FORM 8-K
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): July 27, 2009
REINSURANCE GROUP OF AMERICA, INCORPORATED
(Exact Name of Registrant as Specified in its Charter)
         
Missouri
(State or Other Jurisdiction of
Incorporation)
  1-11848
(Commission
File Number)
  43-1627032
(IRS Employer
Identification Number)
1370 Timberlake Manor Parkway, Chesterfield, Missouri 63017
(Address of Principal Executive Office)
Registrant’s telephone number, including area code: (636) 736-7000
      Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

Item 2.02 Results of Operations and Financial Condition
On July 27, 2009, Reinsurance Group of America, Incorporated (the “Company”) issued (1) a press release announcing its earnings for the three-month period ended June 30, 2009, and providing certain additional information, a copy of which is furnished with this report as Exhibit 99.1, and (2) a Quarterly Financial Supplement for the quarter ended June 30, 2009, a copy of which is attached hereto as Exhibit 99.2. The press release also notes that a conference call will be held on July 28, 2009 to discuss the financial and operating results for the three-month period ended June 30, 2009. The press release and Quarterly Financial Supplement are furnished and are not filed pursuant to Instruction B.2 of Form 8-K.
Item 5.02 Departure of Directors or Principal Officers; Election of Directors; Appointment of Principal Officers
On July 27, 2009, the Company issued a press release announcing that on July 23, 2009, Rachel Lomax, Retired Deputy Governor of the Bank of England, was elected to the Board of Directors and appointed to the Audit and Finance, Investment and Risk Management Committees of RGA’s Board of Directors. A copy of the press release is attached hereto as Exhibit 99.1.
The Company is not aware of any transactions, proposed transactions, or series of either to which the Company or any of its subsidiaries was or is to be a participant since January 1, 2008, in which the amount involved exceeds $120,000 and in which Ms. Lomax had, or will have, a direct or indirect material interest.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits. The following documents are filed as exhibits to this report:
     
Exhibit No.   Exhibit
99.1  
Press Release of Reinsurance Group of America, Incorporated dated July 27, 2009
   
 
99.2  
Quarterly Financial Supplement for the quarter ended June 30, 2009

 


 

SIGNATURE
      Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
         
  REINSURANCE GROUP OF AMERICA, INCORPORATED
 
 
Date: July 27, 2009  By:   /s/ Jack B. Lay    
    Jack B. Lay   
    Senior Executive Vice President and Chief Financial Officer   
 

 


 

EXHIBIT INDEX
 
     
   
Exhibit Number   Description
   
 
99.1  
Press Release dated July 27, 2009
   
 
99.2  
Quarterly Financial Supplement for the quarter ended June 30, 2009

 

EX-99.1
Exhibit 99.1
(RGA LOGO)
PRESS RELEASE
REINSURANCE GROUP OF AMERICA REPORTS SECOND-QUARTER RESULTS
    Net income totals $2.10 per diluted share and operating income* $1.79 per diluted share
 
    Operating income* reaches $130.6 million, up 19 percent over prior-year period
 
    Mortality experience recovers from adverse first-quarter performance
 
    Net unrealized securities losses decline 52 percent from first quarter
ST. LOUIS, July 27, 2009 — Reinsurance Group of America, Incorporated (NYSE:RGA), a leading global provider of life reinsurance, reported net income for the second quarter of $153.2 million, or $2.10 per diluted share, compared with $110.7 million, or $1.73 per diluted share in the prior-year quarter. Operating income* totaled $130.6 million, or $1.79 per diluted share, compared with $109.7 million, or $1.71 per diluted share in the year-ago quarter, increases of 19.1 percent and 4.7 percent, respectively.
For the first half of 2009, net income increased to $176.5 million, or $2.42 per diluted share, from $142.2 million, or $2.22 per diluted share, in the year-ago period. Operating income* totaled $197.9 million, or $2.71 per diluted share, compared with $180.6 million, or $2.82 per diluted share, in the prior-year period.
                                 
    Quarterly Results   Year-to-date Results
($ in thousands, except per share data)   2009   2008   2009   2008
Net premiums
  $ 1,375,181     $ 1,358,555     $ 2,721,228     $ 2,656,620  
Net income
    153,179       110,702       176,469       142,207  
Net income per diluted share
    2.10       1.73       2.42       2.22  
Operating income*
    130,562       109,688       197,917       180,645  
Operating income per diluted share*
    1.79       1.71       2.71       2.82  
Book value per share
    42.59       49.13                  
Book value per share (excl. AOCI)*
    45.90       45.04                  
Total assets
    22,649,349       22,410,167                  
 
*   See ‘Use of Non-GAAP Financial Measures’ below
Quarterly and year-to-date earnings per share for 2009 include the effect of the company’s 10,235,000-share common stock offering in November 2008. Most of the $332 million of net proceeds from that offering have yet to be deployed in the business. Weaker foreign currencies negatively affected operating income by approximately $0.09 per share, after tax, for the 2009 quarter. Consolidated net premiums, including translated foreign currency-denominated premiums, increased modestly for the quarter. Excluding the effect of foreign currency translation, premiums increased approximately 9 percent.
This quarter’s net income included a pre-tax gain of $38.9 million, or $0.35 per diluted share on an after-tax basis, associated with the repurchase of $80.2 million in face amount of the company’s junior subordinated debentures. This transaction is not included in operating earnings.
A. Greig Woodring, president and chief executive officer, commented, “Our experience during 2009 continues to mirror that of 2008 as adverse mortality experience during the first quarter was again followed by strong results in the second quarter. We expect periods of mortality variations to offset over longer-term horizons. Overall, we are pleased with the second-quarter results especially since the year-ago period was exceptionally strong. We head into the second half of the year in a strong position. We

- more -


 

Add One
believe fundamentals for the life reinsurance market are attractive and continue to see increasing new business quoting activity in the U.S. and substantial growth opportunities in our international markets as well. Our geographically diverse operations continue to yield benefits and with the strong results this quarter, we are back on track after a difficult first quarter.”
The company has posted to its Web site a Quarterly Financial Supplement that includes financial information for all segments as well as information on its investment portfolio. The investment profile remains appropriately positioned, with 95 percent of our fixed maturity securities held in the investment-grade categories.
Capital and Liquidity
The company’s capital and liquidity positions are strong and expected to remain strong for the foreseeable future. Book value increased $626.0 million, or 25 percent, on a per share basis from March 31, 2009, with a significant decline in net unrealized losses in the company’s investment portfolio. Credit-related impairments during the quarter were $20.8 million and were partially offset by net gains from investment sales with little overall impact to the company’s capital position. The company remains in a position to hold investment securities until financial markets improve, and does not rely on short-term funding or commercial paper.
Woodring continued, “We feel we are in good shape with respect to our level of capital and opportunities for capital deployment remain compelling. We continue to evaluate a number of transactions and expect to see block transaction opportunities for some period of time, given ever-changing dynamics in the primary life insurance industry and in the reinsurance competitive landscape. We did not execute any block transactions during the quarter, but we continue to evaluate several opportunities.”
SEGMENT RESULTS
U.S.
The U.S. division reported pre-tax income of $106.2 million for the quarter, down slightly from $109.2 million in the prior-year period. Pre-tax operating income improved to $119.2 million from $109.2 million the year before, an increase of 9 percent. Mortality experience recovered from the first quarter as claims came in at expected levels. Net premiums were up 7 percent to $808.8 million from $754.4 million in the prior-year quarter. On a year-to-date basis, net premiums increased 8 percent, in line with our guidance range of 6 to 8 percent.
The U.S. Asset Intensive business reported a pre-tax gain of $19.9 million compared with $9.9 million a year ago. On an operating basis, the pre-tax gain increased to $16.0 million from $9.3 million a year ago. Current-period increases were primarily related to significant improvements in underlying fund values.
Canada
Canadian operations reported pre-tax net income of $25.5 million, down slightly from $26.8 million a year ago. Pre-tax operating income totaled $17.6 million versus $23.8 million, reflecting slightly adverse mortality experience in the current quarter coupled with very favorable mortality experience a year ago. Foreign currency fluctuations negatively affected pre-tax operating income by approximately $3.7 million in the 2009 quarter. On a Canadian dollar basis, net premiums increased approximately 27 percent, aided by a strong increase in creditor business. On a U.S. dollar basis, net premiums rose to $154.9 million from $139.5 million in the year-ago quarter.

- more -


 

Add Two
Asia Pacific
Asia Pacific reported a strong quarter, with pre-tax net income of $25.5 million compared with $21.3 million in the year-ago quarter. Pre-tax operating income increased 8.3 percent to $24.7 million compared to $22.8 million a year ago, primarily as a result of favorable claims experience in Australia and Japan, and despite adverse foreign currency exchange of $2.8 million. Net premiums totaled $229.4 million compared with $277.7 million. Current-period premiums were negatively affected by approximately $39.1 million due to foreign currency fluctuations.
Europe & South Africa
Europe & South Africa reported pre-tax net income of $12.4 million for the quarter compared with $17.0 million a year ago. Pre-tax operating income was $12.4 million versus $17.2 million last year. Claims experience varied by country and was slightly adverse in the U.K. Pre-tax operating income was also adversely affected by $1.7 million associated with foreign currency exchange rates. Net premiums declined to $180.0 million from $185.5 million due to weaker foreign currencies, which had a negative effect of $41.2 million.
Corporate and Other
The company reported a favorable adjustment associated with an uncertain tax position of $12.0 million during the quarter, lowering the effective tax rate for operating earnings to 28.1 percent compared with 35.2 percent a year ago. Further, the segment results reflect a $4.8 million pre-tax foreign currency gain related to the company’s repayment of foreign-denominated debt.
New Director
The company announced that Rachel Lomax, retired deputy governor of the Bank of England, was elected to the board of directors and appointed to the Audit and Finance, Investment & Risk Management Committees. Lomax’s election increases the size of the board to eight members.
Dividend Declaration
The company’s board of directors declared a regular quarterly dividend of $0.09, payable August 24 to shareholders of record as of August 3.
Earnings Conference Call
A conference call to discuss the company’s second-quarter results will begin at 9 a.m. Eastern Time on Tuesday, July 28. Interested parties may access the call by dialing 1-877-879-6207 (domestic) or 719-325-4763 (international). The access code is 8648151. 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 90 days following the conference call. A telephonic replay will also be available through August 4 at 888-203-1112 (domestic) or 719-457-0820, access code 8648151.
Use of Non-GAAP Financial Measures
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

- more -


 

Add Three
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 can be volatile, 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. Reconciliations to GAAP net income are provided in the following tables. Additional financial information can be found in the Quarterly Financial Supplement on RGA’s Investor Relations site at www.rgare.com in the “Quarterly Results” tab and in the “Featured Report” section.
Book value per share outstanding before impact of AOCI is a non-GAAP financial measure that management believes is 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.
About RGA
Reinsurance Group of America, Incorporated is among the largest global providers of life reinsurance with 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 $22.6 billion.
Investor Contact
Jack B. Lay
Senior Executive Vice President and Chief Financial Officer
(636) 736-7000
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 capital and credit market conditions and their impact on our liquidity, access to capital, and cost of capital, (2) the impairment of other financial institutions and its effect on our business, (3) requirements to post collateral or make payments due to declines in market value of assets subject to our collateral arrangements, (4) the fact that the determination of allowances and impairments taken on our investments is highly subjective,

- more -


 

Add Four
(5) adverse changes in mortality, morbidity, lapsation, or claims experience, (6) changes in our financial strength and credit ratings and the effect of such changes on our future results of operations and financial condition, (7) inadequate risk analysis and underwriting, (8) general economic conditions or a prolonged economic downturn affecting the demand for insurance and reinsurance in our current and planned markets, (9) the availability and cost of collateral necessary for regulatory reserves and capital, (10) market or economic conditions that adversely affect the value of our investment securities or result in the impairment of all or a portion of the value of certain of our investment securities, (11) market or economic conditions that adversely affect our ability to make timely sales of investment securities, (12) risks inherent in our risk management and investment strategy, including changes in investment portfolio yields due to interest rate or credit quality changes, (13) fluctuations in U.S. or foreign currency exchange rates, interest rates, or securities and real estate markets, (14) adverse litigation or arbitration results, (15) the adequacy of reserves, resources, and accurate information relating to settlements, awards, and terminated and discontinued lines of business, (16) the stability of and actions by governments and economies in the markets in which we operate, (17) competitive factors and competitors’ responses to our initiatives, (18) the success of our clients, (19) successful execution of our entry into new markets, (20) successful development and introduction of new products and distribution opportunities, (21) our ability to successfully integrate and operate reinsurance business that we acquire, (22) regulatory action that may be taken by state Departments of Insurance with respect to us, (23) our dependence on third parties, including those insurance companies and reinsurers to which we cede some reinsurance, third-party investment managers, and others, (24) the threat of natural disasters, catastrophes, terrorist attacks, epidemics, or pandemics anywhere in the world where we or our clients do business, (25) changes in laws, regulations, and accounting standards applicable to us, our subsidiaries, or our business, (26) 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 (27) 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. For a discussion of the risks and uncertainties that could cause actual results to differ materially from those contained in the forward-looking statements, you are advised to review the risk factors in our 2008 Form 10-K.

- more -


 

Add Five
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Reconciliation of Consolidated Net Income From Continuing Operations
to Operating Income
(Dollars in thousands)
                                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
(Unaudited)   2009   2008   2009   2008
GAAP net income-continuing operations
  $ 153,179     $ 110,806     $ 176,469     $ 147,395  
Reconciliation to operating income:
                               
Capital losses, derivatives and other, net included in investment related losses, net
    96,091       1,207       140,208       1,831  
Embedded derivatives:
                               
Included in investment related (gains) losses, net
    (146,624 )     3,962       (143,236 )     104,595  
Included in interest credited
    (8,301 )     (6,011 )     (13,582 )     35,905  
Included in policy acquisition costs and other insurance expenses
    1,136       1,554       1,984       (6,305 )
DAC offset, net
    60,350       (1,830 )     61,343       (102,776 )
Gain on debt repurchase
    (25,269 )           (25,269 )      
     
 
                               
Operating income
  $ 130,562     $ 109,688     $ 197,917     $ 180,645  
     
Reconciliation of Consolidated Pre-tax Net Income From Continuing Operations
to Pre-tax Operating Income
(Dollars in thousands)
                                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
(Unaudited)   2009   2008   2009 2008
Income from continuing operations before income taxes
  $ 215,423     $ 170,964     $ 249,629     $ 227,652  
Reconciliation to pre-tax operating income:
                               
Capital losses, derivatives and other, net included in investment related losses, net
    148,794       1,962       217,106       2,824  
Embedded derivatives:
                               
Included in investment related (gains) losses, net
    (225,574 )     6,095       (220,362 )     160,915  
Included in interest credited
    (12,772 )     (9,248 )     (20,896 )     55,238  
Included in policy acquisition costs and other insurance expenses
    1,748       2,390       3,052       (9,700 )
DAC offset, net
    92,846       (2,817 )     94,375       (158,118 )
Gain on debt repurchase
    (38,875 )           (38,875 )      
     
 
                               
Pre-tax operating income
  $ 181,590     $ 169,346     $ 284,029     $ 278,811  
     

- more -


 

Add Six
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Reconciliation of Pre-tax Net Income From Continuing Operations
to Pre-tax Operating Income
(Dollars in thousands)
                                         
    Three Months Ended June 30, 2009
            Capital            
            (gains)   Change in        
            losses,   value of   Gain    
    Pre-tax   derivatives,   embedded   on   Pre-tax
    net   and other,   derivatives,   debt   operating
(Unaudited)   income   net   net   repurchase   income
U.S. Operations:
                                       
Traditional
  $ 83,287     $ 16,934     $           $ 100,221  
Asset Intensive
    19,945       (9,574 )(1)     5,614 (2)           15,985  
Financial Reinsurance
    2,994       (38 )                 2,956  
     
Total U.S.
    106,226       7,322       5,614             119,162  
Canada Operations
    25,514       (7,951 )                 17,563  
Europe & South Africa
    12,363       14                   12,377  
Asia Pacific Operations
    25,520       (855 )                 24,665  
Corporate and Other
    45,800       898             (38,875 )     7,823  
     
Consolidated
  $ 215,423     $ (572 )   $ 5,614       (38,875 )   $ 181,590  
     
 
(1)   Asset Intensive is net of $(149,366) DAC offset.
 
(2)   Asset Intensive is net of $242,212 DAC offset.
                                 
    Three Months Ended June 30, 2008
            Capital        
            (gains)   Change in    
    Pre-tax   losses,   value of   Pre-tax
    net   derivatives,   embedded   operating
    income   and other,   derivatives,   income
(Unaudited)   (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 $3,384 DAC offset.

- more -


 

Add Seven
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Reconciliation of Pre-tax Net Income From Continuing Operations
to Pre-tax Operating Income
(Dollars in thousands)
                                         
    Six Months Ended June 30, 2009
            Capital            
            (gains)   Change in        
    Pre-tax   losses,   value of   Gain    
    net   derivatives,   embedded   on   Pre-tax
    income   and other,   derivatives,   debt   operating
(Unaudited)   (loss)   net   net   repurchase   income
U.S. Operations:
                                       
Traditional
  $ 117,637     $ 55,162     $           $ 172,799  
Asset Intensive
    (7,077 )     (25,606 )(1)     44,927 (2)           12,244  
Financial Reinsurance
    8,515       (70 )                 8,445  
     
Total U.S.
    119,075       29,486       44,927             193,488  
Canada Operations
    41,700       (6,380 )                 35,320  
Europe & South Africa
    20,898       (408 )                 20,490  
Asia Pacific Operations
    29,093       2,712                   31,805  
Corporate and Other
    38,863       2,938             (38,875 )     2,926  
     
Consolidated
  $ 249,629     $ 28,348     $ 44,927       (38,875 )   $ 284,029  
     
 
(1)   Asset Intensive is net of $(188,758) DAC offset.
 
(2)   Asset Intensive is net of $283,133 DAC offset.
                                 
    Six Months Ended June 30, 2008
            Capital        
            (gains)   Change in    
    Pre-tax   losses,   value of   Pre-tax
    net   derivatives,   embedded   operating
    income   and other,   derivatives,   income
(Unaudited)   (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 $(158,929) DAC offset.

- more -


 

Add Eight
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Per Share and Shares Data
(In thousands, except per share data)
                                 
    Three Months Ended   Six Months Ended
(Unaudited)
  June 30,   June 30,
    2009   2008   2009   2008
Earnings per share from continuing operations:
                               
Basic earnings per share
  $ 2.11     $ 1.78     $ 2.43     $ 2.37  
Diluted earnings per share
  $ 2.10     $ 1.73     $ 2.42     $ 2.30  
 
                               
Diluted earnings per share from operating income
  $ 1.79     $ 1.71     $ 2.71     $ 2.82  
 
                               
Earnings per share from net income:
                               
Basic earnings per share
  $ 2.11     $ 1.78     $ 2.43     $ 2.29  
Diluted earnings per share
  $ 2.10     $ 1.73     $ 2.42     $ 2.22  
 
                               
Weighted average number of common and common equivalent shares outstanding
    72,939       63,982       72,912       64,106  
                 
    At or For the
    Six Months
    Ended June 30,
(Unaudited)
  2009   2008
Treasury shares
    589       813  
Common shares outstanding
    72,775       62,316  
Book value per share outstanding
  $ 42.59     $ 49.13  
Book value per share outstanding, before impact of AOCI
  $ 45.90     $ 45.04  

- more -


 

Add Nine
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,
    2009   2008   2009   2008
Revenues:
                               
Net premiums
  $ 1,375,181     $ 1,358,555     $ 2,721,228     $ 2,656,620  
Investment income, net of related expenses
    284,636       254,868       507,832       454,394  
Investment related gains (losses), net:
                               
Other-than-temporary impairments on fixed maturity securities
    (36,942 )     (548 )     (71,337 )     (5,699 )
Other-than-temporary impairments on fixed maturity securities transferred to other comprehensive income
    16,135             16,135        
Other investment related gains (losses), net
    98,995       (6,531 )     61,128       (156,640 )
     
Total investment related gains (losses), net
    78,188       (7,079 )     5,926       (162,339 )
Other revenue
    75,161       36,262       109,020       54,198  
     
Total revenues
    1,813,166       1,642,606       3,344,006       3,002,873  
     
 
                               
Benefits and expenses:
                               
Claims and other policy benefits
    1,123,696       1,128,827       2,293,440       2,248,339  
Interest credited
    72,897       63,000       109,806       136,897  
Policy acquisition costs and other insurance expenses
    308,403       189,272       507,204       205,534  
Other operating expenses
    71,095       61,997       137,844       125,337  
Interest expense
    19,595       21,580       41,712       44,674  
Collateral finance facility expense
    2,057       6,966       4,371       14,440  
     
Total benefits and expenses
    1,597,743       1,471,642       3,094,377       2,775,221  
     
 
                               
Income before income taxes
    215,423       170,964       249,629       227,652  
Income tax expense
    62,244       60,158       73,160       80,257  
     
Income from continuing operations
    153,179       110,806       176,469       147,395  
Discontinued operations:
                               
Loss from discontinued accident and health operations, net of income taxes
          (104 )           (5,188 )
     
Net income
  $ 153,179     $ 110,702     $ 176,469     $ 142,207  
     
# # #

 

EX-99.2
Exhibit 99.2
(RGA LOGO)
Reinsurance Group of America, Incorporated®
Financial Supplement
Second Quarter 2009
(Unaudited)

 


 

(RGA LOGO)
Reinsurance Group of America, Incorporated®
     
World Headquarters
  Internet address
1370 Timberlake Manor Parkway
  www.rgare.com
Chesterfield, Missouri 63017
   
U.S.A.
   
Current Ratings
             
    Standard & Poor’s   A.M. Best   Moody’s
Financial Strength Ratings
           
RGA Reinsurance Company
  AA-   A+   A1
RGA Life Reinsurance Company of Canada
  AA-   A+   NR
RGA International Reinsurance Company Limited
  AA-   NR   NR
RGA Global Reinsurance Company Limited
  AA-   NR   NR
Senior Debt Ratings
           
Reinsurance Group of America, Incorporated
  A-   a-   Baa1
Our common stock is traded on the New York Stock Exchange under the symbol “RGA.”
Contacts:
Jack B. Lay
Senior Executive Vice President
and Chief Financial Officer
Phone: (636) 736-7000
e-mail: jlay@rgare.com
John Hayden
Vice President
Investor Relations
Phone: (636) 736-7243
e-mail: jhayden@rgare.com
(RGA LOGO)

 


 

Reinsurance Group of America, Incorporated
Financial Supplement
2nd Quarter 2009
Table of Contents
         
    Page  
Non-GAAP Disclosure
    1  
 
       
Consolidated
       
 
       
 
       
Financial Highlights
    2  
 
       
Consolidated Income Statement (incl. Operating Income Reconciliation)
    3  
 
       
Consolidated Operating Income Statement
    4  
 
       
Consolidated Balance Sheets
    5  
 
       
Segment Pre-tax Operating Income Summaries and Reconciliations to U.S. GAAP
       
 
       
U.S. Operations
    6  
 
       
Canada Operations
    10  
 
       
Europe & South Africa Operations
    11  
 
       
Asia Pacific Operations
    12  
 
       
Corporate and Other
    13  
 
       
Summary of Pre-tax Segment Operating Income
    14  
 
       
Investments
       
 
       
Cash and Invested Assets, Yield Summary
    15  
 
       
Amortized cost, Gross Unrealized Gains and Losses, Estimated Fair Values of Fixed Maturity and Equity Securities
    16  
 
       
Corporate Securities by Sector (Fixed Maturities and Equities)
    17  
 
       
Quality of Fixed Maturity Securities and Structured Fixed Maturity Securities
    18  
 
       
Subprime Mortgage Exposure (Including Funds Withheld Portfolios)
    19  
 
       
CMBS Exposure (Including Funds Withheld Portfolios)
    20  
 
       
Gross Unrealized Losses Aging
    21  
 
       
Fixed Maturity and Equity Securities Below Amortized Cost
    22  
 
       
Consolidated Gross Gains and Losses
    23  
(RGA LOGO)

 


 

Reinsurance Group of America, Incorporated
Financial Supplement
This Financial Supplement is for information purposes only and includes unaudited figures. This report should be read in conjunction with documents filed by Reinsurance Group of America, Incorporated with the SEC.
Non-GAAP Disclosures
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 can be volatile, 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. A reconciliation of income before income taxes of the operating segments to pre-tax operating income (loss) is presented herein.
Additionally, RGA evaluates its stockholder equity position excluding the impact of Accumulated Other Comprehensive Income (“AOCI”) since the net unrealized gains or losses included in AOCI primarily relate to changes in interest rates, credit spreads on its investment securities and foreign currency fluctuations that are not permanent and can fluctuate significantly from period to period.
(RGA LOGO)

Page 1


 

Reinsurance Group of America, Incorporated
Financial Highlights
Second Quarter 2009
                                                                           
    Three Months Ended or As of     Current Qtr       Year-to-Date  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,     vs. PY       June 30,     June 30,        
(USD thousands, except inforce & per share data)   2009     2009     2008     2008     2008     Quarter       2009     2008     Change  
Net premiums
  $ 1,375,181     $ 1,346,047     $ 1,389,091     $ 1,303,590     $ 1,358,555     $ 16,626       $ 2,721,228     $ 2,656,620     $ 64,608  
Net income — continuing operations
    153,179       23,290       15,170       25,250       110,806       42,373         176,469       147,395       29,074  
Operating income
    130,562       67,355       99,966       118,542       109,688       20,874         197,917       180,645       17,272  
Total assets
    22,649,349       21,634,314       21,658,818       21,844,347       22,410,167       239,182                            
 
                                                                         
Assumed Ordinary Life Reinsurance in Force (in billions)
                                                                         
U.S.
  $ 1,280.5     $ 1,285.6     $ 1,274.5     $ 1,265.6     $ 1,258.6     $ 21.9       $ 1,280.5     $ 1,258.6     $ 21.9  
Canada
    234.3       209.9       209.5       231.4       230.9       3.4         234.3       230.9       3.4  
Europe & South Africa
    382.9       332.8       325.2       368.9       419.4       (36.5 )       382.9       419.4       (36.5 )
Asia Pacific
    321.6       293.0       298.9       310.6       330.6       (9.0 )       321.6       330.6       (9.0 )
 
                                                       
Total Life Reinsurance in Force
  $ 2,219.3     $ 2,121.3     $ 2,108.1     $ 2,176.5     $ 2,239.5     $ (20.2 )     $ 2,219.3     $ 2,239.5     $ (20.2 )
 
                                                       
 
                                                                         
Assumed New Business Production (in billions)
                                                                         
U.S.
  $ 25.8     $ 35.5     $ 33.7     $ 30.5     $ 35.5     $ (9.7 )     $ 61.3     $ 70.2     $ (8.9 )
Canada
    9.6       9.9       12.1       14.5       11.7       (2.1 )       19.5       24.6       (5.1 )
Europe & South Africa
    22.7       36.0       28.2       21.4       19.4       3.3         58.7       37.9       20.8  
Asia Pacific
    3.3       3.8       9.2       7.5       4.9       (1.6 )       7.1       15.2       (8.1 )
 
                                                       
Total New Business Production
  $ 61.4     $ 85.2     $ 83.2     $ 73.9     $ 71.5     $ (10.1 )     $ 146.6     $ 147.9     $ (1.3 )
 
                                                       
 
                                                                         
Per Share and Shares Data
                                                                         
Basic earnings per share from continuing operations
                                                                         
Net income
  $ 2.11     $ 0.32     $ 0.22     $ 0.41     $ 1.78     $ 0.33       $ 2.43     $ 2.37     $ 0.06  
Operating income
  $ 1.79     $ 0.93     $ 1.45     $ 1.90     $ 1.76     $ 0.03       $ 2.72     $ 2.90     $ (0.18 )
Diluted earnings per share from continuing operations
                                                                         
Net income
  $ 2.10     $ 0.32     $ 0.22     $ 0.40     $ 1.73     $ 0.37       $ 2.42     $ 2.30     $ 0.12  
Operating income
  $ 1.79     $ 0.92     $ 1.45     $ 1.86     $ 1.71     $ 0.08       $ 2.71     $ 2.82     $ (0.11 )
 
                                                                         
Wgt. average common shares outstanding (basic)
    72,770       72,710       68,831       62,323       62,284       10,486         72,740       62,214       10,526  
Wgt. average common shares outstanding (diluted)
    72,939       72,884       69,176       63,607       63,982       8,957         72,912       64,106       8,806  
 
                                                                         
Common shares issued
    73,364       73,363       73,363       63,128       63,128       10,236         73,364       63,128          
Treasury shares
    589       600       741       803       812       (223 )       589       812          
Common shares outstanding
    72,775       72,763       72,622       62,325       62,316       10,459         72,775       62,316          
 
                                                                         
Book value per share
  $ 42.59     $ 33.99     $ 36.03     $ 41.83     $ 49.13                                    
Per share effect of accumulated other comprehensive income (AOCI)
  $ (3.31 )   $ (9.79 )   $ (7.55 )   $ (3.56 )   $ 4.09                                    
Book value per share, excluding AOCI
  $ 45.90     $ 43.78     $ 43.58     $ 45.39     $ 45.04                                    
(RGA LOGO)

Page 2


 

Reinsurance Group of America, Incorporated
Consolidated GAAP Income Statement (incl. Operating Income Reconciliation)
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,     vs. PY       June 30,     June 30,        
(USD thousands)   2009     2009     2008     2008     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 1,375,181     $ 1,346,047     $ 1,389,091     $ 1,303,590     $ 1,358,555     $ 16,626       $ 2,721,228     $ 2,656,620     $ 64,608  
Investment income, net of related expenses
    284,636       223,196       196,634       220,248       254,868       29,768         507,832       454,394       53,438  
Investment related gains (losses), net
                                                                         
OTTI on fixed maturity securities
    (36,942 )     (34,395 )     (15,226 )     (92,388 )     (548 )     (36,394 )       (71,337 )     (5,699 )     (65,638 )
OTTI on fixed maturity securities transferred to AOCI
    16,135                               16,135         16,135             16,135  
Other investment related gains (losses), net
    98,995       (37,867 )     (228,333 )     (148,919 )     (6,531 )     105,526         61,128       (156,640 )     217,768  
 
                                                       
Total investment related gains (losses), net
    78,188       (72,262 )     (243,559 )     (241,307 )     (7,079 )     85,267         5,926       (162,339 )     168,265  
Other revenue
    75,161       33,859       25,869       27,764       36,262       38,899         109,020       54,198       54,822  
 
                                                       
Total revenues
    1,813,166       1,530,840       1,368,035       1,310,295       1,642,606       170,560         3,344,006       3,002,873       341,133  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    1,123,696       1,169,744       1,150,645       1,062,948       1,128,827       (5,131 )       2,293,440       2,248,339       45,101  
Interest credited
    72,897       36,909       86,989       9,293       63,000       9,897         109,806       136,897       (27,091 )
Policy acquisition costs and other insurance expenses
    308,403       198,801       27,529       124,836       189,272       119,131         507,204       205,534       301,670  
Other operating expenses
    71,095       66,749       53,694       63,886       61,997       9,098         137,844       125,337       12,507  
Interest expense
    19,595       22,117       21,552       9,935       21,580       (1,985 )       41,712       44,674       (2,962 )
Collateral finance facility expense
    2,057       2,314       7,432       6,851       6,966       (4,909 )       4,371       14,440       (10,069 )
 
                                                       
Total benefits and expenses
    1,597,743       1,496,634       1,347,841       1,277,749       1,471,642       126,101         3,094,377       2,775,221       319,156  
 
                                                                         
Income before income taxes — continuing operations
    215,423       34,206       20,194       32,546       170,964       44,459         249,629       227,652       21,977  
 
                                                                         
Income tax expense
    62,244       10,916       5,024       7,296       60,158       2,086         73,160       80,257       (7,097 )
 
                                                       
Income — continuing operations
    153,179       23,290       15,170       25,250       110,806       42,373         176,469       147,395       29,074  
Loss from discontinued operations
                (5,809 )     (22 )     (104 )     104               (5,188 )     5,188  
 
                                                       
Net income
  $ 153,179     $ 23,290     $ 9,361     $ 25,228     $ 110,702     $ 42,477       $ 176,469     $ 142,207     $ 34,262  
 
                                                       
 
                                                                         
Pre-tax Operating Income Reconciliation:
                                                                         
Income before income taxes — continuing operations
    215,423       34,206       20,194       32,546       170,964       44,459         249,629       227,652       21,977  
Investment and Derivative losses (gains) — non-operating (1)
    148,794       68,312       (146,818 )     99,801       1,962       146,832         217,106       2,824       214,282  
Change in value of B36 embedded derivatives (1)
    (64,337 )     40,425       161,021       106,797       11,452       (75,789 )       (23,912 )     159,980       (183,892 )
GMXB embedded derivatives (1)
    (161,237 )     (35,213 )     230,775       35,772       (5,357 )     (155,880 )       (196,450 )     935       (197,385 )
EIA embedded derivatives — interest credited
    (12,772 )     (8,124 )     48,896       (43,871 )     (9,248 )     (3,524 )       (20,896 )     55,238       (76,134 )
EIA embedded derivatives — policy acq. costs
    1,748       1,304       (5,697 )     8,274       2,390       (642 )       3,052       (9,700 )     12,752  
DAC offset, net
    92,846       1,529       (157,941 )     (63,394 )     (2,817 )     95,663         94,375       (158,118 )     252,493  
Gain on debt repurchase
    (38,875 )                             (38,875 )       (38,875 )           (38,875 )
 
                                                       
Operating Income Before Income Taxes
    181,590       102,439       150,430       175,925       169,346       12,244         284,029       278,811       5,218  
 
                                                       
 
                                                                         
After-tax Operating Income Reconciliation:
                                                                         
Income — continuing operations
    153,179       23,290       15,170       25,250       110,806       42,373         176,469       147,395       29,074  
Investment and Derivative losses (gains) — non-operating (1)
    96,091       44,117       (95,289 )     64,967       1,207       94,884         140,208       1,831       138,377  
Change in value of B36 embedded derivatives (1)
    (41,819 )     26,276       104,664       69,418       7,444       (49,263 )       (15,543 )     103,987       (119,530 )
GMXB embedded derivatives (1)
    (104,805 )     (22,888 )     150,003       23,252       (3,482 )     (101,323 )       (127,693 )     608       (128,301 )
EIA embedded derivatives — interest credited
    (8,301 )     (5,281 )     31,782       (28,516 )     (6,011 )     (2,290 )       (13,582 )     35,905       (49,487 )
EIA embedded derivatives — policy acq. costs
    1,136       848       (3,703 )     5,378       1,554       (418 )       1,984       (6,305 )     8,289  
DAC offset, net
    60,350       993       (102,661 )     (41,207 )     (1,830 )     62,180         61,343       (102,776 )     164,119  
Gain on debt repurchase
    (25,269 )                             (25,269 )       (25,269 )           (25,269 )
 
                                                       
Operating Income
    130,562       67,355       99,966       118,542       109,688       20,874         197,917       180,645       17,272  
 
                                                       
 
(1)   Included in “Investment related gains (losses), net” on Consolidated GAAP Income Statement
(RGA LOGO)

Page 3


 

Reinsurance Group of America, Incorporated
Consolidated Operating Income Statement
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,     vs. PY       June 30,     June 30,        
(USD thousands, except per share data)   2009     2009     2008     2008     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 1,375,181     $ 1,346,047     $ 1,389,091     $ 1,303,590     $ 1,358,555     $ 16,626       $ 2,721,228     $ 2,656,620     $ 64,608  
Investment income, net of related expenses
    284,636       223,196       196,634       220,248       254,868       29,768         507,832       454,394       53,438  
Investment related gains (losses), net
    1,408       1,262       1,419       1,063       978       430         2,670       1,400       1,270  
Other revenue
    36,286       33,859       25,869       27,764       36,262       24         70,145       54,198       15,947  
 
                                                       
Total revenues
    1,697,511       1,604,364       1,613,013       1,552,665       1,650,663       46,848         3,301,875       3,166,612       135,263  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    1,123,696       1,169,744       1,150,645       1,062,948       1,128,827       (5,131 )       2,293,440       2,248,339       45,101  
Interest credited
    85,669       45,033       38,093       53,164       72,248       13,421         130,702       81,659       49,043  
Policy acquisition costs and other insurance expenses
    213,809       195,968       191,167       179,956       189,699       24,110         409,777       373,352       36,425  
Other operating expenses
    71,095       66,749       53,694       63,886       61,997       9,098         137,844       125,337       12,507  
Interest expense
    19,595       22,117       21,552       9,935       21,580       (1,985 )       41,712       44,674       (2,962 )
Collateral finance facility expense
    2,057       2,314       7,432       6,851       6,966       (4,909 )       4,371       14,440       (10,069 )
 
                                                       
Total benefits and expenses
    1,515,921       1,501,925       1,462,583       1,376,740       1,481,317       34,604         3,017,846       2,887,801       130,045  
 
                                                                         
 
                                                                       
Operating income before income taxes
    181,590       102,439       150,430       175,925       169,346       12,244         284,029       278,811       5,218  
 
                                                                         
Operating income tax expense
    51,028       35,084       50,464       57,383       59,658       (8,630 )       86,112       98,166       (12,054 )
 
                                                       
 
                                                                         
Operating income
  $ 130,562     $ 67,355     $ 99,966     $ 118,542     $ 109,688     $ 20,874       $ 197,917     $ 180,645     $ 17,272  
 
                                                       
 
                                                                         
Wgt. Average Common Shares Outstanding (Diluted)
    72,939       72,884       69,176       63,607       63,982       8,957         72,912       64,106       8,806  
 
                                                                         
 
                                                       
Diluted Earnings Per Share — Operating Income
  $ 1.79     $ 0.92     $ 1.45     $ 1.86     $ 1.71     $ 0.08       $ 2.71     $ 2.82     $ (0.11 )
 
                                                       
 
                                                                         
Foreign currency effect on*:
                                                                         
Net premiums
  $ (103,209 )   $ (144,690 )   $ (111,669 )   $ (5,676 )   $ 20,565     $ (123,774 )     $ (247,899 )   $ 67,027     $ (314,926 )
Operating income before income taxes
  $ (9,666 )   $ (10,993 )   $ (17,348 )   $ (1,337 )   $ 5,608     $ (15,274 )     $ (20,659 )   $ 13,480     $ (34,139 )
 
*   Represents effect as compared to comparable prior year period
(RGA LOGO)

Page 4


 

Reinsurance Group of America, Incorporated
Consolidated Balance Sheets
                                         
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,  
(USD thousands)   2009     2009     2008     2008     2008  
Assets
                                       
Fixed maturity securities (available for sale):
  $ 9,842,793     $ 8,831,920     $ 8,531,804     $ 9,121,953     $ 9,667,961  
Mortgage loans on real estate
    757,501       764,038       775,050       782,282       798,896  
Policy loans
    1,085,752       1,081,030       1,096,713       1,048,517       1,048,517  
Funds withheld at interest
    4,675,191       4,505,054       4,520,398       4,806,642       4,825,297  
Short-term investments
    53,953       54,552       58,123       32,520       47,081  
Other invested assets
    482,028       582,784       628,649       432,982       418,864  
 
                             
Total investments
    16,897,218       15,819,378       15,610,737       16,224,896       16,806,616  
Cash and cash equivalents
    416,947       586,542       875,403       412,255       362,689  
Accrued investment income
    119,411       118,140       87,424       138,414       106,679  
Premiums receivable and other reinsurance balances
    743,643       657,647       640,235       691,120       800,404  
Reinsurance ceded receivables
    738,926       746,736       735,155       746,790       752,203  
Deferred policy acquisition costs
    3,615,456       3,602,857       3,610,334       3,498,152       3,460,294  
Other assets
    117,748       103,014       99,530       132,720       121,282  
 
                             
Total assets
  $ 22,649,349     $ 21,634,314     $ 21,658,818     $ 21,844,347     $ 22,410,167  
 
                             
 
                                       
Liabilities and Stockholders’ Equity
                                       
Future policy benefits
  $ 7,054,930     $ 6,636,919     $ 6,431,530     $ 6,552,508     $ 6,619,084  
Interest-sensitive contract liabilities
    7,454,907       7,613,489       7,690,942       7,517,782       7,220,659  
Other policy claims and benefits
    2,046,887       1,956,834       1,923,018       2,064,578       2,239,868  
Other reinsurance balances
    144,234       197,695       173,645       127,021       173,162  
Deferred income taxes
    456,701       251,261       310,360       399,669       561,912  
Other liabilities
    566,805       577,909       585,199       548,844       599,034  
Short-term debt
                      95,000        
Long-term debt
    816,575       917,913       918,246       922,994       926,095  
Collateral finance facility
    850,014       850,019       850,035       850,094       850,000  
Company-obligated mandatorily redeemable preferred securities of subsidiary trust holding solely junior subordinated debentures of the Company
    159,123       159,081       159,035       158,990       158,946  
 
                             
Total liabilities
    19,550,176       19,161,120       19,042,010       19,237,480       19,348,760  
 
                                       
Stockholders’ Equity:
                                       
Common stock, at par value
    734       734       734       631       631  
Warrants
    66,912       66,912       66,914       66,915       66,915  
Additional paid-in-capital
    1,457,711       1,455,022       1,450,041       1,118,288       1,115,540  
Retained earnings
    1,841,497       1,691,292       1,682,087       1,679,568       1,660,041  
Accumulated other comprehensive income (AOCI):
                                       
Accumulated currency translation adjustment, net of income taxes
    105,631       (3,050 )     19,794       143,729       215,582  
Unrealized appreciation (depreciation) of securities, net of income taxes
    (332,664 )     (695,070 )     (553,407 )     (358,273 )     47,478  
Pension and postretirement benefits, net of income taxes
    (14,373 )     (14,456 )     (14,658 )     (7,790 )     (8,082 )
 
                             
Total stockholders’ equity before treasury stock
    3,125,448       2,501,384       2,651,505       2,643,068       3,098,105  
Less treasury shares
    (26,275 )     (28,190 )     (34,697 )     (36,201 )     (36,698 )
 
                             
Total stockholders’ equity
    3,099,173       2,473,194       2,616,808       2,606,867       3,061,407  
 
                             
Total liabilities and stockholders’ equity
  $ 22,649,349     $ 21,634,314     $ 21,658,818     $ 21,844,347     $ 22,410,167  
 
                             
 
                                       
Total stockholders’ equity, excluding AOCI
  $ 3,340,579     $ 3,185,770     $ 3,165,079     $ 2,829,201     $ 2,806,429  
(RGA LOGO)

Page 5


 

Reinsurance Group of America, Incorporated
U.S. Traditional Sub-segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,     vs. PY       June 30,     June 30,        
(USD thousands)   2009     2009     2008     2008     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 807,181     $ 786,748     $ 874,348     $ 740,502     $ 752,831     $ 54,350       $ 1,593,929     $ 1,478,224     $ 115,705  
Investment income, net of related expenses
    104,616       102,561       100,033       99,991       97,462       7,154         207,177       194,893       12,284  
Other revenue
    920       570       (193 )     (42 )     552       368         1,490       612       878  
 
                                                       
Total revenues
    912,717       889,879       974,188       840,451       850,845       61,872         1,802,596       1,673,729       128,867  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    668,870       695,932       753,545       632,258       624,310       44,560         1,364,802       1,276,160       88,642  
Interest credited
    15,701       15,233       15,513       15,221       14,924       777         30,934       29,714       1,220  
Policy acquisition costs and other insurance expenses
    115,325       91,533       118,637       107,199       103,231       12,094         206,858       189,281       17,577  
Other operating expenses
    12,600       14,603       9,828       12,756       12,121       479         27,203       25,359       1,844  
 
                                                       
Total benefits and expenses
    812,496       817,301       897,523       767,434       754,586       57,910         1,629,797       1,520,514       109,283  
 
                                                                         
Operating income before income taxes
    100,221       72,578       76,665       73,017       96,259       3,962         172,799       153,215       19,584  
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income before income taxes
    100,221       72,578       76,665       73,017       96,259       3,962         172,799       153,215       19,584  
Investment and Derivative (losses) gains — non-operating
    (16,934 )     (38,228 )     (6,694 )     (62,065 )     (637 )     (16,297 )       (55,162 )     (3,145 )     (52,017 )
 
                                                       
Income before income taxes
  $ 83,287     $ 34,350     $ 69,971     $ 10,952     $ 95,622     $ (12,335 )     $ 117,637     $ 150,070     $ (32,433 )
 
                                                       
 
                                                                         
Loss and Expense Ratios:
                                                                         
Claims and other policy benefits
    82.9 %     88.5 %     86.2 %     85.4 %     82.9 %     0.0 %       85.6 %     86.3 %     -0.7 %
Policy acquisition costs and other insurance expenses
    14.3 %     11.6 %     13.6 %     14.5 %     13.7 %     0.6 %       13.0 %     12.8 %     0.2 %
Other operating expenses
    1.6 %     1.9 %     1.1 %     1.7 %     1.6 %     0.0 %       1.7 %     1.7 %     0.0 %
(RGA LOGO)

Page 6


 

Reinsurance Group of America, Incorporated
U.S. Asset Intensive Sub-segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,     vs. PY       June 30,     June 30,        
(USD thousands except account values)   2009     2009     2008     2008     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 1,639     $ 1,709     $ 1,584     $ 1,719     $ 1,592     $ 47       $ 3,348     $ 3,255     $ 93  
Investment income, net of related expenses
    105,167       55,827       26,428       43,727       80,920       24,247         160,994       105,951       55,043  
Investment related gains (losses), net
    (8 )                             (8 )       (8 )           (8 )
Other revenue
    16,962       15,123       16,018       15,051       14,211       2,751         32,085       25,706       6,379  
 
                                                       
Total revenues
    123,760       72,659       44,030       60,497       96,723       27,037         196,419       134,912       61,507  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    (341 )     1,274       8,151       2,040       865       (1,206 )       933       1,050       (117 )
Interest credited
    69,941       29,752       22,512       37,866       57,243       12,698         99,693       51,725       47,968  
Policy acquisition costs and other insurance expenses
    35,910       42,476       14,535       10,077       27,513       8,397         78,386       63,154       15,232  
Other operating expenses
    2,265       2,898       1,649       2,167       1,840       425         5,163       4,174       989  
 
                                                       
Total benefits and expenses
    107,775       76,400       46,847       52,150       87,461       20,314         184,175       120,103       64,072  
 
                                                                         
Operating income before income taxes
    15,985       (3,741 )     (2,817 )     8,347       9,262       6,723         12,244       14,809       (2,565 )
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income before income taxes
    15,985       (3,741 )     (2,817 )     8,347       9,262       6,723         12,244       14,809       (2,565 )
Investment and Derivative (losses) gains — non-operating (1)
    (139,792 )     (23,360 )     159,276       10,289       (2,949 )     (136,843 )       (163,152 )     2,317       (165,469 )
Change in value of B36 embedded derivatives (1)
    64,337       (40,425 )     (161,021 )     (106,797 )     (11,452 )     75,789         23,912       (159,980 )     183,892  
GMXB embedded derivatives (1)
    161,237       35,213       (230,775 )     (35,772 )     5,357       155,880         196,450       (935 )     197,385  
EIA embedded derivatives — interest credited
    12,772       8,124       (48,896 )     43,871       9,248       3,524         20,896       (55,238 )     76,134  
EIA embedded derivatives — policy acq. costs
    (1,748 )     (1,304 )     5,697       (8,274 )     (2,390 )     642         (3,052 )     9,700       (12,752 )
DAC offset, net
    (92,846 )     (1,529 )     157,941       63,394       2,817       (95,663 )       (94,375 )     158,118       (252,493 )
 
                                                       
Income before income taxes
  $ 19,945     $ (27,022 )   $ (120,595 )   $ (24,942 )   $ 9,893     $ 10,052       $ (7,077 )   $ (31,209 )   $ 24,132  
 
                                                       
 
(1)   Included in “Investment related gains (losses), net” on Consolidated GAAP Income Statement
(RGA LOGO)

Page 7


 

Reinsurance Group of America, Incorporated
U.S. Asset Intensive Sub-segment
(Cont’d)
                                         
    Three Months Ended
    June 30,   March 31,   Dec. 31,   Sept. 30,   June 30,
    2009   2009   2008   2008   2008
Annuity account values (in millions):
                                       
 
                                       
Fixed annuities (deferred)
  $ 1,374     $ 1,406     $ 1,625     $ 1,670     $ 1,527  
 
                                       
Net interest spread (fixed annuities):
    2.7 %     2.4 %     1.9 %     1.9 %     2.0 %
 
                                       
Equity-indexed annuities
  $ 3,885     $ 3,813     $ 3,806     $ 3,677     $ 3,645  
 
                                       
Variable annuities:
                                       
No riders
  $ 1,090     $ 1,041     $ 1,063     $ 1,251     $ 1,359  
GMDB only
  65       58       54       49       32  
GMIB only
  5       4       4       4       4  
GMAB only
  54       48       44       45       44  
GMWB only
  1,327       1,180       795       708       537  
GMDB / WB
  361       316       287       257       170  
Other
  30       26       24       26       23  
     
Total VA account values
  $ 2,932     $ 2,673     $ 2,271     $ 2,340     $ 2,169  
 
                                       
Fair value of living benefit riders
  $ 80     $ 241     $ 276     $ 46     $ 10  
 
                                       
Other annuities:
  $ 199     $ 199     $ 199     $ 199     $  

Page 8


 

Reinsurance Group of America, Incorporated
U.S. Financial Reinsurance Sub-segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,     vs. PY       June 30,     June 30,        
(USD thousands)   2009     2009     2008     2008     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Investment income, net of related expenses
  $ (99 )   $ (65 )   $     $ 192     $ 356     $ (455 )     $ (164 )   $ 396     $ (560 )
Other revenue
    4,118       6,571       4,578       3,644       4,314       (196 )       10,689       7,058       3,631  
 
                                                       
Total revenues
    4,019       6,506       4,578       3,836       4,670       (651 )       10,525       7,454       3,071  
 
                                                                         
Benefits and expenses:
                                                                         
Policy acquisition costs and other insurance expenses
    262       338       341       252       250       12         600       448       152  
Other operating expenses
    801       679       577       747       767       34         1,480       1,413       67  
 
                                                       
Total benefits and expenses
    1,063       1,017       918       999       1,017       46         2,080       1,861       219  
Operating income before income taxes
    2,956       5,489       3,660       2,837       3,653       (697 )       8,445       5,593       2,852  
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income before income taxes
    2,956       5,489       3,660       2,837       3,653       (697 )       8,445       5,593       2,852  
Investment and Derivative (losses) gains — non-operating
    38       32       (110 )     (136 )     (2 )     40         70       (3 )     73  
 
                                                       
Income before income taxes
  $ 2,994     $ 5,521     $ 3,550     $ 2,701     $ 3,651     $ (657 )     $ 8,515     $ 5,590     $ 2,925  
 
                                                       
(RGA LOGO)

Page 9


 

Reinsurance Group of America, Incorporated
Canadian Segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,     vs. PY       June 30,     June 30,        
(USD thousands)   2009     2009     2008     2008     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 154,862     $ 138,056     $ 126,819     $ 128,930     $ 139,530     $ 15,332       $ 292,918     $ 278,522     $ 14,396  
Investment income, net of related expenses
    32,115       30,360       32,873       35,836       35,692       (3,577 )       62,475       71,725       (9,250 )
Investment related gains (losses), net
    1,433       1,262       1,419       1,063       978       455         2,695       1,400       1,295  
Other revenue
    (618 )     1,697       826       4,289       13,204       (13,822 )       1,079       13,217       (12,138 )
 
                                                       
Total revenues
    187,792       171,375       161,937       170,118       189,404       (1,612 )       359,167       364,864       (5,697 )
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    128,312       115,635       102,316       104,339       134,146       (5,834 )       243,947       249,417       (5,470 )
Interest credited
    27       48       68       77       81       (54 )       75       220       (145 )
Policy acquisition costs and other insurance expenses
    36,367       33,067       30,634       27,591       25,526       10,841         69,434       51,952       17,482  
Other operating expenses
    5,523       4,868       5,591       6,132       5,899       (376 )       10,391       11,345       (954 )
 
                                                       
Total benefits and expenses
    170,229       153,618       138,609       138,139       165,652       4,577         323,847       312,934       10,913  
 
                                                                         
Operating income before income taxes
    17,563       17,757       23,328       31,979       23,752       (6,189 )       35,320       51,930       (16,610 )
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income before income taxes
    17,563       17,757       23,328       31,979       23,752       (6,189 )       35,320       51,930       (16,610 )
Investment and Derivative (losses) gains — non-operating
    7,951       (1,571 )     (1,244 )     (2,246 )     3,026       4,925         6,380       (1,481 )     7,861  
 
                                                       
Income before income taxes
  $ 25,514     $ 16,186     $ 22,084     $ 29,733     $ 26,778     $ (1,264 )     $ 41,700     $ 50,449     $ (8,749 )
 
                                                       
 
                                                                         
Loss and Expense Ratios:
                                                                         
Loss ratios (creditor business)
    44.1 %     41.2 %     35.5 %     42.3 %     90.4 %     -46.3 %       42.8 %     64.1 %     -21.3 %
Loss ratios (excluding creditor business)
    98.6 %     99.4 %     91.4 %     89.1 %     97.3 %     1.3 %       99.0 %     95.3 %     3.7 %
Claims and other policy benefits / (net premiums + investment income)
    68.6 %     68.7 %     64.1 %     63.3 %     76.6 %     -8.0 %       68.6 %     71.2 %     -2.6 %
Policy acquisition costs and other insurance expenses
    23.5 %     24.0 %     24.2 %     21.4 %     18.3 %     5.2 %       23.7 %     18.7 %     5.0 %
Other operating expenses
    3.6 %     3.5 %     4.4 %     4.8 %     4.2 %     -0.6 %       3.5 %     4.1 %     -0.6 %
 
                                                                         
Note: The loss ratios on creditor reinsurance business are normally lower than traditional reinsurance, while allowances are normally higher as a percentage of premiums.
                         
 
                                                                         
Foreign currency effect on*:
                                                                         
Net premiums
  $ (22,954 )   $ (32,673 )   $ (29,546 )   $ 626     $ 11,315     $ (34,269 )     $ (55,627 )   $ 31,152     $ (86,779 )
Operating income before income taxes
  $ (3,697 )   $ (5,477 )   $ (6,164 )   $ (264 )   $ 2,397     $ (6,094 )     $ (9,174 )   $ 7,112     $ (16,286 )
 
*   Represents effect as compared to comparable prior year period
(RGA LOGO)

Page 10


 

Reinsurance Group of America, Incorporated
Europe & South Africa Segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,     vs. PY       June 30,     June 30,        
(USD thousands)   2009     2009     2008     2008     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 180,017     $ 173,256     $ 156,898     $ 176,184     $ 185,490     $ (5,473 )     $ 353,273     $ 374,686     $ (21,413 )
Investment income, net of related expenses
    8,120       6,749       7,599       9,065       8,778       (658 )       14,869       16,329       (1,460 )
Other revenue
    538       260       240       33       68       470         798       128       670  
 
                                                       
Total revenues
    188,675       180,265       164,737       185,282       194,336       (5,661 )       368,940       391,143       (22,203 )
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    147,018       144,218       106,776       122,521       144,460       2,558         291,236       302,995       (11,759 )
Policy acquisition costs and other insurance expenses
    10,369       10,817       14,607       21,559       16,026       (5,657 )       21,186       33,256       (12,070 )
Other operating expenses
    18,911       17,117       16,945       15,708       16,678       2,233         36,028       32,422       3,606  
 
                                                       
Total benefits and expenses
    176,298       172,152       138,328       159,788       177,164       (866 )       348,450       368,673       (20,223 )
 
                                                                         
Operating income before income taxes
    12,377       8,113       26,409       25,494       17,172       (4,795 )       20,490       22,470       (1,980 )
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income before income taxes
    12,377       8,113       26,409       25,494       17,172       (4,795 )       20,490       22,470       (1,980 )
Investment and Derivative (losses) gains — non-operating
    (14 )     422       (4,598 )     (4,703 )     (131 )     117         408       614       (206 )
 
                                                       
Income before income taxes
  $ 12,363     $ 8,535     $ 21,811     $ 20,791     $ 17,041     $ (4,678 )     $ 20,898     $ 23,084     $ (2,186 )
 
                                                       
 
                                                                         
Loss and Expense Ratios:
                                                                         
Claims and other policy benefits
    81.7 %     83.2 %     68.1 %     69.5 %     77.9 %     3.8 %       82.4 %     80.9 %     1.5 %
Policy acquisition costs and other insurance expenses
    5.8 %     6.2 %     9.3 %     12.2 %     8.6 %     -2.8 %       6.0 %     8.9 %     -2.9 %
Other operating expenses
    10.5 %     9.9 %     10.8 %     8.9 %     9.0 %     1.5 %       10.2 %     8.7 %     1.5 %
 
                                                                         
Foreign currency effect on*:
                                                                         
Net premiums
  $ (41,195 )   $ (56,890 )   $ (43,150 )   $ (9,380 )   $ 588     $ (41,783 )     $ (98,085 )   $ 4,835     $ (102,920 )
Operating income before income taxes
  $ (1,747 )   $ (3,991 )   $ (7,816 )   $ (2,015 )   $ 606     $ (2,353 )     $ (5,738 )   $ 1,277     $ (7,015 )
 
                                                                         
Critical illness net premiums
  $ 52,697     $ 46,323     $ 49,471     $ 59,227     $ 67,284     $ (14,587 )     $ 99,020     $ 127,726     $ (28,706 )
 
*   Represents effect as compared to comparable prior year period
(RGA LOGO)

Page 11


 

Reinsurance Group of America, Incorporated
Asia Pacific Segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,     vs. PY       June 30,     June 30,        
(USD thousands)   2009     2009     2008     2008     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 229,430     $ 243,728     $ 227,666     $ 254,497     $ 277,716     $ (48,286 )     $ 473,158     $ 518,651     $ (45,493 )
Investment income, net of related expenses
    14,877       12,697       11,317       12,272       12,397       2,480         27,574       23,811       3,763  
Other revenue
    4,471       9,729       5,106       2,811       1,851       2,620         14,200       4,403       9,797  
 
                                                       
Total revenues
    248,778       266,154       244,089       269,580       291,964       (43,186 )       514,932       546,865       (31,933 )
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    179,556       212,414       178,989       201,707       225,011       (45,455 )       391,970       418,680       (26,710 )
Policy acquisition costs and other insurance expenses
    26,526       30,429       25,556       25,053       28,386       (1,860 )       56,955       56,467       488  
Other operating expenses
    18,031       16,171       17,235       17,774       15,801       2,230         34,202       30,903       3,299  
 
                                                       
Total benefits and expenses
    224,113       259,014       221,780       244,534       269,198       (45,085 )       483,127       506,050       (22,923 )
 
                                                                         
Operating income before income taxes
    24,665       7,140       22,309       25,046       22,766       1,899         31,805       40,815       (9,010 )
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income before income taxes
    24,665       7,140       22,309       25,046       22,766       1,899         31,805       40,815       (9,010 )
Investment and Derivative (losses) gains — non-operating
    855       (3,567 )     2,156       (3,821 )     (1,510 )     2,365         (2,712 )     (996 )     (1,716 )
 
                                                       
Income before income taxes
  $ 25,520     $ 3,573     $ 24,465     $ 21,225     $ 21,256     $ 4,264       $ 29,093     $ 39,819     $ (10,726 )
 
                                                       
 
                                                                         
Loss and Expense Ratios:
                                                                         
Claims and other policy benefits
    78.3 %     87.2 %     78.6 %     79.3 %     81.0 %     -2.7 %       82.8 %     80.7 %     2.1 %
Policy acquisition costs and other insurance expenses
    11.6 %     12.5 %     11.2 %     9.8 %     10.2 %     1.4 %       12.0 %     10.9 %     1.1 %
Other operating expenses
    7.9 %     6.6 %     7.6 %     7.0 %     5.7 %     2.2 %       7.2 %     6.0 %     1.2 %
 
                                                                         
Foreign currency effect on*:
                                                                         
 
                                                                         
Net premiums
  $ (39,082 )   $ (55,173 )   $ (39,028 )   $ 3,036     $ 8,629     $ (47,711 )     $ (94,255 )   $ 30,984     $ (125,239 )
Operating income before income taxes
  $ (2,785 )   $ (246 )   $ (1,972 )   $ 1,078     $ 2,307     $ (5,092 )     $ (3,031 )   $ 4,423     $ (7,454 )
 
                                                                         
Critical illness net premiums
  $ 29,223     $ 54,152     $ 48,591     $ 51,979     $ 67,348     $ (38,125 )     $ 83,375     $ 113,210     $ (29,835 )
 
*   Represents effect as compared to comparable prior year period
(RGA LOGO)

Page 12


 

Reinsurance Group of America, Incorporated
Corporate and Other Segment Operating Income
(Includes A&H beginning 1/1/09)
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,     vs. PY       June 30,     June 30,        
(USD thousands)   2009     2009     2008     2008     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 2,052     $ 2,550     $ 1,776     $ 1,758     $ 1,396     $ 656       $ 4,602     $ 3,282     $ 1,320  
Investment income, net of related expenses
    19,840       15,067       18,384       19,165       19,263       577         34,907       41,289       (6,382 )
Investment related gains (losses), net
    (17 )                             (17 )       (17 )           (17 )
Other revenue
    9,895       (91 )     (706 )     1,978       2,062       7,833         9,804       3,074       6,730  
 
                                                       
Total revenues
    31,770       17,526       19,454       22,901       22,721       9,049         49,296       47,645       1,651  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    281       271       868       83       35       246         552       37       515  
Policy acquisition costs and other insurance expenses
    (10,950 )     (12,692 )     (13,143 )     (11,775 )     (11,233 )     283         (23,642 )     (21,206 )     (2,436 )
Other operating expenses
    12,964       10,413       1,869       8,602       8,891       4,073         23,377       19,721       3,656  
Interest expense
    19,595       22,117       21,552       9,935       21,580       (1,985 )       41,712       44,674       (2,962 )
Collateral finance facility expense
    2,057       2,314       7,432       6,851       6,966       (4,909 )       4,371       14,440       (10,069 )
 
                                                       
Total benefits and expenses
    23,947       22,423       18,578       13,696       26,239       (2,292 )       46,370       57,666       (11,296 )
 
                                                                         
Operating income before income taxes
    7,823       (4,897 )     876       9,205       (3,518 )     11,341         2,926       (10,021 )     12,947  
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income before income taxes
    7,823       (4,897 )     876       9,205       (3,518 )     11,341         2,926       (10,021 )     12,947  
Investment and Derivative (losses) gains — non-operating
    (898 )     (2,040 )     (1,968 )     (37,119 )     241       (1,139 )       (2,938 )     (130 )     (2,808 )
Gain on debt repurchase
    38,875                               38,875         38,875             38,875  
 
                                                       
Income before income taxes
  $ 45,800     $ (6,937 )   $ (1,092 )   $ (27,914 )   $ (3,277 )   $ 49,077       $ 38,863     $ (10,151 )   $ 49,014  
 
                                                       
 
                                                                         
Foreign currency effect on*:
                                                                         
Net premiums
  $ 22     $ 46     $ 55     $ 42     $ 33     $ (11 )     $ 68     $ 56     $ 12  
Operating income before income taxes
  $ (1,437 )   $ (1,279 )   $ (1,396 )   $ (136 )   $ 298     $ (1,735 )     $ (2,716 )   $ 668     $ (3,384 )
 
*   Represents effect as compared to comparable prior year period
(RGA LOGO)

Page 13


 

Reinsurance Group of America, Incorporated
Summary of Pre-tax Segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,     vs. PY       June 30,     June 30,        
(USD thousands)   2009     2009     2008     2008     2008     Quarter       2009     2008     Change  
U.S. Traditional
  $ 100,221     $ 72,578     $ 76,665     $ 73,017     $ 96,259     $ 3,962       $ 172,799     $ 153,215     $ 19,584  
U.S. Asset Intensive
    15,985       (3,741 )     (2,817 )     8,347       9,262       6,723         12,244       14,809       (2,565 )
U.S. Financial Reinsurance
    2,956       5,489       3,660       2,837       3,653       (697 )       8,445       5,593       2,852  
 
                                                       
Total U.S. Segment
    119,162       74,326       77,508       84,201       109,174       9,988         193,488       173,617       19,871  
Canadian Segment
    17,563       17,757       23,328       31,979       23,752       (6,189 )       35,320       51,930       (16,610 )
Europe & South Africa Segment
    12,377       8,113       26,409       25,494       17,172       (4,795 )       20,490       22,470       (1,980 )
Asia Pacific Segment
    24,665       7,140       22,309       25,046       22,766       1,899         31,805       40,815       (9,010 )
Corporate and Other
    7,823       (4,897 )     876       9,205       (3,518 )     11,341         2,926       (10,021 )     12,947  
 
                                                       
Consolidated
  $ 181,590     $ 102,439     $ 150,430     $ 175,925     $ 169,346     $ 12,244       $ 284,029     $ 278,811     $ 5,218  
 
                                                       
(RGA LOGO)

Page 14


 

Reinsurance Group of America, Incorporated
Investments
                                         
Cash and Invested Assets  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,  
(USD thousands)   2009     2009     2008     2008     2008  
Fixed maturity securities, available-for-sale
    9,842,793     $ 8,831,920     $ 8,531,804     $ 9,121,953     $ 9,667,961  
Mortgage loans on real estate
    757,501       764,038       775,050       782,282       798,896  
Policy loans
    1,085,752       1,081,030       1,096,713       1,048,517       1,048,517  
Funds withheld at interest
    4,675,191       4,505,054       4,520,398       4,806,642       4,825,297  
Short-term investments
    53,953       54,552       58,123       32,520       47,081  
Other invested assets
    482,028       582,784       628,649       432,982       418,864  
Cash and cash equivalents
    416,947       586,542       875,403       412,255       362,689  
 
                             
Total cash and invested assets
  $ 17,314,165     $ 16,405,920     $ 16,486,140     $ 16,637,151     $ 17,169,305  
 
                             
Investment Income and Yield Summary
(Excludes Funds Withheld)
                                                                           
    Three Months Ended   Current Qtr     Year-to-Date
    June 30,   March 31,   Dec. 31,   Sept. 30,   June 30,   vs. PY     June 30,   June 30,    
(USD thousands)   2009   2009   2008   2008   2008   Quarter     2009   2008   Change
Average invested assets at amortized cost
  $ 12,976,510     $ 12,776,598     $ 12,245,727     $ 12,185,216     $ 11,696,386     $ 1,280,124       $ 12,737,497     $ 11,531,787     $ 1,205,710  
Net investment income
  $ 183,823     $ 174,300     $ 177,358     $ 179,193     $ 173,587     $ 10,236       $ 358,123     $ 344,487     $ 13,636  
Investment yield (ratio of net investment income to average invested assets)
    5.79 %     5.57 %     5.92 %     6.01 %     6.07 %     -0.28 %       5.70 %     6.06 %     -0.36 %
(RGA LOGO)

Page 15


 

Reinsurance Group of America, Incorporated
Investments
Amortized cost, gross unrealized gains and losses, and estimated fair values of fixed maturity and equity securities
                                                 
June 30, 2009   Other-than
                            Estimated           temporary
    Amortized   Unrealized   Unrealized   Fair   % of   impairment
(USD thousands)   Cost   Gains   Losses   Value   Total   in AOCI
Available-for-sale:
                                               
U.S. corporate securities
  $ 3,805,149     $ 73,700     $ 396,521     $ 3,482,328       35.4 %      
Canadian and Canadian provincial governments
    1,679,425       341,467       21,651       1,999,241       20.3 %      
Residential mortgage-backed securities
    1,202,888       30,323       74,907       1,158,304       11.8 %     (13,415 )
Foreign corporate securities
    1,443,541       40,851       77,531       1,406,861       14.3 %      
Asset-backed securities
    503,191       6,434       132,243       377,382       3.8 %     (5,220 )
Commercial mortgage-backed securities
    1,086,649       7,212       281,549       812,312       8.3 %     (4,333 )
U.S. government and agencies
    62,763       2,118             64,881       0.7 %      
State and political subdivisions
    105,867       2,027       14,712       93,182       0.9 %      
Other foreign government securities
    456,387       6,119       14,204       448,302       4.5 %      
     
Total fixed maturity securities
  $ 10,345,860     $ 510,251     $ 1,013,318     $ 9,842,793       100.0 %   $ (22,968 )
     
 
                                               
Non-redeemable preferred stock
    163,300       1,057       46,825       117,532       72.1 %        
             
Common stock
    48,378       644       3,488       45,534       27.9 %        
             
Total equity securities
  $ 211,678     $ 1,701     $ 50,313     $ 163,066       100.0 %        
             
                                         
December 31, 2008
                            Estimated    
    Amortized   Unrealized   Unrealized   Fair   % of
(USD thousands)   Cost   Gains   Losses   Value   Total
Available-for-sale:
                                       
U.S. corporate securities
  $ 3,577,116     $ 34,262     $ 598,745     $ 3,012,633       35.3 %
Canadian and Canadian provincial governments
    1,500,511       397,899       7,171       1,891,239       22.2 %
Residential mortgage-backed securities
    1,231,123       24,838       106,776       1,149,185       13.5 %
Foreign corporate securities
    1,112,018       14,335       152,920       973,433       11.4 %
Asset-backed securities
    484,577       2,098       147,297       339,378       4.0 %
Commercial mortgage-backed securities
    1,085,062       2,258       326,730       760,590       8.9 %
U.S. government and agencies
    7,555       876             8,431       0.1 %
State and political subdivisions
    46,537             7,883       38,654       0.4 %
Other foreign government securities
    338,349       20,062       150       358,261       4.2 %
     
Total fixed maturity securities
  $ 9,382,848     $ 496,628     $ 1,347,672     $ 8,531,804       100.0 %
     
 
                                       
Non-redeemable preferred stock
    187,510       49       64,160       123,399       77.4 %
Common stock
    40,582             4,607       35,975       22.6 %
     
Total equity securities
  $ 228,092     $ 49     $ 68,767     $ 159,374       100.0 %
     
(RGA LOGO)

Page 16


 

Reinsurance Group of America, Incorporated
Investments
Corporate Securities by Sector (Fixed Maturities and Equities)
                                                         
    June 30, 2009   December 31, 2008
            Estimated Fair             Average Credit           Estimated Fair             Average Credit
(USD thousands)   Amortized Cost     Value     % of Total     Ratings   Amortized Cost     Value     % of Total     Ratings
Financial Institutions
                                                       
Banking
  $ 1,267,644     $ 1,090,384       21.6 %   A   $ 1,138,663     $ 924,098       22.2 %   A
Brokerage
    85,241       76,250       1.5 %   BBB+     104,169       96,516       2.3 %   A
Finance Comp.
    259,163       230,569       4.6 %   A     278,132       228,659       5.5 %   A+
Insurance
    366,708       309,570       6.1 %   A-     309,703       222,116       5.4 %   A-
REITs
    156,818       135,977       2.7 %   BBB     153,626       110,172       2.7 %   BBB+
Other Finance
    202,572       161,607       3.2 %   A-     191,650       140,161       3.4 %   A
 
                                           
Total Financial Institutions
    2,338,146       2,004,357       39.7 %         2,175,943       1,721,722       41.5 %    
Industrials
                                                       
Basic
    249,308       238,133       4.7 %   BBB     213,540       173,826       4.2 %   BBB+
Capital Goods
    204,498       199,016       3.9 %   BBB+     187,041       172,958       4.2 %   A-
Communications
    545,547       554,577       11.0 %   BBB+     449,334       425,633       10.3 %   BBB+
Consumer Cyclical
    256,674       237,805       4.7 %   BBB     244,476       198,485       4.8 %   BBB+
Consumer Noncyclical
    387,640       389,158       7.7 %   BBB+     341,126       323,239       7.8 %   BBB+
Energy
    348,053       349,981       6.9 %   BBB+     248,579       215,634       5.2 %   BBB+
Technology
    95,124       96,994       1.9 %   BBB+     55,043       43,998       1.1 %   BBB+
Transportation
    225,691       209,923       4.2 %   BBB     217,515       190,303       4.6 %   BBB+
Other Industrial
    57,504       32,381       0.7 %   BBB     55,898       28,314       0.7 %   BBB+
 
                                           
Total Industrials
    2,370,039       2,307,968       45.7 %         2,012,552       1,772,390       42.9 %    
Utilities
                                                       
Electric
    459,515       445,643       8.8 %   BBB+     446,048       399,235       9.6 %   BBB+
Natural Gas
    242,659       244,912       4.8 %   BBB     200,636       174,308       4.2 %   BBB+
Other Utility
    24,196       23,462       0.5 %   A-     22,320       20,447       0.5 %   A-
 
                                           
Total Utilities
    726,370       714,017       14.1 %         669,004       593,990       14.3 %    
Other Sectors
    25,813       25,913       0.5 %   AA     59,728       57,338       1.3 %   AA
 
                                           
Total
  $ 5,460,368     $ 5,052,255       100.0 %       $ 4,917,227     $ 4,145,440       100.0 %    
 
                                           
(RGA LOGO)

Page 17


 

     
Reinsurance Group of America, Incorporated
Investments
Ratings of Fixed Maturity Securities
                                                                                                                             
        June 30, 2009     March 31, 2009     December 31, 2008     September 30, 2008     June 30, 2008  
(USD thousands)   Rating Agency           Estimated Fair             Amortized     Estimated Fair                     Estimated Fair             Amortized     Estimated             Amortized     Estimated Fair        
NAIC Designation   Designation   Amortized Cost     Value     % of Total     Cost     Value     % of Total     Amortized Cost     Value     % of Total     Cost     Fair Value     % of Total     Cost     Value     % of Total  
1  
AAA
  $ 2,936,383     $ 2,750,636       27.9 %   $ 2,887,693     $ 2,631,984       29.8 %   $ 2,851,818     $ 2,594,429       30.4 %   $ 2,931,176     $ 2,780,454       30.5 %   $ 2,856,457     $ 2,777,642       28.7 %
1  
AA
    2,346,453       2,372,392       24.1 %     2,205,621       2,188,305       24.8 %     2,147,187       2,161,537       25.3 %     2,601,007       2,624,357       28.8 %     2,572,375       2,809,406       29.1 %
1  
A
    2,051,459       2,030,369       20.6 %     1,952,386       1,777,195       20.1 %     2,002,963       1,851,764       21.7 %     1,947,355       1,779,129       19.5 %     2,012,559       2,028,840       21.0 %
2  
BBB
    2,377,473       2,212,591       22.5 %     2,284,836       1,877,063       21.3 %     1,991,276       1,649,513       19.3 %     1,817,281       1,632,806       17.9 %     1,812,894       1,730,612       17.9 %
3  
BB
    413,840       322,158       3.3 %     386,137       260,276       2.9 %     268,276       195,088       2.3 %     253,665       231,706       2.5 %     267,856       253,695       2.6 %
4  
B
    134,827       94,647       1.0 %     88,213       53,946       0.6 %     77,830       50,064       0.6 %     58,868       43,503       0.5 %     51,320       46,722       0.5 %
5  
CCC and lower
    79,407       53,901       0.5 %     61,502       36,804       0.4 %     33,945       22,538       0.3 %     31,336       27,361       0.3 %     18,375       17,250       0.2 %
6  
In or near default
    6,018       6,099       0.1 %     7,061       6,347       0.1 %     9,553       6,871       0.1 %     2,636       2,637       0.0 %     3,074       3,794       0.0 %
   
 
                                                                                                   
   
Total
  $ 10,345,860     $ 9,842,793             $ 9,873,449     $ 8,831,920             $ 9,382,848     $ 8,531,804             $ 9,643,324     $ 9,121,953             $ 9,594,910     $ 9,667,961          
   
 
                                                                                                   
Structured Fixed Maturity Securities
                                                                                 
    June 30, 2009     March 31, 2009     December 31, 2008     September 30, 2008     June 30, 2008  
            Estimated Fair     Amortized     Estimated Fair             Estimated Fair     Amortized     Estimated Fair             Estimated Fair  
(USD thousands)   Amortized Cost     Value     Cost     Value     Amortized Cost     Value     Cost     Value     Amortized Cost     Value  
Residential mortgage-backed securities:
                                                                               
Agency
  $ 736,056     $ 760,316     $ 796,869     $ 829,447     $ 851,507     $ 868,479     $ 859,530     $ 857,249     $ 872,914     $ 871,337  
Non-agency
    466,832       397,988       447,844       377,842       379,616       280,706       443,461       405,466       428,089       401,199  
 
                                                           
Total residential mortgage-backed securities
    1,202,888       1,158,304       1,244,713       1,207,289       1,231,123       1,149,185       1,302,991       1,262,715       1,301,003       1,272,536  
Commercial mortgage-backed securities
    1,086,649       812,312       1,087,722       721,992       1,085,062       760,590       1,029,457       905,431       889,792       842,140  
Asset-backed securities
    503,191       377,382       511,088       385,205       484,577       339,378       483,308       395,907       505,193       452,347  
 
                                                           
Total
  $ 2,792,728     $ 2,347,998     $ 2,843,523     $ 2,314,486     $ 2,800,762     $ 2,249,153     $ 2,815,756     $ 2,564,053     $ 2,695,988     $ 2,567,023  
 
                                                           
(RGA LOGO)

Page 18


 

Reinsurance Group of America, Incorporated
Investments
Subprime Mortgage Exposure
(Includes Funds Withheld Portfolios)
                                                 
    June 30, 2009  
    AAA     AA     A  
(USD thousands)           Estimated Fair             Estimated             Estimated  
Underwriting Year   Amortized Cost     Value     Amortized Cost     Fair Value     Amortized Cost     Fair Value  
2003 & Prior
  $ 8,316     $ 6,400     $ 2,005     $ 1,166     $ 7,926     $ 4,294  
2004
    8,458       6,001       16,719       10,161       21,305       10,808  
2005
    17,030       12,137       32,254       18,765       14,040       4,116  
2006
                            4,989       1,801  
2007
    6,607       2,850                          
2008
                                   
2009
    7,024       7,024                          
 
                                   
Total
  $ 47,435     $ 34,412     $ 50,978     $ 30,092     $ 48,260     $ 21,019  
 
                                   
                                                 
    BBB     Below Investment Grade     Total  
            Estimated Fair             Estimated             Estimated  
Underwriting Year   Amortized Cost     Value     Amortized Cost     Fair Value     Amortized Cost     Fair Value  
2003 & Prior
  $     $     $ 1,172     $ 188     $ 19,419     $ 12,048  
2004
                2,954       3,089       49,436       30,059  
2005
    15,737       8,218       27,251       3,985       106,312       47,221  
2006
    4,500       2,080       1,279       249       10,768       4,130  
2007
    887       306       6,895       4,131       14,389       7,287  
2008
                                   
2009
                            7,024       7,024  
 
                                   
Total
  $ 21,124     $ 10,604     $ 39,551     $ 11,642     $ 207,348     $ 107,769  
 
                                   
                                                 
    December 31, 2008  
    AAA     AA     A  
(USD thousands)           Estimated Fair             Estimated             Estimated  
Underwriting Year   Amortized Cost     Value     Amortized Cost     Fair Value     Amortized Cost     Fair Value  
2003 & Prior
  $ 11,007     $ 9,116     $ 6,509     $ 4,320     $ 1,813     $ 1,227  
2004
                21,220       13,437       33,728       26,228  
2005
    37,134       27,793       36,424       26,471       6,514       2,582  
2006
    135       134       4,500       2,076       4,998       1,991  
2007
                888       283              
2008
                                   
 
                                   
Total
  $ 48,276     $ 37,043     $ 69,541     $ 46,587     $ 47,053     $ 32,028  
 
                                   
                                                 
    BBB     Below Investment Grade     Total  
            Estimated Fair             Estimated             Estimated  
Underwriting Year   Amortized Cost     Value     Amortized Cost     Fair Value     Amortized Cost     Fair Value  
2003 & Prior
  $ 413     $ 77     $ 807     $ 106     $ 20,549     $ 14,846  
2004
                7,900       5,727       62,848       45,392  
2005
    11,908       6,529       17,905       5,739       109,885       69,114  
2006
    3,442       2,618       3,287       449       16,362       7,268  
2007
                19,588       10,880       20,476       11,163  
2008
                                   
 
                                   
Total
  $ 15,763     $ 9,224     $ 49,487     $ 22,901     $ 230,120     $ 147,783  
 
                                   
(RGA LOGO)

Page 19


 

Reinsurance Group of America, Incorporated
Investments
CMBS Exposure
(Includes Funds Withheld Portfolios)
                                                 
    June 30, 2009  
    AAA     AA     A  
(USD thousands)           Estimated Fair             Estimated             Estimated Fair  
Underwriting Year   Amortized Cost     Value     Amortized Cost     Fair Value     Amortized Cost     Value  
2003 & Prior
  $ 213,506     $ 217,090     $ 23,388     $ 18,839     $ 20,031     $ 12,285  
2004
    46,946       42,224       2,357       1,218       11,557       4,668  
2005
    194,808       148,261       2,536       818       40,840       21,082  
2006
    291,833       235,305       24,155       12,230       20,563       12,931  
2007
    366,769       286,517       40,750       8,505       67,497       17,921  
2008
    35,410       32,891       33,605       21,797       9,628       2,139  
2009
    3,942       3,962                          
 
                                   
Total
  $ 1,153,214     $ 966,250     $ 126,791     $ 63,407     $ 170,116     $ 71,026  
 
                                   
                                                 
    BBB     Below Investment Grade     Total  
            Estimated Fair             Estimated             Estimated Fair  
Underwriting Year   Amortized Cost     Value     Amortized Cost     Fair Value     Amortized Cost     Value  
2003 & Prior
  $ 5,674     $ 5,601     $ 23,390     $ 17,549     $ 285,989     $ 271,364  
2004
                            60,860       48,110  
2005
    23,282       15,258       3,589       726       265,055       186,145  
2006
    18,958       9,850       17,532       10,070       373,041       280,386  
2007
    10,170       7,223                   485,186       320,166  
2008
                5,159       838       83,802       57,665  
2009
                            3,942       3,962  
 
                                   
Total
  $ 58,084     $ 37,932     $ 49,670     $ 29,183     $ 1,557,875     $ 1,167,798  
 
                                   
NOTE: Totals include directly held investments with amortized cost of $1,086.7 million and fair value of $812.3 million as well as investments in funds withheld with amortized cost of $471.2 million and fair value of $355.5 million.
                                                 
    December 31, 2008  
    AAA     AA     A  
(USD thousands)           Estimated Fair             Estimated             Estimated Fair  
Underwriting Year   Amortized Cost     Value     Amortized Cost     Fair Value     Amortized Cost     Value  
2003 & Prior
  $ 250,720     $ 254,690     $ 24,276     $ 17,518     $ 28,432     $ 16,744  
2004
    50,245       46,737       2,147       999       10,603       3,835  
2005
    200,140       136,101       2,530       682       54,173       30,079  
2006
    306,478       234,575       16,219       6,074       45,346       31,379  
2007
    362,226       256,163       50,648       14,343       59,013       20,636  
2008
    30,017       28,501       23,387       10,698       18,342       11,186  
 
                                   
Total
  $ 1,199,826     $ 956,767     $ 119,207     $ 50,314     $ 215,909     $ 113,859  
 
                                   
                                                 
    BBB     Below Investment Grade     Total  
            Estimated Fair             Estimated             Estimated Fair  
Underwriting Year   Amortized Cost     Value     Amortized Cost     Fair Value     Amortized Cost     Value  
2003 & Prior
  $ 18,144     $ 11,938     $     $     $ 321,572     $ 300,890  
2004
                            62,995       51,571  
2005
    3,679       776                   260,522       167,638  
2006
    15,283       8,709       1,305       941       384,631       281,678  
2007
                            471,887       291,142  
2008
                            71,746       50,385  
 
                                   
Total
  $ 37,106     $ 21,423     $ 1,305     $ 941     $ 1,573,353     $ 1,143,304  
 
                                   
NOTE: Totals include directly held investments with amortized cost of $1,085.1 million and fair value of $760.6 million as well as investments in funds withheld with amortized cost of $488.3 million and fair value of $382.7 million.
(RGA LOGO)

Page 20


 

Reinsurance Group of America, Incorporated
Investments
Gross Unrealized Losses Aging
Fixed Maturity Securities
                                                                                 
    June 30, 2009     March 31, 2009     December 31, 2008     September 30, 2008     June 30, 2008  
    Gross Unrealized             Gross Unrealized             Gross Unrealized             Gross Unrealized             Gross Unrealized        
(USD thousands)   Losses     % of Total     Losses     % of Total     Losses     % of Total     Losses     % of Total     Losses     % of Total  
Less than 20%
  $ 304,595       28.6 %   $ 320,296       20.6 %   $ 322,159       22.7 %   $ 466,855       48.5 %   $ 315,350       64.7 %
20% or more for less than six months
  $ 152,606       14.4 %     406,885       26.2 %     766,789       54.1 %     323,511       33.7 %     97,591       20.1 %
20% or more for six months or greater
  $ 556,117       52.3 %     735,831       47.4 %     258,724       18.3 %     94,982       9.9 %     38,715       8.0 %
 
                                                           
Total
  $ 1,013,318       95.3 %   $ 1,463,012       94.2 %   $ 1,347,672       95.1 %   $ 885,348       92.1 %   $ 451,656       92.8 %
 
                                                           
 
Equity Securities
                                                                                 
    June 30, 2009     March 31, 2009     December 31, 2008     September 30, 2008     June 30, 2008  
    Gross Unrealized             Gross Unrealized             Gross Unrealized             Gross Unrealized             Gross Unrealized        
(USD thousands)   Losses     % of Total     Losses     % of Total     Losses     % of Total     Losses     % of Total     Losses     % of Total  
Less than 20%
  $ 5,452       0.5 %   $ 1,070       0.1 %   $ 2,231       0.2 %   $ 5,293       0.6 %   $ 10,562       2.2 %
20% or more for less than six months
    3,951       0.4 %     10,675       0.7 %     29,958       2.1 %     57,710       6.0 %     21,904       4.5 %
20% or more for six months or greater
    40,910       3.8 %     78,062       5.0 %     36,578       2.6 %     12,291       1.3 %     2,550       0.5 %
 
                                                           
Total
  $ 50,313       4.7 %   $ 89,807       5.8 %   $ 68,767       4.9 %   $ 75,294       7.9 %   $ 35,016       7.2 %
 
                                                           
(RGA LOGO)

Page 21


 

Reinsurance Group of America, Incorporated
Investments
Fixed Maturities and Equity Securities Below Amortized Cost
                                                 
    As of June 30, 2009  
    Less than 12 months     Equal to or greater than 12 months     Total  
    Estimated Fair     Gross Unrealized     Estimated Fair     Gross Unrealized     Estimated Fair     Gross Unrealized  
(USD thousands)   Value     Losses     Value     Losses     Value     Losses  
Investment grade securities:
                                               
U.S. corporate securities
  $ 460,442     $ 53,092     $ 1,370,743     $ 252,696     $ 1,831,185     $ 305,788  
Canadian and Canadian provincial governments
    323,489       11,729       118,952       9,922       442,441       21,651  
Residential mortgage-backed securities
    131,783       15,862       232,358       26,280       364,141       42,142  
Foreign corporate securities
    329,259       21,486       237,533       46,620       566,792       68,106  
Asset-backed securities
    51,225       13,426       204,070       95,932       255,295       109,358  
Commercial mortgage-backed securities
    164,047       49,928       498,516       230,034       662,563       279,962  
U.S. government and agencies
                                   
State and political subdivisions
    14,684       1,657       43,380       9,010       58,064       10,667  
Other foreign government securities
    257,500       13,750       3,685       454       261,185       14,204  
 
                                   
Investment grade securities
    1,732,429       180,930       2,709,237       670,948       4,441,666       851,878  
 
                                   
 
                                               
Non-investment grade securities:
                                               
U.S. corporate securities
    83,289       21,194       220,355       69,539       303,644       90,733  
Asset-backed securities
    3,666       5,928       9,297       16,957       12,963       22,885  
Foreign corporate securities
    8,089       3,583       18,451       5,842       26,540       9,425  
Residential mortgage-backed securities
    26,943       12,811       33,294       19,954       60,237       32,765  
Commercial mortgage-backed securities
                209       1,587       209       1,587  
State and political subdivisions
                4,000       4,045       4,000       4,045  
 
                                   
Non-investment grade securities
    121,987       43,516       285,606       117,924       407,593       161,440  
 
                                   
Total fixed maturity securities
  $ 1,854,416     $ 224,446     $ 2,994,843     $ 788,872     $ 4,849,259     $ 1,013,318  
 
                                   
 
Non-redeemable preferred stock
    25,146       5,847       89,751       40,979       114,897       46,826  
Common stock
    13,207       1,578       4,902       1,909       18,109       3,487  
 
                                   
Equity securities
  $ 38,353     $ 7,425     $ 94,653     $ 42,888     $ 133,006     $ 50,313  
 
                                   
Total number of securities in an unrealized loss position
    516               1,042               1,558          
                                                 
    As of December 31, 2008  
    Less than 12 months     Equal to or greater than 12 months     Total  
    Estimated Fair     Gross Unrealized     Estimated Fair     Gross Unrealized     Estimated Fair     Gross Unrealized  
(USD thousands)   Value     Losses     Value     Losses     Value     Losses  
Investment grade securities:
                                               
U.S. corporate securities
  $ 1,407,547     $ 240,299     $ 810,115     $ 281,947     $ 2,217,662     $ 522,246  
Canadian and Canadian provincial governments
    114,754       2,751       89,956       4,420       204,710       7,171  
Residential mortgage-backed securities
    190,525       58,026       213,310       39,794       403,835       97,820  
Foreign corporate securities
    508,102       82,490       140,073       59,816       648,175       142,306  
Asset-backed securities
    118,608       40,139       173,505       99,147       292,113       139,286  
Commercial mortgage-backed securities
    523,475       200,567       188,638       126,163       712,113       326,730  
U.S. government and agencies
                                   
State and political subdivisions
    20,403       1,947       18,250       5,936       38,653       7,883  
Other foreign government securities
    16,419       33       4,125       117       20,544       150  
 
                                   
Investment grade securities
    2,899,833       626,252       1,637,972       617,340       4,537,805       1,243,592  
 
                                   
 
                                               
Non-investment grade securities:
                                               
U.S. corporate securities
    140,426       36,615       60,378       39,884       200,804       76,499  
Asset-backed securities
    3,465       2,060       11,156       5,951       14,621       8,011  
Foreign corporate securities
    24,637       7,227       2,032       3,387       26,669       10,614  
Residential mortgage-backed securities
    8,089       5,944       4,496       3,012       12,585       8,956  
 
                                   
Non-investment grade securities
    176,617       51,846       78,062       52,234       254,679       104,080  
 
                                   
Total fixed maturity securities
  $ 3,076,450     $ 678,098     $ 1,716,034     $ 669,574     $ 4,792,484     $ 1,347,672  
 
                                   
 
Non-redeemable preferred stock
    49,376       22,316       61,249       41,844       110,625       64,160  
Common stock
    11,804       4,607                   11,804       4,607  
 
                                   
Equity securities
  $ 61,180     $ 26,923     $ 61,249     $ 41,844     $ 122,429     $ 68,767  
 
                                   
Total number of securities in an unrealized loss position
    1,039               677               1,716          
(RGA LOGO)

Page 22


 

Reinsurance Group of America, Incorporated
Investments
Consolidated Investment Related Gains and Losses
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    June 30,     March 31,     Dec. 31,     Sept. 30,     June 30,     vs. PY       June 30,     June 30,        
(USD thousands)   2009     2009     2008     2008     2008     Quarter       2009     2008     Change  
Fixed Maturity and Equity Securities:
                                                                         
Other-than-temporary impairment losses on fixed maturities
  $ (36,942 )   $ (34,395 )   $ (15,226 )   $ (92,388 )   $ (548 )   $ (36,394 )     $ (71,337 )   $ (5,699 )   $ (65,638 )
Portion of loss recognized in other accumulated comprehensive income (before taxes)
    16,135                               16,135         16,135             16,135  
 
                                                       
Net other-than-temporary impairment losses on fixed maturities recognized in earnings
    (20,807 )     (34,395 )     (15,226 )     (92,388 )     (548 )     (20,259 )       (55,202 )     (5,699 )     (49,503 )
Impairment losses on equity securities
          (5,430 )     (337 )     (16,895 )                   (5,430 )           (5,430 )
Gain on investment activity
    25,281       12,230       10,204       6,169       5,928       19,353         37,511       16,009       21,502  
Loss on investment activity
    (18,828 )     (19,649 )     (5,759 )     (8,564 )     (4,378 )     (14,450 )       (38,477 )     (9,739 )     (28,738 )
 
                                                       
Net gain/(loss) on fixed maturity and equity securities
    (14,354 )     (47,244 )     (11,118 )     (111,678 )     1,002       (15,356 )       (61,598 )     571       (62,169 )
 
                                                                         
Other non-derivative gain/(loss), net
    2,998       430       1,481       1,376       1,533       1,465         3,428       1,902       1,526  
 
                                                                         
Free-standing Derivatives:
                                                                         
Credit Default Swaps
    9,288       (1,911 )     (6,732 )     (2,526 )     1,413       7,875         7,377       (5,074 )     12,451  
Interest Rate Swaps
    (99,016 )     (38,864 )     152,098       7,681       (6,462 )     (92,554 )       (137,880 )     (945 )     (136,935 )
Futures
    (48,059 )     22,311       10,870       6,120       2,294       (50,353 )       (25,748 )     2,109       (27,857 )
Other
    592       270                         592         862             862  
Currency Forwards
    1,165       (2,042 )     1,638       289       (764 )     1,929         (877 )     13       (890 )
 
                                                       
Total free-standing derivatives
    (136,030 )     (20,236 )     157,874       11,564       (3,519 )     (132,511 )       (156,266 )     (3,897 )     (152,369 )
 
                                                                         
Embedded Derivatives:
                                                                         
B36
    64,337       (40,425 )     (161,021 )     (106,797 )     (11,452 )     75,789         23,912       (159,980 )     183,892  
GMXB
    161,237       35,213       (230,775 )     (35,772 )     5,357       155,880         196,450       (935 )     197,385  
 
                                                       
Total embedded derivatives
    225,574       (5,212 )     (391,796 )     (142,569 )     (6,095 )     231,669         220,362       (160,915 )     381,277  
 
                                                                         
Net gain/(loss) on total derivatives
    89,544       (25,448 )     (233,922 )     (131,005 )     (9,614 )     99,158         64,096       (164,812 )     228,908  
 
                                                                         
 
                                                       
Total investment related losses, net
  $ 78,188     $ (72,262 )   $ (243,559 )   $ (241,307 )   $ (7,079 )   $ 85,267       $ 5,926     $ (162,339 )   $ 168,265  
 
                                                       
(RGA LOGO)

Page 23