Keefe, Bruyette & Woods Insurance Conference September 4, 2008
Exhibit 99.1
Reinsurance Group of America
____________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________
Xxxxx, Xxxxxxxx & Xxxxx Insurance Conference
September 4, 2008
X. Xxxxx Xxxxxxxx, Chief Executive Officer
CAUTIONARY STATEMENT REGARDING
FORWARD-LOOKING STATEMENTS
This presentation contains both historical and forward-looking statements. Forward-looking statements are not based on historical facts, but rather reflect the
Company’s current expectations, estimates
and projections concerning future results and events. Forward-looking statements generally can be identified by
the fact that they do not relate strictly to historical or current facts and include, without limitation, words such as “believe,”
“expect,” “anticipate,” “may,”
“could,” “intend,” “intent,” “belief,” “estimate,” “plan,” “foresee,” “likely,” “will” or other similar
words or phrases. These forward-looking statements are not
guarantees of future performance and involve known and unknown risks, uncertainties, assumptions and other factors that are difficult to predict and that
may cause the Company’s actual
results, performance or achievements to vary materially from what is expressed in or indicated by such forward-looking
statements. The Company cannot make any assurance that projected results or events will be achieved.
The risk factors set forth in the Company’s prospectus dated August 11, 2008 and proxy statement/prospectus dated August 4, 2008 in the respective
sections entitled “Risk Factors,” and the matters
discussed in RGA’s SEC filings, including the “Management’s Discussion and Analysis of Financial
Condition and Results of Operations” sections of RGA’s Annual Report on Form 10-K for the fiscal year ended December 31, 2007 and RGA’s
Quarterly
Reports on Form 10-Q for the fiscal quarters ended March 31, 2008 and June 30, 2008, could affect future results, causing these results to differ materially
from those expressed in RGA’s forward-looking statements.
The forward-looking statements included in this document are only made as of the date of this document and RGA has no obligation to publicly update any
forward-looking statement to reflect subsequent events
or circumstances.
Numerous important factors could cause actual results and events to differ materially from those expressed or implied by forward-looking statements
including, without limitation, (1) adverse changes in mortality,
morbidity, lapsation or claims experience, (2) changes in our financial strength and credit
ratings or those of MetLife, Inc. ("MetLife"), the beneficial owner of a majority of our common shares, or
its subsidiaries, and the effect of such changes on
our future results of operations and financial condition, (3) inadequate risk analysis and underwriting, (4) general economic conditions or a prolonged
economic downturn affecting the demand for insurance
and reinsurance in our current and planned markets, (5) the availability and cost of collateral
necessary for regulatory reserves and capital, (6) market or economic conditions that adversely affect our ability to make timely sales of investment
securities,
(7) risks inherent in our risk management and investment strategy, including changes in investment portfolio yields due to interest rate or credit
quality changes, (8) fluctuations in U.S. or foreign currency exchange rates, interest rates, or securities
and real estate markets, (9) adverse litigation or
arbitration results, (10) the adequacy of reserves, resources and accurate information relating to settlements, awards and terminated and discontinued lines
of business, (11) the stability of and actions
by governments and economies in the markets in which we operate, (12) competitive factors and competitors'
responses to our initiatives, (13) the success of our clients, (14) successful execution of our entry into new markets, (15) successful development
and
introduction of new products and distribution opportunities, (16) our ability to successfully integrate and operate reinsurance business that we acquire, (17)
regulatory action that may be taken by state Departments of Insurance with respect to
us, MetLife, or its subsidiaries, (18) our dependence on third parties,
including those insurance companies and reinsurers to which we cede some reinsurance, third-party investment managers and others, (19) the threat of
natural disasters, catastrophes,
terrorist attacks, epidemics or pandemics anywhere in the world where we or our clients do business, (20) changes in laws,
regulations, and accounting standards applicable to us, our subsidiaries, or our business, (21) the effect of our status as an insurance
holding company and
regulatory restrictions on our ability to pay principal of and interest on our debt obligations, and (22) other risks and uncertainties described in this document
and in our other filings with the Securities and Exchange Commission.
Additional Information and Where You Can Find It
In connection with MetLife’s proposed divestiture of its stake in RGA, on August 11, 2008, RGA filed with the Securities and Exchange Commission (the
“SEC”) a registration statement on Form S-4
(No. 333-152828), as amended, which includes a form of prospectus relating to the exchange offer. On August
14, 2008, MetLife filed with the SEC a statement on Schedule TO. In addition, RGA has filed with the SEC a registration statement on Form S-4 (File
No.
333-151390), as amended, which includes a final proxy statement/prospectus dated August 4, 2008 related to the recapitalization. Investors and holders of
RGA and MetLife securities are strongly
encouraged to read the registration statements and any other relevant documents filed with the SEC,
including the prospectus dated August 11, 2008 relating to the exchange offer and related exchange offer materials, the tender offer statement on
Schedule
TO, and the proxy statement/prospectus dated August 4, 2008 relating to the recapitalization, as well as any amendments and
supplements to those documents, because they contain important information
about RGA, MetLife, and the proposed transactions. The
prospectus relating to the exchange offer and related exchange offer materials have been mailed to stockholders of MetLife. The proxy statement/prospectus
relating to the recapitalization and related transactions has been mailed to shareholders of RGA. Investors and security holders can obtain free copies of the
registration statements, the prospectus relating to the exchange offer and related exchange
offer materials and the tender offer statement on Schedule TO,
and the proxy statement/prospectus relating to the recapitalization, as well as other filed documents containing information about MetLife and RGA, without
charge, at the SEC’s web
site (xxx.xxx.xxx). Free copies of RGA’s filings also may be obtained by directing a request to RGA, Investor Relations, by phone
to (000) 000-0000, in writing to Mr. Xxxx Xxxxxx, Vice President-Investor Relations, Reinsurance Group of America, Incorporated,
0000 Xxxxxxxxxx Xxxxx
Xxxxxxx, Xxxxxxxxxxxx, Xxxxxxxx, 00000, or by email to xxxxxxxxxxxxxxx@xxxxx.xxx. Free copies of MetLife’s filings may be obtained by directing a request to
MetLife, Investor Relations, by phone to (000) 000-0000, in writing
to MetLife, Inc., 0 XxxXxxx Xxxxx, Xxxx Xxxxxx Xxxx, XX 00000, or by email to
xxxxx@xxxxxxx.xxx. Neither RGA, MetLife nor any of their respective directors or executive officers or the dealer managers, with respect to the exchange
offer makes any recommendation
as to whether you should participate in the exchange offer.
This communication shall not constitute an offer to sell or the solicitation of an offer to buy securities, nor shall there be any sale of securities in any
jurisdiction in which such solicitation or sale would
be unlawful prior to registration or qualification under the securities laws of such jurisdiction. Such an offer
may be made solely by a prospectus meeting the requirements of Section 10 of the U.S. Securities Act of 1933, as amended. The distribution of
this
communication may, in some countries, be restricted by law or regulation. Accordingly, persons who come into possession of this document should inform
themselves of and observe these restrictions.
RGA, MetLife and their respective directors and executive officers may be deemed, under SEC rules, to be participants in the solicitation of proxies from RGA’s
shareholders with respect to the proposed
recapitalization. Information regarding the directors and executive officers of RGA is included in its definitive proxy
statement for its 2008 Annual Meeting of Shareholders filed with the SEC on April 9, 2008. Information regarding the directors and officers
of MetLife is
included in the definitive proxy statement for MetLife’s 2008 Annual Meeting of Shareholders filed with the SEC on March 18, 2008. More detailed information
regarding the identity of potential participants, and their direct or indirect
interests, by securities holdings or otherwise, is set forth in the proxy
statement/prospectus dated August 4, 2008 and the prospectus dated August 11, 2008 relating to the exchange offer, each as may be amended from time to
time, and other materials
to be filed with the SEC in connection with the proposed transactions.
Participants in the Solicitation
Non-GAAP 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 because
that measure excludes the effect of net realized capital gains and losses, changes in the fair value of certain embedded
derivatives and related deferred acquisition costs. These items tend to be highly variable primarily due to the credit market and interest
rate
environment and are not necessarily indicative of the performance of our underlying businesses. Additionally, operating income excludes
any net gain or loss from discontinued operations, which management believes is 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.
Additionally, the Company evaluates its stockholder equity position excluding the impact of “Other Comprehensive Income”. This is also
considered a non-GAAP measure. The Company
believes it is important to evaluate its stockholders’ equity position to exclude the effect of
Other Comprehensive Income since the net unrealized gains or losses included in Other Comprehensive Income 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.
Reconciliations of non-GAAP measures to the nearest GAAP measures are provided at the end of this presentation.
Effective in 1Q 2006, the Company changed its capital allocation methodology from a regulatory-based approach to an economic-based
approach. To enhance comparability, all prior period segment results
in this presentation have been adjusted to reflect the new methodology.
This change in capital allocation does not affect the Company’s reported consolidated financial results.
Capital Allocation
Overview
___________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________
Operational Strength
Leading new business
market share (23%) in
U.S.(1)
Leading new business
market share (35%) in
Canada(1)
Largest facultative
reinsurer(2)
High single-digit
premium growth
Long track record of
profitability
Region-wide leader in
individual new
business (26%)(3)
Second largest
reinsurer of new group
life (20%) market
share(3)
Market leader in new
treaty line acquisition(3)
Strong North American
Market Positions
Third-largest life &
health reinsurer in
the UK&I(4)
Well-established in
Spain
New Offices in Italy,
Germany, France,
and Poland
Changes in
regulation and
solvency measures
expected to provide
opportunities for new
market entrants
Well Positioned in
Rapidly Growing Asian
Markets
Continued Expansion
into Europe Offers
Growth Opportunities
(1) 2007 Munich American / Society of Actuaries Reinsurance Survey
(2) Based on Company estimate
(3) NMG Financial Services Consulting – 2008 Programme (March)
(4) NMG Financial Services Consulting – Risk Premium Monitor 2006
Financial Highlights
Operating EPS Growth 14% (5-year CAGR, 2003-2007)
Premium Growth 13% (2007 compared to 2006)
Return on Equity* 14% (2007)
BV/Share Growth* 14% (5-year and 14-year CAGR)
Operating EPS Growth 14%
Return on Equity* 14%
Historical Performance
Intermediate Goals
RGA targets debt leverage of 25% or less, commensurate with various rating agency guidelines for
existing ratings.
* Excludes accumulated other comprehensive income. See “Reconciliations of Non-GAAP
Measures” at the end of this presentation.
A Leading Life Reinsurer
Top Five Life Reinsurers Now Account for 76% of Market, Up From 48% in 1997
Source: 2007 Munich American / Society of Actuaries Reinsurance Survey
1.8
156.2
General Re Life
10
2.3
195.2
Canada Life
9
3.2
274.8
SCOR
8
4.3
362.4
Generali
7
4.8
406.4
ERC
6
9.9
850.0
Transamerica Re
5
11.4
970.0
Scottish Re
4
13.2
1,132.4
Munich American Re
3
16.7
1,429.1
RGA
2
24.5
$2,090.8
Swiss Re
1
($ in billions)
Share
Market
Force
Reinsurance In
Life
Reinsurer
Rank
North America In 2007
Worldwide in 2006
Rank
Reinsurer
Gross Life
Reinsurance
Premiums
($ in millions)
1
Swiss Re
$
10,378
2
Munich Re Group
10,114
3
RGA
4,732
4
Hannover Re
3,686
5
Scor
3,039
6
Berkshire Hathaway
2,476
7
Transamerica Re (Aegon)
2,259
8
Scottish Re Group, Ltd.
1,842
9
Reliastar
675
10
XL Re
597
Source: Standard & Poor's
Leading Facultative
Franchise
Recognized facultative expertise
Provide a market for non-conforming risks
Significant barriers to entry
Fosters closer relationships with cedants
Leverage for additional business opportunities
Provides some pricing power for automatic
business
Frequent entry point for international business
development
Industry-Leading
Management Team
(1)
Includes experience in life insurance and life reinsurance industries
(2)
Includes experience with RGA’s predecessor, the reinsurance division of General American Life Insurance Company
Years Experience
Name
Position
In Industry
(1)
With RGA
(2)
X. Xxxxx Xxxxxxxx
President, Chief Executive Officer, and Director
33
29
Xxxx X. Xxx
Senior E.V.P. and Chief Financial Officer
17
14
Xxxx X. Xxxxxxxx
Senior E.V.P., U.S. Operations
32
17
Xxxxxx X. Xxxxxx
Senior E.V.P., International and Chief Marketing Officer
38
12
Xxxxx X. Xxxxxxxx
E.V.P.
33
22
Xxxxxxx X. Xxxxxxxx
E.V.P., Asia Pacific
30
18
Xxxx X. Xxxxxxxx
E.V.P., U.S. Financial Markets
24
13
Xxxxxx X. Xxxxx
E.V.P.
32
8
Xxxx Xxxxxx
E.V.P., International
23
12
Xxxxx X. Xxxxxx
President and Chief Executive Officer, RGA Canada
11
11
X. Xxxxx Xxxxxxxxx
E.V.P.
24
13
Xxxxxxx X. Xxxxx
E.V.P., U.S. Operations
27
10
Growth Opportunities
___________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________
Strong Track Record of Growth
Share Price
$12.28*
$52.48
10.9%
Market Cap
$480M
$3.3B
14.8%
Assets
$1.2B
$21.6B
22.9%
Net Income
$34.1M
$293.8M
16.6%
Premiums
$380M
4.9B
20.0%
Employees
198
1,066
12.8%
* Split-adjusted
December 31,
1993
December 31,
2007
CAGR
Significant Growth
Opportunities
Expect intermediate
growth of 8%-10% in
traditional market going
forward
Limited number of
competitors; good
pricing environment
expected to continue
Little impact from start-
ups
Some direct companies
retaining more business
Highest growth rates likely to
come from Asia Pacific (primarily
Japan and South Korea)
Penetration rates in most of Asia
Pacific are very low; Australia is
the exception
UK growth is moderating;
increase in number of
competitors
India and China represent
longer-term significant
opportunities
EU solvency and other
regulatory risk based capital
initiatives will likely be a catalyst
for additional reinsurance
opportunities
North America
International
North America Market
Continues to Grow
Source: Munich American / Society of Actuaries Reinsurance Surveys
($ in billions)
+8%
+15%
+5%
+4%
+2%
+76%
+12%
+16%
+1%
+16%
($ in billions)
Although cession rates in the U.S. market have fallen over the past several
years, RGA has continued to grow through market share increases.
United States
Life Reinsurance Inforce
Life Reinsurance Inforce
Canada
Expanding Global Presence
Total 2003 Pre-tax Operating Income = $263M
2003 Pre-tax Operating Income
by Operating Segment
YTD June 30, 2008 Pre-tax Operating
Income by Operating Segment
Note: Figures include results from the U.S., Canada, Asia Pacific and Europe & South
Africa operating segments; exclude Corporate segment. See “Reconciliations of Non-
GAAP Measures”
at the end of this presentation.
Total YTD June 30, 2008 Pre-tax
Operating Income = $289M
Financial Performance
___________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________
Life Reinsurance In Force
($ in billions)
Consolidated Net Premiums
($ in millions)
Consolidated Operating Income
Operating
Return on
Equity(1)
2003…13%
2004…12%
2005…11%
2006…13%
2007…14%
Operating Income
($ in millions)
Operating Income Per Share
(1)
Operating XXX is computed excluding accumulated other comprehensive income,
using quarterly average for equity amounts. See “Reconciliations of Non-GAAP
Measures” at the end of this presentation.
Quarterly Mortality Volatility
5 Year Average = 81.4%
RGA’s results can exhibit quarterly volatility in mortality experience,
but when measured over longer periods of time, mortality experience is
more predictable and stable.
Book Value Per Share*
5 Year Trend
* Book value excludes other comprehensive income. See “Reconciliations of Non-GAAP Measures”
at the end of this presentation.
Total Capitalization Levels
(Excluding Other Comprehensive Income)*
($ in millions)
Debt & Hybrids/
Total Capitalization 24.4% 22.5% 31.5% 26.6% 28.9% 27.9%
$2,279
$2,505
$3,039
$3,246
$3,748
$3,891
* See “Reconciliations of Non-GAAP Measures” at the end of this presentation.
Consolidated Asset Composition
($ in millions)
Asset Type
Carrying Value
Carrying Value
YTD
Dec. 31, 2007
June 30, 2008
Change
_____________________________________________________________________________________
Fixed Maturities
$ 9,398
$ 9,668
$ 270
Mortgage Loans
832
799
(33)
Policy Loans
1,059
1,048
(11)
Funds Withheld at Interest
4,749
4,825
76
Cash and Short Term
479
410
(69)
Other
284
419
135
___________________________________________________________
$16,801
$17,169
$ 368
Well-diversified fixed maturity portfolio; 97% investment grade as of June 30, 2008
Conclusion
___________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________
Conclusion
Second largest North American life reinsurer with
established and expanding global presence
A leading facultative reinsurer with high degree of
mortality expertise; provides competitive advantage
Multiple growth opportunities stemming from on-
going industry consolidation and international
expansion
Proven track record of delivering strong top and
bottom-line growth
Industry-leading management team
Appendix:
RGA’s Operating Segments
Reconciliations of Non-
GAAP Measures
___________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________
RGA’s Operating Segments
___________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________
U.S. Operations
___________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________
Total U.S. Operations
Pre-tax Operating Income*
($ in millions)
Net Premiums
($ in millions)
* See “Reconciliations of Non-GAAP Measures” at the end of this presentation.
U.S. Traditional Operations
RGA’s goal is to be
among those 3-5 with
very favorable terms
Automatic reinsurance
programs are placed
with 3-5 reinsurers
RGA’s differentiator is
our facultative services
Companies cannot
access these
services unless RGA
is participating
automatically in their
reinsurance
In order to maintain
our industry-leading
facultative position,
we focus on
continually refining
and improving these
services
Competitive offers
Industry-leading time
service
Solid, individual life
capacity
Facultative Application
Console (FAC)
AURA technology-
based rules engine
(ASAP)
Underwriting
“Connection”
Yearly seminars,
newsletters
Approach to the Market
Facultative Excellence
$1.3 trillion of life
reinsurance inforce
Largest source of revenue
and earnings
Quality, long-term, client
base
Recognized leader in
facultative underwriting;
over 100,000 applications in
2007
Adverse claim levels in 1Q
2008
Overview
* See “Reconciliations of Non-GAAP Measures” at the end of this presentation.
U.S. Asset Intensive and Financial
Reinsurance Sub-segments
Primarily annuities and COLI/BOLI; a
spread business
Some volatility in operating income due
to treatment of realized gains/losses for
funds withheld treaties
RGA shares in asset risk for general
account annuity transactions
Opportunistic growth; provides
meaningful diversification from mortality
risk
Pre-tax Operating Income*
($ in millions)
Asset Intensive
Financial Reinsurance
A recognized leader in this highly
specialized market
Limited new opportunities currently
in U.S.; stronger opportunities in
Asia Pacific
Intellectual capital is essential due
to complexity of transactions
Generally a fee-based business for
RGA; rely on retrocession capacity
Pre-tax Operating Income*
($ in millions)
* See “Reconciliations of Non-GAAP Measures” at the end of this presentation.
Canada Operations
___________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________
Canada Operations
Established in 1992
Traditional individual life
reinsurance, including
preferred classes; some
creditor business
Most of the life insurance
companies in Canada are
clients
A market leader; primary
competitors are Munich
Re and Swiss Re
Strong results and
favorable mortality in 2007
and first half of 2008
Overview
Premiums
$ in millions
Pre-tax Operating Income*
$ in millions
* See “Reconciliations of Non-GAAP Measures” at the end of this presentation.
International Operations
___________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________
International Operations Overview
Have demonstrated success
Built green-field operations across the globe;
centrally managed by dedicated team in Toronto
Developed divisional infrastructure and culture
Established as a leading reinsurer in key
markets
Focused on multi-nationals and larger
local companies
Reinsurance products include life and
critical illness
Europe & South Africa Operations
Spain
1995
England
1999
South Africa
1999
India
2002
Ireland
2003
Poland
2006
Germany
2006
France
2007
Italy
2007
UK market has fueled past growth; 12%-
15% premium growth expected going
forward
Increasing continental Europe presence
Offices recently established in France,
Germany, Italy and Poland
Reinsurance products include life YRT and
coinsurance, accelerated critical illness
India viewed as providing long-term
growth opportunities
Adverse claim levels in UK and South
Africa in Q1 2008
Overview
Markets and Date of Entry
Net Premiums
Pre-tax Operating Income*
$ in millions
$ in millions
* See “Reconciliations of Non-GAAP Measures” at the end of this presentation.
Asia Pacific Operations
Hong Kong
1994
Japan
1995
Australia/New Zealand
1996
Malaysia
1997
Taiwan
1999
South Korea
2002
China
2005
Overview
Markets and Date of Entry
Net Premiums
Pre-tax Operating Income*
$ in millions
$ in millions
Strong results in 2006, 2007 and first
half of 2008 lead by Australia, Japan
and South Korea
A recognized leader in the Asia
Pacific region based on NMG survey
Japan and South Korea should lead
growth in near term
Strong facultative market in Japan
Opened office in China in 2005;
longer-term growth opportunity
* See “Reconciliations of Non-GAAP Measures” at the end of this presentation.
Reconciliations of Non-
GAAP Measures
___________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________
Financial Performance
(1) Net of DAC offset
14.8
11.1
23.4
24.6
16.8
21.0
7.7
Pre-tax Operating Income
47.5
0.9
37.5
(2.8)
(0.5)
2.0
(12.9)
Change in MV of Embedded Derivatives(1)
(1.5)
1.6
8.2
7.2
1.0
7.3
1.4
Realized Capital (Gains) / Losses (1)
(31.2)
8.6
(22.3)
20.2
16.3
11.7
19.2
GAAP Pre-Tax Income - Cont Ops
YTD 2Q08
YTD 2Q07
2007
2006
2005
2004
2003
U.S. ASSET-INTENSIVE
153.2
170.0
351.4
291.2
241.0
251.2
195.7
Pre-tax Operating Income
3.1
4.9
13.8
4.1
8.6
(18.1)
6.6
Realized Capital (Gains) / Losses
150.1
165.1
337.6
287.1
232.4
269.3
189.1
GAAP Pre-Tax Income - Cont Ops
YTD 2Q08
YTD 2Q07
2007
2006
2005
2004
2003
U.S. TRADITIONAL OPERATIONS
(10.0)
(22.8)
(29.6)
(37.6)
(41.8)
(9.0)
(9.3)
Pre-tax Operating Income
0.1
11.8
12.5
(4.0)
(17.4)
(7.8)
(0.9)
Realized Capital (Gains) / Losses
(10.1)
(34.6)
(42.1)
(33.6)
(24.4)
(1.2)
(8.4)
GAAP Pre-Tax Income - Cont Ops
YTD 2Q08
YTD 2Q07
2007
2006
2005
2004
2003
CORPORATE & OTHER SEGMENT
40.8
26.5
61.6
59.0
31.5
7.1
13.3
Pre-tax Operating Income
1.0
0.6
1.5
0.4
0.3
(0.3)
0.1
Realized Capital (Gains) / Losses
39.8
25.9
60.1
58.6
31.2
7.4
13.2
GAAP Pre-Tax Income - Cont Ops
YTD 2Q08
YTD 2Q07
2007
2006
2005
2004
2003
ASIA-PACIFIC OPERATIONS
($ in millions)
Reconciliation of Pre-Tax Income to Pre-Tax Operating Income
22.5
33.8
49.7
58.6
35.8
27.3
15.2
Pre-tax Operating Income
(0.6)
0.8
2.2
0.3
0.3
(2.3)
(2.6)
Realized Capital (Gains) / Losses
23.1
33.0
47.5
58.3
35.5
29.6
17.8
GAAP Pre-Tax Income - Cont Ops
YTD 2Q08
YTD 2Q07
2007
2006
2005
2004
2003
EUROPE & SOUTH AFRICA OPERATIONS
51.9
35.1
74.9
40.6
46.8
31.2
18.2
Pre-tax Operating Income
1.5
(4.1)
(6.6)
(5.2)
(3.4)
(8.1)
(9.9)
Realized Capital (Gains) / Losses
50.4
39.2
81.5
45.8
50.2
39.3
28.1
GAAP Pre-Tax Income - Cont Ops
YTD 2Q08
YTD 2Q07
2007
2006
2005
2004
2003
CANADA OPERATIONS
U.S. FINANCIAL REINSURANCE
2003
2004
2005
2006
2007
YTD 2Q07
YTD 2Q08
GAAP Pre-Tax Income - Cont Ops
12.6
13.1
15.1
15.0
12.6
5.7
5.6
Realized Capital (Gains) / Losses
-
-
-
-
-
-
-
Pre-tax Operating Income
12.6
13.1
15.1
15.0
12.6
5.7
5.6
TOTAL US OPERATIONS SEGMENT
2003
2004
2005
2006
2007
YTD 2Q07
YTD 2Q08
GAAP Pre-Tax Income - Cont Ops
220.9
294.1
263.8
322.3
327.9
179.4
124.5
Realized Capital (Gains) / Losses(1)
8.0
(10.8)
9.6
11.3
22.0
6.5
1.6
Change in MV of Embedded Derivatives(1)
(12.9)
2.0
(0.5)
(2.8)
37.5
0.9
47.5
Pre-tax Operating Income
216.0
285.3
272.9
330.8
387.4
186.8
173.6
(1) Net of DAC offset
Financial Performance
(1) Net of DAC offset
278.8
259.4
544.0
451.4
345.2
341.9
253.4
Pre-tax Operating Income
47.5
0.9
46.5
(2.8)
(0.5)
2.0
(12.9)
Change in MV of Embedded Derivatives(1)
3.6
15.6
22.6
2.8
(10.6)
(29.3)
(5.3)
Realized Capital (Gains) / Losses(1)
227.7
242.9
474.9
451.4
356.3
369.2
271.6
GAAP Pre-Tax Income - Cont Ops
YTD 2Q08
YTD 2Q07
2007
2006
2005
2004
2003
RGA CONSOLIDATED
$
2.82
$
2.60
$
5.50
$
4.65
$
3.54
$
3.57
$
3.22
Operating EPS from Cont. Operations
0.08
0.04
0.22
0.08
0.18
0.37
0.11
Loss from Discontinued Operations
0.48
0.01
0.47
(0.03)
(0.01)
0.02
(0.16)
Change in MV of Embedded Derivatives
0.04
0.16
0.23
0.03
(0.15)
(0.34)
(0.09)
Realized Capital (Gains) / Losses
$
2.22
$
2.39
$
4.57
$
4.57
$
3.52
$
3.52
$
3.36
GAAP Net Income
YTD 2Q08
YTD 2Q07
2007
2006
2005
2004
2003
Per Diluted Share Basis
CONSOLIDATED EPS RECONCILIATION
Stockholders’ Equity Reconciliation
Consolidated EPS Reconciliation
($ in millions)
Reconciliation of Pre-Tax Income to
Pre-Tax Operating Income
2003
2004
2005
2006
2007
YTD 2Q07
YTD 2Q08
GAAP Stockholders' Equity
1,947.7
$
2,279.0
$
2,527.5
$
2,815.4
$
3,189.8
$
2,894.6
$
3,061.4
$
FAS 115 Equity Adjustment
170.6
244.7
361.8
335.6
313.2
204.1
47.5
Foreign Currency Adjustment
53.6
93.7
85.1
109.1
222.0
182.0
215.6
Unrealized Pension
0.0
0.0
0.0
(11.3)
(8.4)
(11.6)
(8.1)
Equity Excluding OCI
1,723.5
$
1,940.6
$
2,080.6
$
2,382.0
$
2,663.0
$
2,520.1
$
2,806.4
$
GAAP Stockholders' Average Equity
1,460.8
$
2,071.7
$
2,423.4
$
2,613.8
$
2,965.8
$
2,866.4
$
3,103.4
$
FAS 115 Average Equity Adjustment
148.5
180.0
310.5
287.9
282.2
293.3
175.9
Foreign Currency Adjustment
26.9
54.6
84.1
102.3
174.9
138.0
213.7
Unrealized Pension
-
-
-
(2.3)
(10.9)
(11.4)
(8.2)
Average Equity Excluding OCI
1,285.4
$
1,837.0
$
2,028.8
$
2,225.8
$
2,519.6
$
2,446.5
$
2,721.9
$
Operating XXX - GAAP Stockholders' Equity
11%
11%
9%
11%
12%
6%
6%
Operating XXX - Excluding OCI
13%
12%
11%
13%
14%
7%
7%
Financial Performance
Pre-Tax Operating Earnings YTD
($ in millions)
Book Value per Share Reconciliation
2Q08
1Q08
4Q07
3Q07
2Q07
1Q07
4Q06
3Q06
2Q06
1Q06
4Q05
Book value per share
49.13
$
49.15
$
51.42
$
49.03
$
46.69
$
46.81
$
45.85
$
45.22
$
40.30
$
40.62
$
41.38
$
Less: effect of FAS 115
0.76
2.69
5.04
3.52
3.29
5.51
5.46
5.93
2.14
4.04
5.92
Less: effect of CTA
3.46
3.27
3.58
3.84
2.94
1.99
1.78
1.90
1.92
1.36
1.40
Less: effect of Pension Benefit
(0.13)
(0.13)
(0.13)
(0.19)
(0.19)
(0.18)
(0.18)
-
-
-
-
Book value per share excluding OCI
45.04
$
43.32
$
42.93
$
41.86
$
40.65
$
39.49
$
38.79
$
37.39
$
36.24
$
35.22
$
34.06
$
3Q05
2Q05
1Q05
4Q04
3Q04
2Q04
1Q04
4Q03
3Q03
2Q03
1Q03
Book value per share
40.33
$
39.60
$
36.79
$
36.50
$
33.92
$
31.38
$
33.11
$
31.33
$
28.92
$
28.93
$
25.18
$
Less: effect of FAS 115
5.52
6.22
3.37
3.92
2.91
1.21
3.67
2.74
3.47
4.19
1.76
Less: effect of CTA
1.45
1.04
1.36
1.50
0.75
0.49
0.77
0.86
0.67
0.73
0.21
Less: effect of Pension Benefit
-
-
-
-
-
-
-
-
-
-
-
Book value per share excluding OCI
33.36
$
32.34
$
32.06
$
31.08
$
30.26
$
29.68
$
28.67
$
27.73
$
24.78
$
24.01
$
23.21
$
Reinsurance Group of America
____________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________
Xxxxx, Xxxxxxxx & Xxxxx Insurance Conference
September 4, 2008
X. Xxxxx Xxxxxxxx, Chief Executive Officer