e8vk
 
 
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): January 28, 2010
REINSURANCE GROUP OF AMERICA, INCORPORATED
(Exact Name of Registrant as Specified in its Charter)
         
Missouri   1-11848   43-1627032
(State or Other Jurisdiction of   (Commission   (IRS Employer
Incorporation)   File Number)   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 February 1, 2010, Reinsurance Group of America, Incorporated (the “Company”) issued (1) a press release announcing its earnings for the three-month period ended December 31, 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 December 31, 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 February 2, 2010 to discuss the financial and operating results for the three-month period ended December 31, 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 February 1, 2010, the Company issued a press release announcing that on January 28, 2010, Fred Sievert, retired president of New York Life Insurance Company was elected to the Board of Directors and appointed to the Compensation Committee and the Nominating and Corporate Governance Committee 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 Mr. Sievert 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 February 1, 2010
99.2
  Quarterly Financial Supplement for the quarter ended December 31, 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: February 1, 2010  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 February 1, 2010
 
   
99.2
  Quarterly Financial Supplement for the quarter ended December 31, 2009

 

exv99w1
Exhibit 99.1
(RGA LOGO)
PRESS RELEASE
REINSURANCE GROUP OF AMERICA REPORTS FOURTH-QUARTER RESULTS
    Fourth-quarter earnings per diluted share: net income $1.52; operating income* $1.70
 
    Dividend raised 33 percent
 
    Strong capitalization further bolstered with $400 million senior debt offering
ST. LOUIS, February 1, 2010 – Reinsurance Group of America, Incorporated (NYSE:RGA), a leading global provider of life reinsurance, reported net income for the fourth quarter of $112.4 million, or $1.52 per diluted share, compared with $9.4 million, or $0.14 per diluted share in the prior-year quarter. Prior-year net income was adversely affected by significant losses related to the decline in the fair value of certain embedded derivatives. Operating income* totaled $125.8 million, or $1.70 per diluted share, compared with $100.0 million, or $1.45 per diluted share in the year-ago quarter, an increase of 17 percent on a per share basis.
                                 
    Quarterly Results   Full Year Results
($ in thousands, except per share data)   2009   2008   2009   2008
Net premiums
  $ 1,598,754     $ 1,389,091     $ 5,725,161     $ 5,349,301  
Net income
    112,409       9,361       407,086       176,796  
Net income per diluted share
    1.52       0.14       5.55       2.71  
Operating income*
    125,833       99,966       438,321       399,153  
Operating income per diluted share*
    1.70       1.45       5.98       6.12  
Book value per share
    52.99       36.03                  
Book value per share (excl. AOCI)*
    48.89       43.58                  
Total assets
    25,249,501       21,658,818                  
 
*   See ‘Use of Non-GAAP Financial Measures’ below
For the quarter, reported net premiums increased 15 percent to $1,598.8 million. Foreign currency exchange rates were favorable quarter over quarter, adding $81.8 million. Holding exchange rates constant, consolidated premiums increased approximately 9 percent. Net investment income increased $118.6 million to $315.2 million for the quarter from $196.6 million the year before. Excluding the change in valuation of option contracts supporting equity-indexed annuities, investment income increased $50.6 million, or 21 percent, to $287.0 million.
For the full year, net income increased to $407.1 million, or $5.55 per diluted share, from $176.8 million, or $2.71 per diluted share, in 2008. Operating income* totaled $438.3 million, or $5.98 per diluted share, compared with $399.2 million, or $6.12 per diluted share, in the prior-year period. Operating income per diluted share was adversely affected by $0.09 due to foreign currency fluctuations in addition to the dilutive effects of the company’s offering of 10,235,000 shares of common stock in November 2008. Premiums increased 7 percent on a reported basis and 11 percent on an original currency basis. Net investment income increased $251.2 million to $1,122.5 million. Excluding the change in valuation of option contracts supporting equity-indexed annuities, investment income increased $85.0 million, or 9 percent, to $1,072.8 million.
Greig Woodring, president and chief executive officer, commented, “We are pleased with our results in 2009. Of particular note, we have delivered an average operating return on equity of 14 percent for the
- more -

 


 

Add One
last three years. We maintained a strong capital position throughout the year, recovered book value, enhanced our product offerings, including those associated with the ReliaStar acquisition, and successfully accessed the capital markets.
“Fourth-quarter premiums increased 15 percent over the prior year, totaling nearly $1.6 billion. While higher-than-expected claim levels in the U.S. hampered results somewhat, our other operating segments performed very well. The quarter also benefited from a lower effective tax rate.
“The life insurance industry has been under pressure during the recent economic downturn. RGA was certainly not immune to the adverse economic effects in the form of investment losses; however, our low level of asset leverage combined with the relatively high quality of our investment portfolios enabled us to successfully navigate the turbulent financial markets. We expect our capital resources and flexibility to continue to serve us well. The ongoing pressures faced by our clients should continue to fuel demand for RGA’s products and services.”
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 portfolio remains appropriately positioned, with approximately 95 percent of its fixed maturity securities held in the investment-grade categories. Investment impairments reflected in income during the quarter were $43.0 million and were largely offset by $33.8 million of net gains from investment sales.
Capital and Liquidity
The company’s capital and liquidity positions remain strong. Capitalization was strengthened by the $400 million senior debt offering in the fourth quarter. RGA’s book value per share grew 47 percent during 2009, to $52.99.
SEGMENT RESULTS
U.S.
The U.S. Traditional sub-segment reported pre-tax income of $74.3 million for the quarter compared with $70.0 million in the fourth quarter of 2008. Pre-tax operating income improved to $82.1 million from $76.7 million the year before, an increase of 7 percent. Net premiums were up 5 percent to $918.5 million from $874.3 million in the prior-year quarter. Claim levels were approximately $20 million, pre-tax, higher than expected during the quarter. On a year-to-date basis, net premiums were up 7 percent to $3,313.9 million.
The U.S. Asset Intensive business reported pre-tax income of $6.3 million compared with a pre-tax loss of $120.6 million a year ago. The prior-year period included significant losses associated with the change in the value of embedded derivatives. On an operating basis, pre-tax income increased to $13.9 million from a pre-tax loss of $2.8 million a year ago. Strong equity market performance contributed to improved spreads during the current period.
Canada
The Canadian operation reported pre-tax net income of $45.8 million for the quarter compared with $22.1 million a year ago. Pre-tax operating income increased 32 percent to $30.7 million from $23.3 million last year. A stronger Canadian dollar relative to the fourth quarter of 2008 increased current-period pre-tax operating income by $5.1 million. Current-quarter mortality experience was in line with
- more -

 


 

Add Two
management expectations while last year’s fourth-quarter results reflected good mortality experience. On a Canadian dollar basis, net premiums increased approximately 16 percent. On a U.S. dollar basis, net premiums increased 33 percent to $168.5 million from $126.8 million in the year-ago quarter. For the year, premiums were up 23 percent on a Canadian dollar basis, aided by strong creditor reinsurance volume.
Asia Pacific
Asia Pacific reported a strong quarter, with pre-tax net income of $23.5 million, compared with a similarly strong result of $24.5 million in the year-ago quarter. Pre-tax operating income increased 11 percent to $24.8 million compared with $22.3 million a year ago, primarily as a result of favorable claims experience in Japan and Hong Kong. Net premiums totaled $283.4 million in the current quarter compared with $227.7 million in the prior year. Current-quarter premiums were approximately $45.2 million higher due to foreign currency fluctuations, which also contributed $2.9 million to pre-tax operating income. For the year, net premiums were flat on a U.S. dollar basis and increased 6 percent on an original currency basis.
Europe & South Africa
Europe & South Africa reported pre-tax net income of $24.5 million, a 12 percent increase over an extremely strong prior-year comparable $21.8 million. Pre-tax operating income was $23.9 million versus $26.4 million last year. Current-period results included adverse claims experience in the UK and South Africa, offset by a $6.0 million, pre-tax, favorable impact from the recapture of a retrocession treaty in the UK operation. Net premiums increased to $224.5 million from $156.9 million. Fluctuations in foreign currency exchange rates increased premiums by $15.3 million and pre-tax operating income by $4.7 million, compared to the prior-year quarter. For the year, net premiums were up over 10 percent on a U.S. dollar basis and 26 percent on an original currency basis.
Corporate and Other
The company’s effective tax rate for the quarter benefited from earnings in jurisdictions that have lower statutory tax rates than the U.S. rate, and from the recognition of a deferred tax asset of $4.5 million associated with the pending sale of the company’s run-off operations in Argentina. The company does not expect to incur a significant loss upon the ultimate sale of its ownership interest.
2010 Guidance
Management projects 2010 operating income per diluted share to be within a range of $6.30 to $6.90. This guidance assumes an expected level of death claims, which are prone to normal short-term statistical fluctuations that can significantly affect results on a quarterly and annual basis. The company expects a modestly lower investment yield in 2010 as it repositions its portfolio to better withstand a wider array of ongoing economic scenarios, thus resulting in a slightly more conservative portfolio. On a U.S. dollar basis, the company expects consolidated net premiums to increase by approximately 15 percent, including the impact of the recently acquired ReliaStar business.
- more -

 


 

Add Three
Dividend Declaration
The company’s board of directors increased the quarterly dividend 33 percent to $0.12 per share, from $0.09 per share, payable February 25 to shareholders of record as of February 4.
New Director
The company announced that Fred Sievert, retired president of New York Life Insurance Company, was elected to the board of directors and appointed to the Compensation Committee and the Nominating and Corporate Governance Committee. Sievert’s election increases the size of the board to nine members.
Earnings Conference Call
A conference call to discuss the company’s fourth-quarter results will begin at 9 a.m. Eastern Time on Tuesday, February 2. Interested parties may access the call by dialing 1-877-718-5095 (domestic) or 719-325-4932 (international). The access code is 6452440. 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 February 10 at 888-203-1112 (domestic) or 719-457-0820, access code 6452440.
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 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, the Netherlands, Poland, South Africa, South Korea, Spain, Taiwan, the United Kingdom and the United States. Worldwide, the company has approximately $2.3 trillion of life reinsurance in force, and assets of $25.2 billion.
- more -

 


 

Add Four
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, (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.
- more -

 


 

Add Five
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.
- tables attached -

 


 

Add Six
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Reconciliation of Consolidated Net Income From
Continuing Operations to Operating Income
(Dollars in thousands)
                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
(Unaudited)   2009     2008     2009     2008  
GAAP net income-continuing operations
  $ 112,409     $ 15,170     $ 407,086     $ 187,815  
Reconciliation to operating income:
                               
Capital (gains) losses, derivatives and other, net included in investment related (gains) losses, net
    41,347       (95,289 )     194,725       (28,491 )
Embedded derivatives:
                               
Included in investment related (gains) losses, net
    (31,946 )     254,667       (215,209 )     451,932  
Included in interest credited
    8,166       31,782       (8,828 )     39,171  
Included in policy acquisition costs and other insurance expenses
    (521 )     (3,703 )     1,587       (4,630 )
DAC offset, net
    (3,622 )     (102,661 )     84,229       (246,644 )
Gain on debt repurchase
                (25,269 )      
 
                       
 
                               
Operating income
  $ 125,833     $ 99,966     $ 438,321     $ 399,153  
 
                       
Reconciliation of Consolidated Pre-tax Net Income From
Continuing Operations to Pre-tax Operating Income
(Dollars in thousands)
                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
(Unaudited)   2009     2008     2009     2008  
Income from continuing operations before income taxes
  $ 160,165     $ 20,194     $ 592,345     $ 280,392  
Reconciliation to pre-tax operating income:
                               
Capital (gains) losses, derivatives and other, net included in investment related (gains) losses, net
    65,676       (146,818 )     303,398       (44,193 )
Embedded derivatives:
                               
Included in investment related (gains) losses, net
    (49,148 )     391,796       (331,091 )     695,280  
Included in interest credited
    12,563       48,896       (13,581 )     60,263  
Included in policy acquisition costs and other insurance expenses
    (801 )     (5,697 )     2,442       (7,123 )
DAC offset, net
    (5,572 )     (157,941 )     129,583       (379,453 )
Gain on debt repurchase
                (38,875 )      
 
                       
 
                               
Pre-tax operating income
  $ 182,883     $ 150,430     $ 644,221     $ 605,166  
 
                       
- 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)
                                 
    Three Months Ended December 31, 2009  
            Capital              
            (gains)     Change in        
            losses,     value of        
    Pre-tax     derivatives,     embedded     Pre-tax  
    net     and other,     derivatives,     operating  
(Unaudited)   income (loss)     net     net     income  
U.S. Operations:
                               
Traditional
  $ 74,303     $ 7,842     $     $ 82,145  
Asset Intensive
    6,288       12,308 (1)     (4,727 )(2)     13,869  
Financial Reinsurance
    4,646       (26 )           4,620  
 
                       
Total U.S.
    85,237       20,124       (4,727 )     100,634  
Canada Operations
    45,788       (15,053 )           30,735  
Europe & South Africa
    24,462       (576 )           23,886  
Asia Pacific Operations
    23,528       1,269             24,797  
Corporate and Other
    (18,850 )     21,681             2,831  
 
                       
Consolidated
  $ 160,165     $ 27,445     $ (4,727 )   $ 182,883  
 
                       
 
(1)   Asset Intensive is net of $(38,231) DAC offset.
 
(2)   Asset Intensive is net of $32,659 DAC offset.
                                 
    Three Months Ended December 31, 2008  
            Capital (gains)     Change in        
    Pre-tax     losses,     value of        
    net     derivatives,     embedded     Pre-tax  
    income     and other,     derivatives,     operating  
(Unaudited)   (loss)     net     net     income (loss)  
U.S. Operations:
                               
Traditional
  $ 69,971     $ 6,694     $     $ 76,665  
Asset Intensive
    (120,595 )     (13,916 )(1)     131,694 (2)     (2,817 )
Financial Reinsurance
    3,550       110             3,660  
 
                       
Total U.S.
    (47,074 )     (7,112 )     131,694       77,508  
Canada Operations
    22,084       1,244             23,328  
Europe & South Africa
    21,811       4,598             26,409  
Asia Pacific Operations
    24,465       (2,156 )           22,309  
Corporate and Other
    (1,092 )     1,968             876  
 
                       
Consolidated
  $ 20,194     $ (1,458 )   $ 131,694     $ 150,430  
 
                       
 
(1)   Asset Intensive is net of $145,360 DAC offset.
 
(2)   Asset Intensive is net of $(303,301) DAC offset.
- more -

 


 

Add Eight
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Reconciliation of Pre-tax Net Income From
Continuing Operations to Pre-tax Operating Income
(Dollars in thousands)
                                         
    Twelve Months Ended December 31, 2009  
            Capital                    
            (gains)     Change in              
            losses,     value of              
    Pre-tax     derivatives,     embedded     Gain     Pre-tax  
    net     and other,     derivatives,     on debt     operating  
(Unaudited)   income     net     net     repurchase     income  
U.S. Operations:
                                       
Traditional
  $ 255,723     $ 83,884     $     $     $ 339,607  
Asset Intensive
    37,085       (12,674 )(1)     21,432 (2)           45,843  
Financial Reinsurance
    15,910       (98 )                 15,812  
 
                             
Total U.S.
    308,718       71,112       21,432             401,262  
Canada Operations
    106,335       (18,458 )                 87,877  
Europe & South Africa
    52,341       (1,252 )                 51,089  
Asia Pacific Operations
    83,546       1,027                   84,573  
Corporate and Other
    41,405       16,890             (38,875 )     19,420  
 
                             
Consolidated
  $ 592,345     $ 69,319     $ 21,432     $ (38,875 )   $ 644,221  
 
                             
 
(1)   Asset Intensive is net of $(234,079) DAC offset.
 
(2)   Asset Intensive is net of $363,662 DAC offset.
                                 
    Twelve Months Ended December 31, 2008  
            Capital (gains)     Change in        
    Pre-tax     losses,     value of        
    net     derivatives,     embedded     Pre-tax  
    income     and other,     derivatives,     operating  
(Unaudited)   (loss)     net     net     income  
U.S. Operations:
                               
Traditional
  $ 230,993     $ 71,904     $     $ 302,897  
Asset Intensive
    (176,746 )     (9,583 )(1)     206,668 (2)     20,339  
Financial Reinsurance
    11,841       249             12,090  
 
                       
Total U.S.
    66,088       62,570       206,668       335,326  
Canada Operations
    102,266       4,971             107,237  
Europe & South Africa
    65,686       8,687             74,373  
Asia Pacific Operations
    85,509       2,661             88,170  
Corporate and Other
    (39,157 )     39,217             60  
 
                       
Consolidated
  $ 280,392     $ 118,106     $ 206,668     $ 605,166  
 
                       
 
(1)   Asset Intensive is net of $162,299 DAC offset.
 
(2)   Asset Intensive is net of $(541,752) DAC offset.
- more -

 


 

Add Nine
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Per Share and Shares Data
(In thousands, except per share data)
                                 
    Three Months Ended   Twelve Months Ended
    December 31,   December 31,
     (Unaudited)   2009   2008   2009   2008
Earnings per share from continuing operations:
                               
Basic earnings per share
  $ 1.54     $ 0.22     $ 5.59     $ 2.94  
Diluted earnings per share
  $ 1.52     $ 0.22     $ 5.55     $ 2.88  
 
                               
Diluted earnings per share from operating income
  $ 1.70     $ 1.45     $ 5.98     $ 6.12  
 
                               
Earnings per share from net income:
                               
Basic earnings per share
  $ 1.54     $ 0.14     $ 5.59     $ 2.77  
Diluted earnings per share
  $ 1.52     $ 0.14     $ 5.55     $ 2.71  
 
                               
Weighted average number of common and common equivalent shares outstanding
    74,195       69,176       73,327       65,271  
                 
    At or For the Twelve Months
    Ended December 31,
     (Unaudited)   2009   2008
Treasury shares
    374       741  
Common shares outstanding
    72,990       72,622  
Book value per share outstanding
  $ 52.99     $ 36.03  
Book value per share outstanding, before impact of AOCI
  $ 48.89     $ 43.58  
- more -

 


 

Add Ten
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Condensed Consolidated Statements of Income
(Dollars in thousands)
                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
(Unaudited)   2009     2008     2009     2008  
Revenues:
                               
Net premiums
  $ 1,598,754     $ 1,389,091     $ 5,725,161     $ 5,349,301  
Investment income, net of related expenses
    315,159       196,634       1,122,462       871,276  
Investment related gains (losses), net:
                               
Other-than-temporary impairments on fixed maturity securities
    (40,552 )     (15,226 )     (128,834 )     (113,313 )
Other-than-temporary impairments on fixed maturity securities transferred to accumulated other comprehensive income
    3,910             16,045        
Other investment related gains (losses), net
    22,505       (228,333 )     146,937       (533,892 )
 
                       
Total investment related gains (losses), net
    (14,137 )     (243,559 )     34,148       (647,205 )
Other revenue
    44,059       25,869       185,051       107,831  
 
                       
Total revenues
    1,943,835       1,368,035       7,066,822       5,681,203  
 
                       
 
                               
Benefits and expenses:
                               
Claims and other policy benefits
    1,370,175       1,150,645       4,819,426       4,461,932  
Interest credited
    128,779       86,989       323,738       233,179  
Policy acquisition costs and other insurance expenses
    179,333       27,529       958,326       357,899  
Other operating expenses
    80,532       53,694       294,779       242,917  
Interest expense
    22,985       21,552       69,940       76,161  
Collateral finance facility expense
    1,866       7,432       8,268       28,723  
 
                       
Total benefits and expenses
    1,783,670       1,347,841       6,474,477       5,400,811  
 
                       
 
                               
Income before income taxes
    160,165       20,194       592,345       280,392  
Income tax expense
    47,756       5,024       185,259       92,577  
 
                       
Income from continuing operations
    112,409       15,170       407,086       187,815  
Discontinued operations:
                               
Loss from discontinued accident and health operations, net of income taxes
          (5,809 )           (11,019 )
 
                       
Net income
  $ 112,409     $ 9,361     $ 407,086     $ 176,796  
 
                       
# # #

 

exv99w2
Exhibit 99.2
(RGA LOGO)
Reinsurance Group of America, Incorporated®
Financial Supplement
Fourth 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
Sr. Vice President
Controller & Investor Relations
Phone: (636) 736-7243
e-mail: jhayden@rgare.com
     
(RGS LOGO)
  Quarterly Financial Supplement

 


 

Reinsurance Group of America, Incorporated
Financial Supplement
4th Quarter 2009
Table of Contents
         
    Page  
Non-GAAP Disclosure
    1  
2010 Management Guidance
    2  
Consolidated
       
Financial Highlights
    3  
Consolidated Income Statement (incl. Operating Income Reconciliation)
    4  
Consolidated Operating Income Statement
    5  
Consolidated Balance Sheets
    6  
Segment Pre-tax Operating Income Summaries and Reconciliations to U.S. GAAP
       
U.S. Operations
    7  
Canada Operations
    11  
Europe & South Africa Operations
    12  
Asia Pacific Operations
    13  
Corporate and Other
    14  
Summary of Pre-tax Segment Operating Income
    15  
Investments
       
Cash and Invested Assets, Yield Summary
    16  
Amortized cost, Gross Unrealized Gains and Losses, Estimated Fair Values of Fixed Maturity and Equity Securities
    17  
Corporate Securities by Sector (Fixed Maturities and Equities)
    18  
Quality of Fixed Maturity Securities and Structured Fixed Maturity Securities
    19  
Subprime Mortgage Exposure (Including Funds Withheld Portfolios)
    20  
CMBS Exposure (Including Funds Withheld Portfolios)
    21  
Gross Unrealized Losses Aging
    22  
Fixed Maturity and Equity Securities Below Amortized Cost
    23  
Consolidated Gross Gains and Losses
    24  
     
(RGA LOGO)
  Quarterly Financial Supplement

 


 

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) Quarterly Financial Supplement
Page 1

 


 

Reinsurance Group of America, Incorporated
2010 Management Guidance
2010 Full-year Consolidated Earnings per Share Guidance
Management projects 2010 operating income per diluted share to be within a range of $6.30 to $6.90. This guidance assumes an expected level of death claims, which are prone to normal short-term statistical fluctuations that can significantly affect results on a quarterly and annual basis.
2010 Full-year Premium Growth Guidance
     
    Original Currency
Segment   Basis
 
U.S. (including ReliaStar acquisition)
  15% — 17%
U.S. (excluding ReliaStar acquisition)
  6% — 8%
Canada
    7% — 12%
Asia Pacific
    5% — 10%
Europe & South Africa
  12% — 17%
     
Consolidated ($USD basis) approximately 13%
2010 Full-year Projected Foreign Currency Premium
     
Foreign Currency   Millions
 
Australian Dollar
  610 - 640
Canadian Dollar
  735 - 775
Euro Dollar
  93 - 99
British Pound Sterling
  390 - 420
Japanese Yen
  18.650 - 19.650
Korean Won
  195,000 - 205,500
New Zealand Dollar
  71 - 75
Taiwanese Dollar
  2,010 - 2,130
South African Rand
  600 - 635
(RGA LOGO) Quarterly Financial Supplement
Page 2

 


 

Reinsurance Group of America, Incorporated
Financial Highlights
                                                                           
    Three Months Ended or As of     Current Qtr       Year-to-Date  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     vs. PY       Dec. 31,     Dec. 31,        
(USD thousands, except inforce & per share data)   2009     2009     2009     2009     2008     Quarter       2009     2008     Change  
Net premiums
  $ 1,598,754     $ 1,405,179     $ 1,375,181     $ 1,346,047     $ 1,389,091     $ 209,663       $ 5,725,161     $ 5,349,301     $ 375,860  
Net income — continuing operations
    112,409       118,208       153,179       23,290       15,170       97,239         407,086       187,815       219,271  
Operating income
    125,833       114,571       130,562       67,355       99,966       25,867         438,321       399,153       39,168  
Total assets
    25,249,501       24,162,113       22,649,349       21,634,314       21,658,818       3,590,683                            
 
                                                                         
Assumed Ordinary Life Reinsurance in Force (in billions)
                                                                         
U.S.
  $ 1,290.5     $ 1,281.9     $ 1,280.5     $ 1,285.6     $ 1,274.5     $ 16.0       $ 1,290.5     $ 1,274.5     $ 16.0  
Canada
    276.8       261.1       234.3       209.9       209.5       67.3         276.8       209.5       67.3  
Europe & South Africa
    408.9       388.2       382.9       332.8       325.2       83.7         408.9       325.2       83.7  
Asia Pacific
    348.9       343.4       321.6       293.0       298.9       50.0         348.9       298.9       50.0  
 
                                                       
Total Life Reinsurance in Force
  $ 2,325.1     $ 2,274.6     $ 2,219.3     $ 2,121.3     $ 2,108.1     $ 217.0       $ 2,325.1     $ 2,108.1     $ 217.0  
 
                                                       
 
                                                                         
Assumed New Business Production (in billions)
                                                                         
U.S.
  $ 42.5     $ 31.2     $ 25.8     $ 35.5     $ 33.7     $ 8.8       $ 135.0     $ 134.4     $ 0.6  
Canada
    13.9       10.5       9.6       9.9       12.1       1.8         43.9       51.2       (7.3 )
Europe & South Africa
    42.5       19.9       22.7       36.0       28.2       14.3         121.1       87.5       33.6  
Asia Pacific
    5.3       8.6       3.3       3.8       9.2       (3.9 )       21.0       31.9       (10.9 )
 
                                                       
Total New Business Production
  $ 104.2     $ 70.2     $ 61.4     $ 85.2     $ 83.2     $ 21.0       $ 321.0     $ 305.0     $ 16.0  
 
                                                       
 
                                                                         
Per Share and Shares Data
                                                                         
Basic earnings per share from continuing operations
                                                                         
Net income
  $ 1.54     $ 1.62     $ 2.11     $ 0.32     $ 0.22     $ 1.32       $ 5.59     $ 2.94     $ 2.65  
Operating income
  $ 1.73     $ 1.57     $ 1.79     $ 0.93     $ 1.45     $ 0.28       $ 6.02     $ 6.24     $ (0.22 )
Diluted earnings per share from continuing operations
                                                                         
Net income
  $ 1.52     $ 1.61     $ 2.10     $ 0.32     $ 0.22     $ 1.30       $ 5.55     $ 2.88     $ 2.67  
Operating income
  $ 1.70     $ 1.56     $ 1.79     $ 0.92     $ 1.45     $ 0.25       $ 5.98     $ 6.12     $ (0.14 )
 
                                                                         
Wgt. average common shares outstanding (basic)
    72,895       72,781       72,770       72,710       68,831       4,064         72,790       63,918       8,872  
Wgt. average common shares outstanding (diluted)
    74,195       73,286       72,939       72,884       69,176       5,019         73,327       65,271       8,056  
 
                                                                         
Common shares issued
    73,364       73,363       73,364       73,363       73,363       1         73,364       73,363       1  
Treasury shares
    374       573       589       600       741       (367 )       374       741       (367 )
Common shares outstanding
    72,990       72,790       72,775       72,763       72,622       368         72,990       72,622       368  
 
                                                                         
Book value per share
  $ 52.99     $ 51.83     $ 42.59     $ 33.99     $ 36.03                                    
Per share effect of accumulated other comprehensive income (AOCI)
  $ 4.10     $ 4.36     $ (3.31 )   $ (9.79 )   $ (7.55 )                                  
Book value per share, excluding AOCI
  $ 48.89     $ 47.47     $ 45.90     $ 43.78     $ 43.58                                    
(RGA LOGO) Quarterly Financial Supplement
Page 3


 

Reinsurance Group of America, Incorporated
Consolidated GAAP Income Statement (incl. Operating Income Reconciliation)
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     vs. PY       Dec. 31,     Dec. 31,        
(USD thousands)   2009     2009     2009     2009     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 1,598,754     $ 1,405,179     $ 1,375,181     $ 1,346,047     $ 1,389,091     $ 209,663       $ 5,725,161     $ 5,349,301     $ 375,860  
Investment income, net of related expenses
    315,159       299,471       284,636       223,196       196,634       118,525         1,122,462       871,276       251,186  
Investment related gains (losses), net
                                                                         
OTTI on fixed maturity securities
    (40,552 )     (16,945 )     (36,942 )     (34,395 )     (15,226 )     (25,326 )       (128,834 )     (113,313 )     (15,521 )
OTTI on fixed maturity securities transferred to/from AOCI
    3,910       (4,000 )     16,135                   3,910         16,045             16,045  
Other investment related gains (losses), net
    22,505       63,304       98,995       (37,867 )     (228,333 )     250,838         146,937       (533,892 )     680,829  
 
                                                       
Total investment related gains (losses), net
    (14,137 )     42,359       78,188       (72,262 )     (243,559 )     229,422         34,148       (647,205 )     681,353  
Other revenue
    44,059       31,972       75,161       33,859       25,869       18,190         185,051       107,831       77,220  
 
                                                       
Total revenues
    1,943,835       1,778,981       1,813,166       1,530,840       1,368,035       575,800         7,066,822       5,681,203       1,385,619  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    1,370,175       1,155,811       1,123,696       1,169,744       1,150,645       219,530         4,819,426       4,461,932       357,494  
Interest credited
    128,779       85,153       72,897       36,909       86,989       41,790         323,738       233,179       90,559  
Policy acquisition costs and other insurance expenses
    179,333       271,789       308,403       198,801       27,529       151,804         958,326       357,899       600,427  
Other operating expenses
    80,532       76,403       71,095       66,749       53,694       26,838         294,779       242,917       51,862  
Interest expense
    22,985       5,243       19,595       22,117       21,552       1,433         69,940       76,161       (6,221 )
Collateral finance facility expense
    1,866       2,031       2,057       2,314       7,432       (5,566 )       8,268       28,723       (20,455 )
 
                                                       
Total benefits and expenses
    1,783,670       1,596,430       1,597,743       1,496,634       1,347,841       435,829         6,474,477       5,400,811       1,073,666  
 
                                                                         
Income before income taxes — continuing operations
    160,165       182,551       215,423       34,206       20,194       139,971         592,345       280,392       311,953  
 
                                                                         
Income tax expense
    47,756       64,343       62,244       10,916       5,024       42,732         185,259       92,577       92,682  
 
                                                       
Income — continuing operations
    112,409       118,208       153,179       23,290       15,170       97,239         407,086       187,815       219,271  
Loss from discontinued operations
                            (5,809 )     5,809               (11,019 )     11,019  
 
                                                       
Net income
  $ 112,409     $ 118,208     $ 153,179     $ 23,290     $ 9,361     $ 103,048       $ 407,086     $ 176,796     $ 230,290  
 
                                                       
 
                                                                         
Pre-tax Operating Income Reconciliation:
                                                                         
Income before income taxes — continuing operations
    160,165       182,551       215,423       34,206       20,194       139,971         592,345       280,392       311,953  
Investment and derivative losses (gains) — non-operating (1)
    65,676       20,616       148,794       68,312       (146,818 )     212,494         303,398       (44,193 )     347,591  
Change in value of modified coinsurance and funds withheld embedded derivatives (1)
    (3,028 )     (51,454 )     (64,337 )     40,425       161,021       (164,049 )       (78,394 )     427,798       (506,192 )
GMXB embedded derivatives (1)
    (46,120 )     (10,127 )     (161,237 )     (35,213 )     230,775       (276,895 )       (252,697 )     267,482       (520,179 )
EIA embedded derivatives — interest credited
    12,563       (5,248 )     (12,772 )     (8,124 )     48,896       (36,333 )       (13,581 )     60,263       (73,844 )
EIA embedded derivatives — policy acq. costs
    (801 )     191       1,748       1,304       (5,697 )     4,896         2,442       (7,123 )     9,565  
DAC offset, net
    (5,572 )     40,780       92,846       1,529       (157,941 )     152,369         129,583       (379,453 )     509,036  
Gain on debt repurchase
                (38,875 )                         (38,875 )           (38,875 )
 
                                                       
Operating Income Before Income Taxes
  $ 182,883     $ 177,309     $ 181,590     $ 102,439     $ 150,430     $ 32,453       $ 644,221     $ 605,166     $ 39,055  
 
                                                       
 
                                                                         
After-tax Operating Income Reconciliation:
                                                                         
Income — continuing operations
    112,409       118,208       153,179       23,290       15,170       97,239         407,086       187,815       219,271  
Investment and derivative losses (gains) — non-operating (1)
    41,347       13,170       96,091       44,117       (95,289 )     136,636         194,725       (28,491 )     223,216  
Change in value of modified coinsurance and funds withheld embedded derivatives (1)
    (1,968 )     (33,445 )     (41,819 )     26,276       104,664       (106,632 )       (50,956 )     278,069       (329,025 )
GMXB embedded derivatives (1)
    (29,978 )     (6,582 )     (104,805 )     (22,888 )     150,003       (179,981 )       (164,253 )     173,863       (338,116 )
EIA embedded derivatives — interest credited
    8,166       (3,412 )     (8,301 )     (5,281 )     31,782       (23,616 )       (8,828 )     39,171       (47,999 )
EIA embedded derivatives — policy acq. costs
    (521 )     124       1,136       848       (3,703 )     3,182         1,587       (4,630 )     6,217  
DAC offset, net
    (3,622 )     26,508       60,350       993       (102,661 )     99,039         84,229       (246,644 )     330,873  
Gain on debt repurchase
                (25,269 )                         (25,269 )           (25,269 )
 
                                                       
Operating Income
  $ 125,833     $ 114,571     $ 130,562     $ 67,355     $ 99,966     $ 25,867       $ 438,321     $ 399,153     $ 39,168  
 
                                                       
 
(1)   Included in “Investment related gains (losses), net” on Consolidated GAAP Income Statement
         
    (RGA)Quarterly Financial Supplement   Page 4

 


 

Reinsurance Group of America, Incorporated
Consolidated Operating Income Statement
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     vs. PY       Dec. 31,     Dec. 31,        
(USD thousands, except per share data)   2009     2009     2009     2009     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 1,598,754     $ 1,405,179     $ 1,375,181     $ 1,346,047     $ 1,389,091     $ 209,663       $ 5,725,161     $ 5,349,301     $ 375,860  
Investment income, net of related expenses
    315,159       299,471       284,636       223,196       196,634       118,525         1,122,462       871,276       251,186  
Investment related gains (losses), net
    2,391       1,394       1,408       1,262       1,419       972         6,455       3,882       2,573  
Other revenue
    44,059       31,972       36,286       33,859       25,869       18,190         146,176       107,831       38,345  
 
                                                       
Total revenues
    1,960,363       1,738,016       1,697,511       1,604,364       1,613,013       347,350         7,000,254       6,332,290       667,964  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    1,370,175       1,155,811       1,123,696       1,169,744       1,150,645       219,530         4,819,426       4,461,932       357,494  
Interest credited
    116,216       90,401       85,669       45,033       38,093       78,123         337,319       172,916       164,403  
Policy acquisition costs and other insurance expenses
    185,706       230,818       213,809       195,968       191,167       (5,461 )       826,301       744,475       81,826  
Other operating expenses
    80,532       76,403       71,095       66,749       53,694       26,838         294,779       242,917       51,862  
Interest expense
    22,985       5,243       19,595       22,117       21,552       1,433         69,940       76,161       (6,221 )
Collateral finance facility expense
    1,866       2,031       2,057       2,314       7,432       (5,566 )       8,268       28,723       (20,455 )
 
                                                       
Total benefits and expenses
    1,777,480       1,560,707       1,515,921       1,501,925       1,462,583       314,897         6,356,033       5,727,124       628,909  
 
                                                                       
 
                                                                         
Operating income before income taxes
    182,883       177,309       181,590       102,439       150,430       32,453         644,221       605,166       39,055  
 
                                                                         
Operating income tax expense
    57,050       62,738       51,028       35,084       50,464       6,586         205,900       206,013       (113 )
 
                                                       
 
                                                                         
Operating income
  $ 125,833     $ 114,571     $ 130,562     $ 67,355     $ 99,966     $ 25,867       $ 438,321     $ 399,153     $ 39,168  
 
                                                       
 
                                                                         
Wgt. Average Common Shares Outstanding (Diluted)
    74,195       73,286       72,939       72,884       69,176       5,019         73,327       65,271       8,055  
 
                                                       
 
                                                                         
Diluted Earnings Per Share — Operating Income
  $ 1.70     $ 1.56     $ 1.79     $ 0.92     $ 1.45     $ 0.25       $ 5.98     $ 6.12     $ (0.14 )
       
 
                                                                         
Foreign currency effect on*:
                                                                         
Net premiums
  $ 81,807     $ (41,517 )   $ (103,209 )   $ (144,690 )   $ (111,669 )   $ 193,476       $ (207,609 )   $ (50,317 )   $ (157,292 )
Operating income before income taxes
  $ 13,321     $ (1,564 )   $ (9,666 )   $ (10,993 )   $ (17,348 )   $ 30,669       $ (8,902 )   $ (5,207 )   $ (3,695 )
 
*   Represents effect as compared to comparable prior year period
         
    (RGA)Quarterly Financial Supplement   Page 5

 


 

Reinsurance Group of America, Incorporated
Consolidated Balance Sheets
                                         
(USD thousands)   Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,  
    2009     2009     2009     2009     2008  
Assets
                                       
Fixed maturity securities (available for sale):
  $ 11,763,358     $ 10,986,825     $ 9,842,793     $ 8,831,920     $ 8,531,804  
Mortgage loans on real estate
    791,668       736,982       757,501       764,038       775,050  
Policy loans
    1,136,564       1,079,051       1,085,752       1,081,030       1,096,713  
Funds withheld at interest
    4,895,356       4,820,534       4,675,191       4,505,054       4,520,398  
Short-term investments
    121,060       89,372       53,953       54,552       58,123  
Other invested assets
    516,086       516,079       482,028       582,784       628,649  
 
                             
Total investments
    19,224,092       18,228,843       16,897,218       15,819,378       15,610,737  
Cash and cash equivalents
    512,027       546,882       416,947       586,542       875,403  
Accrued investment income
    107,447       151,744       119,411       118,140       87,424  
Premiums receivable and other reinsurance balances
    850,096       808,719       743,643       657,647       640,235  
Reinsurance ceded receivables
    716,480       714,761       738,926       746,736       735,155  
Deferred policy acquisition costs
    3,698,972       3,604,148       3,615,456       3,602,857       3,610,334  
Other assets
    140,387       107,016       117,748       103,014       99,530  
 
                             
Total assets
  $ 25,249,501     $ 24,162,113     $ 22,649,349     $ 21,634,314     $ 21,658,818  
 
                             
 
                                       
Liabilities and Stockholders’ Equity
                                       
Future policy benefits
  $ 7,748,480     $ 7,405,615     $ 7,054,930     $ 6,636,919     $ 6,431,530  
Interest-sensitive contract liabilities
    7,666,002       7,446,900       7,454,907       7,613,489       7,690,942  
Other policy claims and benefits
    2,229,083       2,202,428       2,046,887       1,956,834       1,923,018  
Other reinsurance balances
    106,706       153,627       144,234       197,695       173,645  
Deferred income taxes
    613,222       675,679       456,701       251,261       310,360  
Other liabilities
    792,775       679,347       566,805       577,909       585,199  
Long-term debt
    1,216,052       816,648       816,575       917,913       918,246  
Collateral finance facility
    850,037       850,025       850,014       850,019       850,035  
Company-obligated mandatorily redeemable preferred securities of subsidiary trust holding solely junior subordinated debentures of the Company
    159,217       159,168       159,123       159,081       159,035  
 
                             
Total liabilities
    21,381,574       20,389,437       19,550,176       19,161,120       19,042,010  
 
                                       
Stockholders’ Equity:
                                       
Common stock, at par value
    734       734       734       734       734  
Warrants
    66,912       66,912       66,912       66,912       66,914  
Additional paid-in-capital
    1,463,101       1,460,361       1,457,711       1,455,022       1,450,041  
Retained earnings
    2,055,549       1,952,934       1,841,497       1,691,292       1,682,087  
Accumulated other comprehensive income (AOCI):
                                       
Accumulated currency translation adjustment, net of income taxes
    210,878       185,570       105,631       (3,050 )     19,794  
Unrealized appreciation (depreciation) of securities, net of income taxes
    104,457       145,166       (332,664 )     (695,070 )     (553,407 )
Pension and postretirement benefits, net of income taxes
    (16,126 )     (13,354 )     (14,373 )     (14,456 )     (14,658 )
 
                             
Total stockholders’ equity before treasury stock
    3,885,505       3,798,323       3,125,448       2,501,384       2,651,505  
Less treasury shares
    (17,578 )     (25,647 )     (26,275 )     (28,190 )     (34,697 )
 
                             
Total stockholders’ equity
    3,867,927       3,772,676       3,099,173       2,473,194       2,616,808  
 
                             
Total liabilities and stockholders’ equity
  $ 25,249,501     $ 24,162,113     $ 22,649,349     $ 21,634,314     $ 21,658,818  
 
                             
 
                                       
Total stockholders’ equity, excluding AOCI
  $ 3,568,718     $ 3,455,294     $ 3,340,579     $ 3,185,770     $ 3,165,079  
         
    (RGA)Quarterly Financial Supplement   Page 6

 


 

Reinsurance Group of America, Incorporated
U.S. Traditional Sub-segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     vs. PY       Dec. 31,     Dec. 31,        
(USD thousands)   2009     2009     2009     2009     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 918,529     $ 801,406     $ 807,181     $ 786,748     $ 874,348     $ 44,181       $ 3,313,864     $ 3,093,074     $ 220,790  
Investment income, net of related expenses
    114,276       107,088       104,616       102,561       100,033       14,243         428,541       394,917       33,624  
Other revenue
    1,121       586       920       570       (193 )     1,314         3,197       377       2,820  
 
                                                       
Total revenues
    1,033,926       909,080       912,717       889,879       974,188       59,738         3,745,602       3,488,368       257,234  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    786,949       686,057       668,870       695,932       753,545       33,404         2,837,808       2,661,963       175,845  
Interest credited
    16,261       15,983       15,701       15,233       15,513       748         63,178       60,448       2,730  
Policy acquisition costs and other insurance expenses
    134,815       108,685       115,325       91,533       118,637       16,178         450,358       415,117       35,241  
Other operating expenses
    13,756       13,692       12,600       14,603       9,828       3,928         54,651       47,943       6,708  
 
                                                       
Total benefits and expenses
    951,781       824,417       812,496       817,301       897,523       54,258         3,405,995       3,185,471       220,524  
Operating income before income taxes
    82,145       84,663       100,221       72,578       76,665       5,480         339,607       302,897       36,710  
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income before income taxes
    82,145       84,663       100,221       72,578       76,665       5,480         339,607       302,897       36,710  
Investment and Derivative (losses) gains — non-operating
    (7,842 )     (20,880 )     (16,934 )     (38,228 )     (6,694 )     (1,148 )       (83,884 )     (71,904 )     (11,980 )
 
                                                       
Income before income taxes
  $ 74,303     $ 63,783     $ 83,287     $ 34,350     $ 69,971     $ 4,332       $ 255,723     $ 230,993     $ 24,730  
 
                                                       
 
                                                                         
Loss and Expense Ratios:
                                                                         
Claims and other policy benefits
    85.7 %     85.6 %     82.9 %     88.5 %     86.2 %     -0.5 %       85.6 %     86.1 %     -0.5 %
Policy acquisition costs and other insurance expenses
    14.7 %     13.6 %     14.3 %     11.6 %     13.6 %     1.1 %       13.6 %     13.4 %     0.2 %
Other operating expenses
    1.5 %     1.7 %     1.6 %     1.9 %     1.1 %     0.4 %       1.6 %     1.6 %     0.0 %
         
    (RGA)Quarterly Financial Supplement   Page 7

 


 

Reinsurance Group of America, Incorporated
U.S. Asset Intensive Sub-segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     vs. PY       Dec. 31,     Dec. 31,        
(USD thousands except account values)   2009     2009     2009     2009     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 1,767     $ 1,744     $ 1,639     $ 1,709     $ 1,584     $ 183       $ 6,859     $ 6,558     $ 301  
Investment income, net of related expenses
    109,871       115,777       105,167       55,827       26,428       83,443         386,642       176,106       210,536  
Investment related gains (losses), net
    (18 )     (19 )     (8 )                 (18 )       (45 )           (45 )
Other revenue
    19,029       19,452       16,962       15,123       16,018       3,011         70,566       56,775       13,791  
 
                                                       
Total revenues
    130,649       136,954       123,760       72,659       44,030       86,619         464,022       239,439       224,583  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    5,166       872       (341 )     1,274       8,151       (2,985 )       6,971       11,241       (4,270 )
Interest credited
    99,834       74,418       69,941       29,752       22,512       77,322         273,945       112,103       161,842  
Policy acquisition costs and other insurance expenses
    9,304       39,397       35,910       42,476       14,535       (5,231 )       127,087       87,766       39,321  
Other operating expenses
    2,476       2,537       2,265       2,898       1,649       827         10,176       7,990       2,186  
 
                                                       
Total benefits and expenses
    116,780       117,224       107,775       76,400       46,847       69,933         418,179       219,100       199,079  
 
                                                                         
Operating income (loss) before income taxes
    13,869       19,730       15,985       (3,741 )     (2,817 )     16,686         45,843       20,339       25,504  
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income (loss) before income taxes
    13,869       19,730       15,985       (3,741 )     (2,817 )     16,686         45,843       20,339       25,504  
Investment and derivative (losses) gains — non-operating (1)
    (50,539 )     (7,714 )     (139,792 )     (23,360 )     159,276       (209,815 )       (221,405 )     171,882       (393,287 )
Change in value of modified coinsurance and funds withheld embedded derivatives (1)
    3,028       51,454       64,337       (40,425 )     (161,021 )     164,049         78,394       (427,798 )     506,192  
GMXB embedded derivatives (1)
    46,120       10,127       161,237       35,213       (230,775 )     276,895         252,697       (267,482 )     520,179  
EIA embedded derivatives — interest credited
    (12,563 )     5,248       12,772       8,124       (48,896 )     36,333         13,581       (60,263 )     73,844  
EIA embedded derivatives — policy acq. costs
    801       (191 )     (1,748 )     (1,304 )     5,697       (4,896 )       (2,442 )     7,123       (9,565 )
DAC offset, net
    5,572       (40,780 )     (92,846 )     (1,529 )     157,941       (152,369 )       (129,583 )     379,453       (509,036 )
 
                                                       
Income (loss) before income taxes
  $ 6,288     $ 37,874     $ 19,945     $ (27,022 )   $ (120,595 )   $ 126,883       $ 37,085     $ (176,746 )   $ 213,831  
 
                                                       
 
(1)   Included in “Investment related gains (losses), net” on Consolidated GAAP Income Statement
         
    (RGA)Quarterly Financial Supplement   Page 8

 


 

Reinsurance Group of America, Incorporated
U.S. Asset Intensive Sub-segment
(Cont’d)
                                         
    Three Months Ended
    Dec. 31,   Sept. 30,   June 30,   March 31,   Dec. 31,
    2009   2009   2009   2009   2008
Annuity account values (in millions):
                                       
 
                                       
Fixed annuities (deferred)
  $ 1,356     $ 1,364     $ 1,374     $ 1,406     $ 1,625  
 
                                       
Net interest spread (fixed annuities):
    2.3 %     2.8 %     2.7 %     2.4 %     1.9 %
 
                                       
Equity-indexed annuities
  $ 4,031     $ 3,940     $ 3,885     $ 3,813     $ 3,806  
 
                                       
Variable annuities:
                                       
No riders
  $ 1,231     $ 1,195     $ 1,090     $ 1,041     $ 1,063  
GMDB only
    79       75       65       58       54  
GMIB only
    6       6       5       4       4  
GMAB only
    62       60       54       48       44  
GMWB only
    1,563       1,501       1,327       1,180       795  
GMDB / WB
    437       415       361       316       287  
Other
    34       33       30       26       24  
     
Total VA account values
  $ 3,412     $ 3,285     $ 2,932     $ 2,673     $ 2,271  
 
                                       
Fair value of liabilities associated with living benefit riders
  $ 24     $ 70     $ 80     $ 241     $ 276  
 
                                       
Other annuities
  $ 199     $ 199     $ 199     $ 199     $ 199  
Page 9

 


 

Reinsurance Group of America, Incorporated
U.S. Financial Reinsurance Sub-segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     vs. PY       Dec. 31,     Dec. 31,        
(USD thousands)   2009     2009     2009     2009     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Investment income, net of related expenses
  $ (66 )   $ (56 )   $ (99 )   $ (65 )   $     $ (66 )     $ (286 )   $ 588     $ (874 )
Other revenue
    5,736       3,871       4,118       6,571       4,578       1,158         20,296       15,280       5,016  
 
                                                       
Total revenues
    5,670       3,815       4,019       6,506       4,578       1,092         20,010       15,868       4,142  
 
                                                                         
Benefits and expenses:
                                                                         
Policy acquisition costs and other insurance expenses
    299       289       262       338       341       (42 )       1,188       1,041       147  
Other operating expenses
    751       779       801       679       577       174         3,010       2,737       273  
 
                                                       
Total benefits and expenses
    1,050       1,068       1,063       1,017       918       132         4,198       3,778       420  
 
                                                                         
Operating income before income taxes
    4,620       2,747       2,956       5,489       3,660       960         15,812       12,090       3,722  
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income before income taxes
    4,620       2,747       2,956       5,489       3,660       960         15,812       12,090       3,722  
Investment and Derivative (losses) gains — non-operating
    26       2       38       32       (110 )     136         98       (249 )     347  
 
                                                       
Income before income taxes
  $ 4,646     $ 2,749     $ 2,994     $ 5,521     $ 3,550     $ 1,096       $ 15,910     $ 11,841     $ 4,069  
 
                                                       
(RGA LOGO)  Quarterly Financial Supplement

Page 10


 

Reinsurance Group of America, Incorporated
Canadian Segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     vs. PY       Dec. 31,     Dec. 31,        
(USD thousands)   2009     2009     2009     2009     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 168,483     $ 153,430     $ 154,862     $ 138,056     $ 126,819     $ 41,664       $ 614,831     $ 534,271     $ 80,560  
Investment income, net of related expenses
    40,863       34,412       32,115       30,360       32,873       7,990         137,750       140,434       (2,684 )
Investment related gains (losses), net
    919       1,448       1,433       1,262       1,419       (500 )       5,062       3,882       1,180  
Other revenue
    124       (69 )     (618 )     1,697       826       (702 )       1,134       18,332       (17,198 )
 
                                                       
Total revenues
    210,389       189,221       187,792       171,375       161,937       48,452         758,777       696,919       61,858  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    133,757       123,357       128,312       115,635       102,316       31,441         501,061       456,072       44,989  
Interest credited
                27       48       68       (68 )       75       365       (290 )
Policy acquisition costs and other insurance expenses
    39,312       38,244       36,367       33,067       30,634       8,678         146,990       110,177       36,813  
Other operating expenses
    6,585       5,798       5,523       4,868       5,591       994         22,774       23,068       (294 )
 
                                                       
Total benefits and expenses
    179,654       167,399       170,229       153,618       138,609       41,045         670,900       589,682       81,218  
 
                                                                         
Operating income before income taxes
    30,735       21,822       17,563       17,757       23,328       7,407         87,877       107,237       (19,360 )
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income before income taxes
    30,735       21,822       17,563       17,757       23,328       7,407         87,877       107,237       (19,360 )
Investment and Derivative (losses) gains — non-operating
    15,053       (2,975 )     7,951       (1,571 )     (1,244 )     16,297         18,458       (4,971 )     23,429  
 
                                                       
Income before income taxes
  $ 45,788     $ 18,847     $ 25,514     $ 16,186     $ 22,084     $ 23,704       $ 106,335     $ 102,266     $ 4,069  
 
                                                       
 
                                                                         
Loss and Expense Ratios:
                                                                         
Loss ratios (creditor business)
    19.7 %     37.7 %     44.1 %     41.2 %     35.5 %     -15.8 %       35.7 %     52.0 %     -16.3 %
Loss ratios (excluding creditor business)
    98.6 %     94.9 %     98.6 %     99.4 %     91.4 %     7.2 %       97.8 %     92.9 %     4.9 %
Claims and other policy benefits / (net premiums + investment income)
    63.9 %     65.7 %     68.6 %     68.7 %     64.1 %     -0.2 %       66.6 %     67.6 %     -1.0 %
Policy acquisition costs and other insurance expenses
    23.3 %     24.9 %     23.5 %     24.0 %     24.2 %     -0.9 %       23.9 %     20.6 %     3.3 %
Other operating expenses
    3.9 %     3.8 %     3.6 %     3.5 %     4.4 %     -0.5 %       3.7 %     4.3 %     -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
  $ 21,267     $ (7,826 )   $ (22,954 )   $ (32,673 )   $ (29,546 )   $ 50,813       $ (42,186 )   $ 2,232     $ (44,418 )
Operating income before income taxes
  $ 5,038     $ (1,048 )   $ (3,697 )   $ (5,477 )   $ (6,164 )   $ 11,202       $ (5,184 )   $ 684     $ (5,868 )
 
*   Represents effect as compared to comparable prior year period
(RGA LOGO)  Quarterly Financial Supplement

Page 11


 

Reinsurance Group of America, Incorporated
Europe & South Africa Segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     vs. PY       Dec. 31,     Dec. 31,        
(USD thousands)   2009     2009     2009     2009     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 224,510     $ 204,169     $ 180,017     $ 173,256     $ 156,898     $ 67,612       $ 781,952     $ 707,768     $ 74,184  
Investment income, net of related expenses
    8,869       8,502       8,120       6,749       7,599       1,270         32,240       32,993       (753 )
Other revenue
    10,536       102       538       260       240       10,296         11,436       401       11,035  
 
                                                       
Total revenues
    243,915       212,773       188,675       180,265       164,737       79,178         825,628       741,162       84,466  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    201,131       164,118       147,018       144,218       106,776       94,355         656,485       532,292       124,193  
Policy acquisition costs and other insurance expenses
    (4,710 )     21,277       10,369       10,817       14,607       (19,317 )       37,753       69,422       (31,669 )
Other operating expenses
    23,608       20,665       18,911       17,117       16,945       6,663         80,301       65,075       15,226  
 
                                                       
Total benefits and expenses
    220,029       206,060       176,298       172,152       138,328       81,701         774,539       666,789       107,750  
 
                                                                         
Operating income before income taxes
    23,886       6,713       12,377       8,113       26,409       (2,523 )       51,089       74,373       (23,284 )
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income before income taxes
    23,886       6,713       12,377       8,113       26,409       (2,523 )       51,089       74,373       (23,284 )
Investment and Derivative (losses) gains — non-operating
    576       268       (14 )     422       (4,598 )     5,174         1,252       (8,687 )     9,939  
 
                                                       
Income before income taxes
  $ 24,462     $ 6,981     $ 12,363     $ 8,535     $ 21,811     $ 2,651       $ 52,341     $ 65,686     $ (13,345 )
 
                                                       
 
                                                                         
Loss and Expense Ratios:
                                                                         
Claims and other policy benefits
    89.6 %     80.4 %     81.7 %     83.2 %     68.1 %     21.5 %       84.0 %     75.2 %     8.8 %
Policy acquisition costs and other insurance expenses
    -2.1 %     10.4 %     5.8 %     6.2 %     9.3 %     -11.4 %       4.8 %     9.8 %     -5.0 %
Other operating expenses
    10.5 %     10.1 %     10.5 %     9.9 %     10.8 %     -0.3 %       10.3 %     9.2 %     1.1 %
 
                                                                         
Foreign currency effect on*:
                                                                         
Net premiums
  $ 15,308     $ (24,713 )   $ (41,195 )   $ (56,890 )   $ (43,150 )   $ 58,458       $ (107,490 )   $ (47,695 )   $ (59,795 )
Operating income before income taxes
  $ 4,672     $ (614 )   $ (1,747 )   $ (3,991 )   $ (7,816 )   $ 12,488       $ (1,680 )   $ (8,554 )   $ 6,874  
 
                                                                         
Critical illness net premiums
  $ 58,898     $ 54,206     $ 52,697     $ 46,323     $ 49,471     $ 9,427       $ 212,124     $ 236,424     $ (24,300 )
 
*   Represents effect as compared to comparable prior year period
(RGA LOGO)  Quarterly Financial Supplement

Page 12


 

Reinsurance Group of America, Incorporated
Asia Pacific Segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     vs. PY       Dec. 31,     Dec. 31,        
(USD thousands)   2009     2009     2009     2009     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 283,419     $ 242,350     $ 229,430     $ 243,728     $ 227,666     $ 55,753       $ 998,927     $ 1,000,814     $ (1,887 )
Investment income, net of related expenses
    18,107       15,654       14,877       12,697       11,317       6,790         61,335       47,400       13,935  
Investment related gains (losses), net
    824                               824         824             824  
Other revenue
    5,887       4,942       4,471       9,729       5,106       781         25,029       12,320       12,709  
 
                                                       
Total revenues
    308,237       262,946       248,778       266,154       244,089       64,148         1,086,115       1,060,534       25,581  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    243,012       182,070       179,556       212,414       178,989       64,023         817,052       799,376       17,676  
Policy acquisition costs and other insurance expenses
    17,617       31,833       26,526       30,429       25,556       (7,939 )       106,405       107,076       (671 )
Other operating expenses
    22,811       21,072       18,031       16,171       17,235       5,576         78,085       65,912       12,173  
 
                                                       
Total benefits and expenses
    283,440       234,975       224,113       259,014       221,780       61,660         1,001,542       972,364       29,178  
 
                                                                         
Operating income before income taxes
    24,797       27,971       24,665       7,140       22,309       2,488         84,573       88,170       (3,597 )
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income before income taxes
    24,797       27,971       24,665       7,140       22,309       2,488         84,573       88,170       (3,597 )
Investment and Derivative (losses) gains — non-operating
    (1,269 )     2,954       855       (3,567 )     2,156       (3,425 )       (1,027 )     (2,661 )     1,634  
 
                                                       
Income before income taxes
  $ 23,528     $ 30,925     $ 25,520     $ 3,573     $ 24,465     $ (937 )     $ 83,546     $ 85,509     $ (1,963 )
 
                                                       
Loss and Expense Ratios:
                                                                         
Claims and other policy benefits
    85.7 %     75.1 %     78.3 %     87.2 %     78.6 %     7.1 %       81.8 %     79.9 %     1.9 %
Policy acquisition costs and other insurance expenses
    6.2 %     13.1 %     11.6 %     12.5 %     11.2 %     -5.0 %       10.7 %     10.7 %     0.0 %
Other operating expenses
    8.0 %     8.7 %     7.9 %     6.6 %     7.6 %     0.4 %       7.8 %     6.6 %     1.2 %
 
                                                                         
Foreign currency effect on*:
                                                                         
Net premiums
  $ 45,215     $ (8,996 )   $ (39,082 )   $ (55,173 )   $ (39,028 )   $ 84,243       $ (58,036 )   $ (5,007 )   $ (53,029 )
Operating income before income taxes
  $ 2,864     $ 791     $ (2,785 )   $ (246 )   $ (1,972 )   $ 4,836       $ 624     $ 3,529     $ (2,905 )
 
                                                                         
Critical illness net premiums
  $ 52,311     $ 45,473     $ 29,223     $ 54,152     $ 48,591     $ 3,720       $ 181,159     $ 213,781     $ (32,622 )
 
*   Represents effect as compared to comparable prior year eriod
(RGA LOGO)  Quarterly Financial Supplement

Page 13


 

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  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     vs. PY       Dec. 31,     Dec. 31,        
(USD thousands)   2009     2009     2009     2009     2008     Quarter       2009     2008     Change  
Revenues:
                                                                         
Net premiums
  $ 2,046     $ 2,080     $ 2,052     $ 2,550     $ 1,776     $ 270       $ 8,728     $ 6,816     $ 1,912  
Investment income, net of related expenses
    23,239       18,094       19,840       15,067       18,384       4,855         76,240       78,838       (2,598 )
Investment related gains (losses), net
    666       (35 )     (17 )                 666         614             614  
Other revenue
    1,626       3,088       9,895       (91 )     (706 )     2,332         14,518       4,346       10,172  
 
                                                       
Total revenues
    27,577       23,227       31,770       17,526       19,454       8,123         100,100       90,000       10,100  
 
                                                                         
Benefits and expenses:
                                                                         
Claims and other policy benefits
    160       (663 )     281       271       868       (708 )       49       988       (939 )
Interest credited
    121                               121         121             121  
Policy acquisition costs and other insurance expenses
    (10,931 )     (8,907 )     (10,950 )     (12,692 )     (13,143 )     2,212         (43,480 )     (46,124 )     2,644  
Other operating expenses
    10,545       11,860       12,964       10,413       1,869       8,676         45,782       30,192       15,590  
Interest expense
    22,985       5,243       19,595       22,117       21,552       1,433         69,940       76,161       (6,221 )
Collateral finance facility expense
    1,866       2,031       2,057       2,314       7,432       (5,566 )       8,268       28,723       (20,455 )
 
                                                       
Total benefits and expenses
    24,746       9,564       23,947       22,423       18,578       6,168         80,680       89,940       (9,260 )
 
                                                                         
Operating income (loss) before income taxes
    2,831       13,663       7,823       (4,897 )     876       1,955         19,420       60       19,360  
 
                                                       
 
                                                                         
Operating to U.S. GAAP Reconciliation:
                                                                         
Operating income (loss) before income taxes
    2,831       13,663       7,823       (4,897 )     876       1,955         19,420       60       19,360  
Investment and Derivative (losses) gains — non-operating
    (21,681 )     7,729       (898 )     (2,040 )     (1,968 )     (19,713 )       (16,890 )     (39,217 )     22,327  
Gain on debt repurchase
                38,875                           38,875             38,875  
 
                                                       
 
                                                                       
Income (loss) before income taxes
  $ (18,850 )   $ 21,392     $ 45,800     $ (6,937 )   $ (1,092 )   $ (17,758 )     $ 41,405     $ (39,157 )   $ 80,562  
 
                                                       
 
                                                                         
Foreign currency effect on*:
                                                                         
Net premiums
  $ 16     $ 18     $ 22     $ 46     $ 55     $ (39 )     $ 102     $ 153     $ (51 )
Operating income (loss) before income taxes
  $ 747     $ (693 )   $ (1,437 )   $ (1,279 )   $ (1,396 )   $ 2,143       $ (2,662 )   $ (865 )   $ (1,797 )
 
*   Represents effect as compared to comparable prior year period
(RGA LOGO) Quarterly Financial Supplement

Page 14


 

Reinsurance Group of America, Incorporated
Summary of Pre-tax Segment Operating Income
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     vs. PY       Dec. 31,     Dec. 31,        
(USD thousands)   2009     2009     2009     2009     2008     Quarter       2009     2008     Change  
U.S. Traditional
  $ 82,145     $ 84,663     $ 100,221     $ 72,578     $ 76,665     $ 5,480       $ 339,607     $ 302,897     $ 36,710  
U.S. Asset Intensive
    13,869       19,730       15,985       (3,741 )     (2,817 )     16,686         45,843       20,339       25,504  
U.S. Financial Reinsurance
    4,620       2,747       2,956       5,489       3,660       960         15,812       12,090       3,722  
 
                                                       
Total U.S. Segment
    100,634       107,140       119,162       74,326       77,508       23,126         401,262       335,326       65,936  
Canadian Segment
    30,735       21,822       17,563       17,757       23,328       7,407         87,877       107,237       (19,360 )
Europe & South Africa Segment
    23,886       6,713       12,377       8,113       26,409       (2,523 )       51,089       74,373       (23,284 )
Asia Pacific Segment
    24,797       27,971       24,665       7,140       22,309       2,488         84,573       88,170       (3,597 )
Corporate and Other
    2,831       13,663       7,823       (4,897 )     876       1,955         19,420       60       19,360  
 
                                                       
Consolidated
  $ 182,883     $ 177,309     $ 181,590     $ 102,439     $ 150,430     $ 32,453       $ 644,221     $ 605,166     $ 39,055  
 
                                                       
(RGA LOGO) Quarterly Financial Supplement

Page 15


 

Reinsurance Group of America, Incorporated
Investments
                                         
Cash and Invested Assets  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,  
(USD thousands)   2009     2009     2009     2009     2008  
Fixed maturity securities, available-for-sale
  $ 11,763,358     $ 10,986,825     $ 9,842,793     $ 8,831,920     $ 8,531,804  
Mortgage loans on real estate
    791,668       736,982       757,501       764,038       775,050  
Policy loans
    1,136,564       1,079,051       1,085,752       1,081,030       1,096,713  
Funds withheld at interest
    4,895,356       4,820,534       4,675,191       4,505,054       4,520,398  
Short-term investments
    121,060       89,372       53,953       54,552       58,123  
Other invested assets
    516,086       516,079       482,028       582,784       628,649  
Cash and cash equivalents
    512,027       546,882       416,947       586,542       875,403  
 
                             
Total cash and invested assets
  $ 19,736,119     $ 18,775,725     $ 17,314,165     $ 16,405,920     $ 16,486,140  
 
                             
Investment Income and Yield Summary
(Excludes Funds Withheld)
                                                                           
    Three Months Ended   Current Qtr     Year-to-Date
    Dec. 31,   June 30,   June 30,   March 31,   Dec. 31,   vs. PY     Dec. 31,   Dec. 31,    
(USD thousands)   2009   2009   2009   2009   2008   Quarter     2009   2008   Change
Average invested assets at amortized cost
  $ 14,180,733     $ 13,340,365     $ 12,976,510     $ 12,776,598     $ 12,245,727     $ 1,935,006       $ 13,013,390     $ 11,653,879     $ 1,359,511  
Net investment income
  $ 203,150     $ 186,457     $ 183,823     $ 174,300     $ 177,358     $ 25,792       $ 747,730     $ 701,039     $ 46,691  
Investment yield (ratio of net investment income to average invested assets)
    5.85 %     5.71 %     5.79 %     5.57 %     5.92 %     -0.07 %       5.75 %     6.02 %     -0.27 %
(RGA LOGO) Quarterly Financial Supplement

Page 16


 

Reinsurance Group of America, Incorporated
Investments
Amortized cost, gross unrealized gains and losses, and estimated fair values of fixed maturity and equity securities
                                                 
December 31, 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
  $ 3,700,730     $ 180,902     $ 150,034     $ 3,731,598       31.7 %        
Canadian and Canadian provincial governments
    1,984,475       394,498       25,746       2,353,227       20.0 %      
Residential mortgage-backed securities
    1,494,021       32,538       70,015       1,456,544       12.4 %     (7,018 )
Foreign corporate securities
    1,627,352       77,128       33,390       1,671,090       14.2 %      
Asset-backed securities
    512,281       9,252       77,489       444,044       3.8 %     (2,194 )
Commercial mortgage-backed securities
    1,177,621       20,670       169,427       1,028,864       8.7 %     (13,690 )
U.S. government and agencies
    540,001       1,085       15,027       526,059       4.5 %      
State and political subdivisions
    107,233       273       17,744       89,762       0.8 %      
Other foreign government securities
    473,243       2,198       13,271       462,170       3.9 %      
               
Total fixed maturity securities
  $ 11,616,957     $ 718,544     $ 572,143     $ 11,763,358       100.0 %   $ (22,902 )
               
 
                                               
 
                                               
Non-redeemable preferred stock
    123,648       1,878       12,328       113,198       63.5 %        
Common stock
    64,669       760       409       65,020       36.5 %        
             
Total equity securities
  $ 188,317     $ 2,638     $ 12,737     $ 178,218       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) Quarterly Financial Supplement

Page 17


 

Reinsurance Group of America, Incorporated
Investments
Corporate Securities by Sector (Fixed Maturities and Equities)
                                                           
    December 31, 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
  $ 1,372,940     $ 1,334,155       23.9 %   A+   $ 1,138,663     $ 924,098       22.2 %  
A
Brokerage
    87,168       87,747       1.6 %   A-     104,169       96,516       2.3 %  
A
Finance Comp.
    239,659       237,719       4.3 %   A+     278,132       228,659       5.5 %  
A+
Insurance
    374,486       366,893       6.6 %   A-     309,703       222,116       5.4 %  
A-
REITs
    138,727       139,455       2.5 %   BBB     153,626       110,172       2.7 %   BBB+
Other Finance
    221,449       195,238       3.5 %   A-     191,650       140,161       3.4 %  
A
 
                                           
Total Financial Institutions
    2,434,429       2,361,207       42.4 %         2,175,943       1,721,722       41.5 %    
Industrials
                                                       
Basic
    244,242       261,135       4.7 %   BBB     213,540       173,826       4.2 %   BBB+
Capital Goods
    235,090       247,594       4.4 %   BBB+     187,041       172,958       4.2 %  
A-
Communications
    444,939       485,405       8.7 %   BBB+     449,334       425,633       10.3 %   BBB+
Consumer Cyclical
    242,206       247,077       4.4 %   BBB     244,476       198,485       4.8 %   BBB+
Consumer Noncyclical
    396,739       419,161       7.5 %   BBB+     341,126       323,239       7.8 %   BBB+
Energy
    330,748       356,716       6.4 %   BBB+     248,579       215,634       5.2 %   BBB+
Technology
    114,795       119,548       2.1 %   BBB+     55,043       43,998       1.1 %   BBB+
Transportation
    205,776       209,048       3.8 %   BBB     217,515       190,303       4.6 %   BBB+
Other Industrial
    62,175       39,414       0.7 %   BBB-     55,898       28,314       0.7 %   BBB+
 
                                           
Total Industrials
    2,276,710       2,385,098       42.7 %         2,012,552       1,772,390       42.9 %    
Utilities
                                                       
Electric
    512,898       525,379       9.4 %   BBB+     446,048       399,235       9.6 %   BBB+
Natural Gas
    246,329       262,064       4.7 %   BBB+     200,636       174,308       4.2 %   BBB+
Other Utility
    26,830       27,940       0.5 %   A-     22,320       20,447       0.5 %  
A-
 
                                           
Total Utilities
    786,057       815,383       14.6 %         669,004       593,990       14.3 %    
Other Sectors
    19,203       19,219       0.3 %   AA     59,728       57,338       1.3 %  
AA
 
                                           
Total
  $ 5,516,399     $ 5,580,907       100.0 %       $ 4,917,227     $ 4,145,440       100.0 %    
 
                                           
(RGA LOGO) Quarterly Financial Supplement
Page 18

 


 

     
Reinsurance Group of America, Incorporated
Investments
Ratings of Fixed Maturity Securities
                                                                                                                             
        December 31, 2009     September 30, 2009     June 30, 2009     March 31, 2009     December 31, 2008  
(USD thousands)   Rating Agency           Estimated Fair             Amortized     Estimated Fair             Amortized     Estimated Fair             Amortized                     Amortized     Estimated        
NAIC Designation   Designation   Amortized Cost     Value     % of Total     Cost     Value     % of Total     Cost     Value     % of Total     Cost     Estimated Fair Value     % of Total     Cost     Fair Value     % of Total  
1
  AAA   $ 3,726,020     $ 3,664,665       31.2 %   $ 3,131,946     $ 3,079,633       28.0 %   $ 2,936,383     $ 2,750,636       27.9 %   $ 2,887,693     $ 2,631,984       29.8 %   $ 2,851,818     $ 2,594,429       30.4 %
1
  AA     2,527,944       2,684,878       22.8 %     2,394,642       2,613,347       23.8 %     2,346,453       2,372,392       24.1 %     2,205,621       2,188,305       24.8 %     2,147,187       2,161,537       25.3 %
1
  A     2,203,848       2,367,377       20.1 %     2,143,244       2,319,194       21.1 %     2,051,459       2,030,369       20.6 %     1,952,386       1,777,195       20.1 %     2,002,963       1,851,764       21.7 %
2
  BBB     2,401,885       2,433,144       20.7 %     2,413,362       2,430,079       22.1 %     2,377,473       2,212,591       22.5 %     2,284,836       1,877,063       21.3 %     1,991,276       1,649,513       19.3 %
3
  BB     455,539       381,242       3.3 %     391,699       331,939       3.0 %     413,840       322,158       3.3 %     386,137       260,276       2.9 %     268,276       195,088       2.3 %
4
  B     210,252       145,206       1.2 %     186,547       135,107       1.3 %     134,827       94,647       1.0 %     88,213       53,946       0.6 %     77,830       50,064       0.6 %
5
  CCC and lower     75,486       70,165       0.6 %     95,973       64,093       0.6 %     79,407       53,901       0.5 %     61,502       36,804       0.4 %     33,945       22,538       0.3 %
6
  In or near default     15,983       16,681       0.1 %     13,109       13,433       0.1 %     6,018       6,099       0.1 %     7,061       6,347       0.1 %     9,553       6,871       0.1 %
 
                                                                                                       
 
  Total   $ 11,616,957     $ 11,763,358             $ 10,770,522     $ 10,986,825             $ 10,345,860     $ 9,842,793             $ 9,873,449     $ 8,831,920             $ 9,382,848     $ 8,531,804          
 
                                                                                                       
Structured Fixed Maturity Securities
                                                                                 
    December 31, 2009     September 30, 2009     June 30, 2009     March 31, 2009     December 31, 2008  
            Estimated Fair     Amortized     Estimated Fair     Amortized     Estimated Fair     Amortized     Estimated Fair     Amortized     Estimated Fair  
(USD thousands)   Amortized Cost     Value     Cost     Value     Cost     Value     Cost     Value     Cost     Value  
Residential mortgage-backed securities:
                                                                               
Agency
  $ 771,787     $ 797,354     $ 754,676     $ 786,735     $ 736,056     $ 760,316     $ 796,869     $ 829,447     $ 851,507     $ 868,479  
Non-agency
    722,234       659,190       595,863       542,333       466,832       397,988       447,844       377,842       379,616       280,706  
 
                                                           
Total residential mortgage-backed securities
    1,494,021       1,456,544       1,350,539       1,329,068       1,202,888       1,158,304       1,244,713       1,207,289       1,231,123       1,149,185  
Commercial mortgage-backed securities
    1,177,621       1,028,864       1,086,558       882,350       1,086,649       812,312       1,087,722       721,992       1,085,062       760,590  
Asset-backed securities
    512,281       444,044       545,194       449,252       503,191       377,382       511,088       385,205       484,577       339,378  
 
                                                           
Total
  $ 3,183,923     $ 2,929,452     $ 2,982,291     $ 2,660,670     $ 2,792,728     $ 2,347,998     $ 2,843,523     $ 2,314,486     $ 2,800,762     $ 2,249,153  
 
                                                           
(RGA LOGO) Quarterly Financial Supplement
Page 19

 


 

Reinsurance Group of America, Incorporated
Investments
Subprime Mortgage Exposure
(Includes Funds Withheld Portfolios)
                                                 
    December 31, 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
  $ 7,782     $ 6,599     $ 1,841     $ 1,438     $ 5,231     $ 3,197  
2004
                14,784       11,227       5,280       3,803  
2005
    15,034       12,181       23,248       20,349       6,506       2,779  
2006
                                   
2007
                                   
2008
                                   
2009
                                   
 
                                   
Total
  $ 22,816     $ 18,780     $ 39,873     $ 33,014     $ 17,017     $ 9,779  
 
                                   
                                                 
    BBB     Below Investment Grade     Total  
            Estimated Fair             Estimated             Estimated  
Underwriting Year   Amortized Cost     Value     Amortized Cost     Fair Value     Amortized Cost     Fair Value  
2003 & Prior
  $ 975     $ 431     $ 2,739     $ 1,116     $ 18,568     $ 12,781  
2004
                18,249       9,327       38,313       24,357  
2005
    23,419       12,162       18,215       8,243       86,422       55,714  
2006
    4,985       1,507       4,566       2,563       9,551       4,070  
2007
                11,709       7,372       11,709       7,372  
2008
                                   
2009
                                   
 
                                   
Total
  $ 29,379     $ 14,100     $ 55,478     $ 28,621     $ 164,563     $ 104,294  
 
                                   
                                                 
    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) Quarterly Financial Supplement
Page 20

 


 

Reinsurance Group of America, Incorporated
Investments
CMBS Exposure
(Includes Funds Withheld Portfolios)
                                                 
    December 31, 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
  $ 192,355     $ 204,592     $ 24,346     $ 23,355     $ 20,123     $ 17,016  
2004
    46,462       45,390       2,363       2,361       11,632       8,388  
2005
    159,802       153,569       30,893       26,038       43,694       29,720  
2006
    292,369       280,475       41,649       34,854       41,128       34,859  
2007
    223,827       216,853       6,922       2,267       64,860       56,996  
2008
    19,050       19,790       29,211       26,617              
2009
    16,638       16,422       1,485       1,532              
 
                                   
Total
  $ 950,503     $ 937,091     $ 136,869     $ 117,024     $ 181,437     $ 146,979  
 
                                   
                                                 
    BBB     Below Investment Grade     Total  
            Estimated Fair             Estimated             Estimated Fair  
Underwriting Year   Amortized Cost     Value     Amortized Cost     Fair Value     Amortized Cost     Value  
2003 & Prior
  $ 21,118     $ 15,634     $ 2,980     $ 2,309     $ 260,922     $ 262,906  
2004
    1,918       1,634                   62,375       57,773  
2005
    24,580       16,718       25,318       17,148       284,287       243,193  
2006
    26,257       19,091       47,951       22,392       449,354       391,671  
2007
    82,460       68,428       128,193       62,440       506,262       406,984  
2008
                25,384       12,204       73,645       58,611  
2009
                            18,123       17,954  
 
                                   
Total
  $ 156,333     $ 121,505     $ 229,826     $ 116,493     $ 1,654,968     $ 1,439,092  
 
                                   
 
NOTE:   Totals include directly held investments with amortized cost of $1,177.6 million and fair value of $1,028.9 million as well as investments in funds withheld with amortized cost of $477.4 million and fair value of $410.2 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) Quaterly Financial Supplement

Page21


 

Reinsurance Group of America, Incorporated
Investments
Gross Unrealized Losses Aging
Fixed Maturity Securities
                                                                                 
    December 31, 2009     September 30, 2009     June 30, 2009     March 31, 2009     December 31, 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%
  $ 248,145       42.4 %   $ 219,984       32.0 %   $ 304,595       28.6 %   $ 320,296       20.6 %   $ 322,159       22.7 %
20% or more for less than six months
    67,435       11.5 %     67,306       9.8 %     152,606       14.4 %     406,885       26.2 %     766,789       54.1 %
20% or more for six months or greater
    256,563       43.9 %     369,459       53.8 %     556,117       52.3 %     735,831       47.4 %     258,724       18.3 %
 
                                                           
Total
  $ 572,143       97.8 %   $ 656,749       95.6 %   $ 1,013,318       95.3 %   $ 1,463,012       94.2 %   $ 1,347,672       95.1 %
 
                                                           
Equity Securities
                                                                                 
    December 31, 2009     September 30, 2009     June 30, 2009     March 31, 2009     December 31, 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%
  $ 5,930       1.0 %   $ 4,748       0.7 %   $ 5,452       0.5 %   $ 1,070       0.1 %   $ 2,231       0.2 %
20% or more for less than six months
    1,887       0.3 %     1,819       0.2 %     3,951       0.4 %     10,675       0.7 %     29,958       2.1 %
20% or more for six months or greater
    4,920       0.9 %     23,898       3.5 %     40,910       3.8 %     78,062       5.0 %     36,578       2.6 %
 
                                                           
Total
  $ 12,737       2.2 %   $ 30,465       4.4 %   $ 50,313       4.7 %   $ 89,807       5.8 %   $ 68,767       4.9 %
 
                                                           
(RGA LOGO) Quaterly Financial Supplement

Page22


 

Reinsurance Group of America, Incorporated
Investments
Fixed Maturities and Equity Securities Below Amortized Cost
                                                 
    As of December 31, 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
  $ 373,049     $ 27,625     $ 679,908     $ 89,711     $ 1,052,957     $ 117,336  
Canadian and Canadian provincial governments
    494,718       15,374       135,315       10,372       630,033       25,746  
Residential mortgage-backed securities
    402,642       23,671       197,320       20,185       599,962       43,856  
Foreign corporate securities
    362,406       5,262       182,300       24,693       544,706       29,955  
Asset-backed securities
    48,651       1,927       166,603       57,262       215,254       59,189  
Commercial mortgage-backed securities
    177,360       10,312       425,793       79,297       603,153       89,609  
U.S. government and agencies
    496,514       15,027                   496,514       15,027  
State and political subdivisions
    34,612       3,397       40,945       11,437       75,557       14,834  
Other foreign government securities
    240,216       8,370       30,321       4,901       270,537       13,271  
 
                                   
Investment grade securities
    2,630,168       110,965       1,858,505       297,858       4,488,673       408,823  
 
                                   
 
                                               
Non-investment grade securities:
                                               
U.S. corporate securities
    41,977       12,293       169,775       20,405       211,752       32,698  
Asset-backed securities
    238       2,256       23,242       16,044       23,480       18,300  
Foreign corporate securities
    1,755       17       3,537       3,418       5,292       3,435  
Residential mortgage-backed securities
    10,657       1,909       66,756       24,250       77,413       26,159  
Commercial mortgage-backed securities
                57,179       79,818       57,179       79,818  
State and political subdivisions
                5,170       2,910       5,170       2,910  
 
                                   
Non-investment grade securities
    54,627       16,475       325,659       146,845       380,286       163,320  
 
                                   
Total fixed maturity securities
  $ 2,684,795     $ 127,440     $ 2,184,164     $ 444,703     $ 4,868,959     $ 572,143  
 
                                   
 
                                               
Non-redeemable preferred stock
    8,320       1,263       68,037       11,065       76,357       12,328  
Common stock
    5       15       7,950       394       7,955       409  
 
                                   
Equity securities
  $ 8,325     $ 1,278     $ 75,987     $ 11,459     $ 84,312     $ 12,737  
 
                                   
Total number of securities in an unrealized loss position
    603               744               1,347          
                                                 
    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) Quarterly Financial Supplement
 Page 23

 


 

Reinsurance Group of America, Incorporated
Investments
Consolidated Investment Related Gains and Losses
                                                                           
    Three Months Ended     Current Qtr       Year-to-Date  
    Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     vs. PY       Dec. 31,     Dec. 31,        
(USD thousands)   2009     2009     2009     2009     2008     Quarter       2009     2008     Change  
Fixed Maturity and Equity Securities:
                                                                         
Other-than-temporary impairment losses on fixed maturities
  $ (40,552 )   $ (16,945 )   $ (36,942 )   $ (34,395 )   $ (15,226 )   $ (25,326 )     $ (128,834 )   $ (113,313 )   $ (15,521 )
Portion of loss recognized in other accumulated comprehensive income (before taxes)
    3,910       (4,000 )     16,135                   3,910         16,045             16,045  
 
                                                       
Net other-than-temporary impairment losses on fixed maturities recognized in earnings
    (36,642 )     (20,945 )     (20,807 )     (34,395 )     (15,226 )     (21,416 )       (112,789 )     (113,313 )     524  
Impairment losses on equity securities
    (5,628 )                 (5,430 )     (337 )     (5,291 )       (11,058 )     (17,232 )     6,174  
Gain on investment activity
    44,538       31,823       25,281       12,230       10,204       34,334         113,872       32,383       81,489  
Loss on investment activity
    (10,728 )     (23,782 )     (18,828 )     (19,649 )     (5,759 )     (4,969 )       (72,987 )     (24,062 )     (48,925 )
 
                                                       
Net gain/(loss) on fixed maturity and equity securities
    (8,460 )     (12,904 )     (14,354 )     (47,244 )     (11,118 )     2,658         (82,962 )     (122,224 )     39,262  
 
                                                                         
Other non-derivative gain/(loss), net
    629       (787 )     2,998       430       1,481       (852 )       3,270       4,759       (1,489 )
 
                                                                         
Free-standing Derivatives:
                                                                         
Credit Default Swaps
    3,358       2,919       9,288       (1,911 )     (6,732 )     10,090         13,654       (14,333 )     27,987  
Interest Rate Swaps
    (49,213 )     26,378       (99,016 )     (38,864 )     152,098       (201,311 )       (160,715 )     158,834       (319,549 )
Futures
    (9,942 )     (36,951 )     (48,059 )     22,311       10,870       (20,812 )       (72,641 )     19,099       (91,740 )
Other
    1,373       213       592       270             1,373         2,448             2,448  
Currency Forwards
    (1,030 )     1,910       1,165       (2,042 )     1,638       (2,668 )       3       1,940       (1,937 )
 
                                                       
Total free-standing derivatives
    (55,454 )     (5,531 )     (136,030 )     (20,236 )     157,874       (213,328 )       (217,251 )     165,540       (382,791 )
 
                                                                         
Embedded Derivatives:
                                                                         
Modified coinsurance and funds withheld treaties
    3,028       51,454       64,337       (40,425 )     (161,021 )     164,049         78,394       (427,798 )     506,192  
GMXB
    46,120       10,127       161,237       35,213       (230,775 )     276,895         252,697       (267,482 )     520,179  
 
                                                       
Total embedded derivatives
    49,148       61,581       225,574       (5,212 )     (391,796 )     440,944         331,091       (695,280 )     1,026,371  
 
                                                                         
Net gain/(loss) on total derivatives
    (6,306 )     56,050       89,544       (25,448 )     (233,922 )     227,616         113,840       (529,740 )     643,580  
 
                                                                         
 
                                                       
Total investment related gains (losses), net
  $ (14,137 )   $ 42,359     $ 78,188     $ (72,262 )   $ (243,559 )   $ 229,422       $ 34,148     $ (647,205 )   $ 681,353  
 
                                                       
(RGA LOGO) Quarterly Financial Supplement
 Page 24