Back to GetFilings.com





UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

(MARK ONE)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2004

OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

COMMISSION FILE NUMBER 1-11848

REINSURANCE GROUP OF AMERICA, INCORPORATED
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

MISSOURI 43-1627032
(STATE OR OTHER JURISDICTION (IRS EMPLOYER
OF INCORPORATION OR ORGANIZATION) IDENTIFICATION NUMBER)

1370 TIMBERLAKE MANOR PARKWAY
CHESTERFIELD, MISSOURI 63017
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
(636) 736-7439
(REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

INDICATE BY CHECK MARK WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS
REQUIRED TO BE FILED BY SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 DURING THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE
REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH
FILING REQUIREMENTS FOR THE PAST 90 DAYS.

YES [X] NO [ ]

INDICATE BY CHECK MARK WHETHER THE REGISTRANT IS AN ACCELERATED FILER (AS
DEFINED IN RULE 12b-2 OF THE EXCHANGE ACT). YES [X] NO[ ]

COMMON STOCK OUTSTANDING ($.01 PAR VALUE) AS OF OCTOBER 31, 2004: 62,384,481
SHARES



REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES

TABLE OF CONTENTS



ITEM PAGE
- ---- ----

PART I - FINANCIAL INFORMATION

1 Financial Statements

Condensed Consolidated Balance Sheets (Unaudited)
September 30, 2004 and December 31, 2003 3

Condensed Consolidated Statements of Income (Unaudited)
Three and nine months ended September 30, 2004 and 2003 4

Condensed Consolidated Statements of Cash Flows (Unaudited)
Nine months ended September 30, 2004 and 2003 5

Notes to Condensed Consolidated Financial
Statements (Unaudited) 6

2 Management's Discussion and Analysis of
Financial Condition and Results of Operations 12

3 Quantitative and Qualitative Disclosures About Market Risk 33

4 Controls and Procedures 33

PART II - OTHER INFORMATION

1 Legal Proceedings 33

2 Unregistered Sales of Equity Securities and Use of Proceeds 34

6 Exhibits 34

Signatures 35

Index to Exhibits 36


2


REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)



September 30, December 31,
2004 2003
------------ --------------
(Dollars in thousands)

ASSETS
Fixed maturity securities:
Available-for-sale at fair value (amortized cost of $5,480,005 and
$4,298,597 at September 30, 2004 and December 31, 2003, respectively) $ 5,775,597 $ 4,575,735
Mortgage loans on real estate 552,250 479,312
Policy loans 905,155 902,857
Funds withheld at interest 2,535,741 2,717,278
Short-term investments 14,996 28,917
Other invested assets 239,096 179,320
------------ --------------
Total investments 10,022,835 8,883,419
Cash and cash equivalents 129,206 84,586
Accrued investment income 92,251 47,961
Premiums receivable 327,649 412,413
Reinsurance ceded receivables 426,903 463,557
Deferred policy acquisition costs 2,080,926 1,757,096
Other reinsurance balances 159,373 387,108
Other assets 74,243 77,234
------------ --------------
Total assets $ 13,313,386 $ 12,113,374
============ ==============

LIABILITIES AND STOCKHOLDERS' EQUITY
Future policy benefits $ 3,795,399 $ 3,550,156
Interest sensitive contract liabilities 4,740,637 4,170,591
Other policy claims and benefits 1,244,573 1,091,038
Other reinsurance balances 221,308 267,706
Deferred income taxes 505,202 438,973
Other liabilities 130,186 90,749
Short-term debt 27,180 -
Long-term debt 375,134 398,146
Company-obligated mandatorily redeemable preferred securities of subsidiary
trust holding solely junior subordinated debentures of the Company 158,385 158,292
------------ --------------
Total liabilities 11,198,004 10,165,651
Commitments and contingent liabilities - -
Stockholders' Equity:
Preferred stock (par value $.01 per share; 10,000,000 shares authorized; no
shares issued or outstanding) - -

Common stock (par value $.01 per share; 140,000,000 and 75,000,000 shares
authorized, respectively; 63,128,273 shares issued at
September 30, 2004 and December 31, 2003) 631 631
Warrants 66,915 66,915
Additional paid-in-capital 1,045,087 1,042,444
Retained earnings 796,765 641,502
Accumulated other comprehensive income:
Accumulated currency translation adjustment, net of income taxes 46,991 53,601
Unrealized appreciation of securities, net of income taxes 181,488 170,658
------------ --------------
Total stockholders' equity before treasury stock 2,137,877 1,975,751
Less treasury shares held of 765,364 and 967,927 at cost at
September 30, 2004 and December 31, 2003, respectively (22,495) (28,028)
------------ --------------
Total stockholders' equity 2,115,382 1,947,723
------------ --------------
Total liabilities and stockholders' equity $ 13,313,386 $ 12,113,374
============ ==============


See accompanying notes to condensed consolidated
financial statements (unaudited).

3


REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)



Three months ended September 30, Nine months ended September 30,
-------------------------------- -------------------------------
2004 2003 2004 2003
---- ---- ---- ----
(Dollars in thousands, except per share data)

REVENUES:
Net premiums $ 819,454 $ 572,970 $ 2,430,636 $ 1,700,746
Investment income, net of related expenses 144,582 122,153 412,327 345,234
Realized investment gains (losses), net 664 6,560 31,771 776
Change in value of embedded derivatives (18,610) - 384 -
Other revenues 13,374 10,819 39,983 33,670
------------ ------------ ------------- -------------
Total revenues 959,464 712,502 2,915,101 2,080,426
BENEFITS AND EXPENSES:
Claims and other policy benefits 641,618 457,844 1,923,474 1,334,081
Interest credited 47,336 46,251 138,686 130,914
Policy acquisition costs and other insurance expenses 148,090 111,334 425,315 330,903
Change in deferred acquisition costs associated with
change in value of embedded derivatives (13,209) - 4,284 -
Other operating expenses 36,868 24,683 105,293 77,275
Interest expense 9,655 9,383 28,735 27,384
------------ ------------ ------------- -------------
Total benefits and expenses 870,358 649,495 2,625,787 1,900,557
Income from continuing operations before
income taxes 89,106 63,007 289,314 179,869
Provision for income taxes 31,107 20,783 99,931 60,899
------------ ------------ ------------- -------------
Income from continuing operations 57,999 42,224 189,383 118,970
Discontinued operations:
Loss from discontinued accident and health
operations, net of income taxes (18,604) (473) (22,551) (1,918)
------------ ------------ ------------- -------------
Income before cumulative effect of change in
accounting principle 39,395 41,751 166,832 117,052
Cumulative effect of change in accounting principle,
net of income taxes - - (361) -
------------ ------------ ------------- -------------
Net income $ 39,395 $ 41,751 $ 166,471 $ 117,052
============ ============ ============= =============

BASIC EARNINGS PER SHARE:
Income from continuing operations $ 0.93 $ 0.85 $ 3.04 $ 2.39
Discontinued operations (0.30) (0.01) (0.36) (0.03)
Cumulative effect of change in accounting principal - - (0.01) -
------------ ------------ ------------- -------------
Net income $ 0.63 $ 0.84 $ 2.67 $ 2.36
============ ============ ============= =============

DILUTED EARNINGS PER SHARE:
Income from continuing operations $ 0.92 $ 0.84 $ 3.02 $ 2.38
Discontinued operations (0.29) (0.01) (0.36) (0.04)
Cumulative effect of change in accounting principal - - (0.01) -
------------ ------------ ------------- -------------
Net income $ 0.63 $ 0.83 $ 2.65 $ 2.34
============ ============ ============= =============

DIVIDENDS DECLARED PER SHARE $ 0.06 $ 0.06 $ 0.18 0.18
============ ============ ============= =============


See accompanying notes to condensed consolidated
financial statements (unaudited).

4


REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)



Nine months ended
September 30,
----------------------------
2004 2003
----------------------------
(Dollars in thousands)

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 166,471 $ 117,052
Adjustments to reconcile net income to net cash provided by
operating activities:
Change in:
Accrued investment income (44,179) (42,498)
Premiums receivable 90,143 (83,332)
Deferred policy acquisition costs (316,616) (244,916)
Reinsurance ceded balances 36,655 63,271
Future policy benefits, other policy claims and benefits, and
other reinsurance balances 514,368 342,263
Deferred income taxes 61,929 61,932
Other assets and other liabilities, net 42,327 15,797
Amortization of net investment discounts and other (26,887) (31,302)
Realized investment (gains) losses, net (31,771) (776)
Other, net (8,410) 654
------------ ------------
Net cash provided by operating activities 484,030 198,145

CASH FLOWS FROM INVESTING ACTIVITIES:
Sales of fixed maturity securities - available for sale 867,516 1,294,644
Maturities of fixed maturity securities - available for sale 30,059 20,955
Purchases of fixed maturity securities - available for sale (1,376,872) (1,426,275)
Sales of mortgage loans 13,927 -
Cash invested in mortgage loans on real estate (105,870) (215,616)
Cash invested in policy loans (9,293) (9,181)
Cash provided by (invested in) funds withheld at interest 30,922 (42,671)
Principal payments on mortgage loans on real estate 20,955 8,891
Principal payments on policy loans 6,995 -
Change in short-term investments and other invested assets (48,614) (71,898)
------------ ------------
Net cash used in investing activities (570,275) (441,151)

CASH FLOWS FROM FINANCING ACTIVITIES:
Dividends to stockholders (11,208) (8,940)
Borrowings under credit agreements 4,600 63,448
Exercise of stock options 8,176 9,054
Excess deposits on universal life and other
investment type policies and contracts 129,387 221,245
------------ ------------
Net cash provided by financing activities 130,955 284,807
Effect of exchange rate changes (90) 3,396
------------ ------------
Change in cash and cash equivalents 44,620 45,197
Cash and cash equivalents, beginning of period 84,586 88,101
------------ ------------
Cash and cash equivalents, end of period $ 129,206 $ 133,298
============ ============
Supplementary information:
Cash paid for interest $ 22,767 $ 21,634
Cash paid for income taxes $ 22,330 $ 5,938
Non-cash transfer from funds withheld at
interest to fixed maturity securities $ 606,040 $ -


See accompanying notes to condensed consolidated
financial statements (unaudited).

5


REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

1. BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements of
Reinsurance Group of America, Incorporated ("RGA") and its subsidiaries
(collectively, the "Company") have been prepared in conformity with accounting
principles generally accepted in the United States of America for interim
financial information and with the instructions to Form 10-Q and Article 10 of
Regulation S-X. Accordingly, they do not include all of the information and
footnotes required by accounting principles generally accepted in the United
States of America for complete financial statements. In the opinion of
management, all adjustments, consisting of normal recurring accruals, considered
necessary for a fair presentation have been included. Operating results for the
nine-month period ended September 30, 2004 are not necessarily indicative of the
results that may be expected for the year ending December 31, 2004. These
unaudited condensed consolidated financial statements should be read in
conjunction with the consolidated financial statements and notes thereto
included in the Company's 2003 Annual Report on Form 10-K ("2003 Annual Report")
filed with the Securities and Exchange Commission on March 12, 2004.

The accompanying unaudited condensed consolidated financial statements include
the accounts of Reinsurance Group of America, Incorporated and its subsidiaries.
All material intercompany accounts and transactions have been eliminated. The
Company has reclassified the presentation of certain prior-period information to
conform to the 2004 presentation.

Prior to January 1, 2003, the Company applied Accounting Principles Board
("APB") Opinion No. 25 in accounting for its stock plans and, accordingly, no
compensation cost was recognized for its stock options in the financial
statements. For issuances under employee stock plans after January 1, 2003, the
Company follows the provisions of Statement of Financial Accounting Standards
("SFAS") No. 123 when recording its compensation expense. Had the Company
determined compensation cost based on the fair value at the grant date for all
stock option grants under SFAS No. 123, the Company's net income and earnings
per share would have been reduced to the pro forma amounts indicated below. The
effects of applying SFAS No. 123 may not be representative of the effects on
reported net income for future years.



THREE MONTHS ENDED NINE MONTHS ENDED
(dollars in thousands, except per share information) SEPTEMBER 30, SEPTEMBER 30,
information) 2004 2003 2004 2003
--------- ------- --------- ---------

Net income as reported $ 39,395 $41,751 $ 166,471 $ 117,052
Add compensation expense included in net income, net
of income taxes 674 272 1,862 815

Deduct total fair value of compensation expense for
all awards, net of income taxes (1,136) (870) (3,407) (2,765)
--------- ------- --------- ---------
Pro forma net income $ 38,933 $41,153 $ 164,926 $ 115,102

Net income per share:
As reported - basic $ 0.63 $ 0.84 $ 2.67 $ 2.36
Pro forma - basic $ 0.62 $ 0.83 $ 2.65 $ 2.32
As reported - diluted $ 0.63 $ 0.83 $ 2.65 $ 2.34
Pro forma - diluted $ 0.62 $ 0.82 $ 2.63 $ 2.30


6


2. EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted earnings per
share on income from continuing operations (dollars in thousands, except per
share information):



THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
2004 2003 2004 2003
------- -------- -------- --------

Earnings:
Income from continuing operations
(numerator for basic and diluted
calculations) $57,999 $42,224 $189,383 $118,970
Shares:
Weighted average outstanding shares
(denominator for basic calculation) 62,336 49,793 62,274 49,684
Equivalent shares from outstanding stock
options 535 474 476 259
------- ------- -------- --------
Denominator for diluted calculation 62,871 50,267 62,750 49,943
Earnings per share:
Basic $ 0.93 $ 0.85 $ 3.04 $ 2.39
Diluted $ 0.92 $ 0.84 $ 3.02 $ 2.38
------- ------- -------- --------


The calculation of equivalent shares from outstanding stock options does not
include the impact of options having a strike price that exceeds the average
stock price for the earnings period, as the result would be antidilutive. The
calculation of equivalent shares also excludes the impact of outstanding
performance contingent shares as the conditions necessary for their issuance
have not been satisfied as of the end of the reporting period. For the three-
and nine-month periods ended September 30, 2004, all outstanding stock options
were included in the calculation of common equivalent shares, while
approximately 0.1 million performance contingent shares were excluded from the
calculation. For the three months ended September 30, 2003, substantially all
outstanding stock options were included in the calculation of common equivalent
shares. For the nine months ended September 30, 2003, approximately 0.8 million
in outstanding stock options were not included in the calculation of common
equivalent shares. Diluted earnings per share exclude the antidilutive effect of
5.6 million shares that would be issued upon exercise of outstanding warrants to
purchase Company common stock, as the Company could repurchase more shares than
it could issue with the exercise proceeds. The warrants become dilutive once the
Company's average stock price during a reporting period exceeds $39.98 per
share. Approximately 0.3 million shares would be included as common stock
equivalents if the Company's stock price were to average $42.50 and
approximately 0.6 million shares would be included if the stock price were to
average $45.00 per share during the period.

3. COMPREHENSIVE INCOME

The following schedule reflects the change in accumulated other comprehensive
income (loss) for the three- and nine-month periods ended September 30, 2004 and
2003 (dollars in thousands):



THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30,
2004 2003 2004 2003
------------- ------------- ------------- -------------

Net income $ 39,395 $ 41,751 $ 166,471 $117,052
Accumulated other comprehensive
income (loss), net of income tax:
Unrealized gains (losses), net of
reclassification adjustment for gains
(losses) included in net income 106,330 (35,410) 10,830 70,529
Foreign currency items 16,166 (3,210) (6,610) 32,664
-------- -------- --------- --------
Comprehensive income $161,891 $ 3,131 $ 170,691 $220,245
-------- -------- --------- --------


7


4. SEGMENT INFORMATION

The accounting policies of the segments are the same as those described in the
Summary of Significant Accounting Policies in Note 2 of the 2003 Annual Report.
The Company measures segment performance primarily based on profit or loss from
operations before income taxes. There are no intersegment reinsurance
transactions and the Company does not have any material long-lived assets.
Investment income is allocated to the segments based upon average assets and
related capital levels deemed appropriate to support the segment business
volumes.

Information related to total revenues and income (loss) from continuing
operations before income taxes for each reportable segment are summarized below
(dollars in thousands).



---------------------------- ----------------------------
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30,
2004 2003 2004 2003
------------- ------------- ------------- -------------

REVENUES
U.S $ 636,256 $ 468,814 $ 1,949,789 $ 1,396,126
Canada 84,323 84,034 261,965 229,233
Europe & South Africa 119,277 94,766 362,958 264,543
Asia Pacific 107,581 60,196 305,845 174,308
Corporate & Other 12,027 4,692 34,544 16,216
--------- --------- ----------- -----------
Total $ 959,464 $ 712,502 $ 2,915,101 $ 2,080,426
========= ========= =========== ===========
INCOME (LOSS) FROM CONTINUING
OPERATIONS BEFORE INCOME TAXES
U.S $ 72,031 $ 45,303 $ 218,088 $ 143,702
Canada 15,835 19,529 52,966 43,585
Europe & South Africa 9,577 3,098 27,666 9,409
Asia Pacific (1,406) 6,529 10,085 12,424
Corporate & Other (6,931) (11,452) (19,491) (29,251)
--------- --------- ----------- -----------
Total $ 89,106 $ 63,007 $ 289,314 $ 179,869
========= ========= =========== ===========


Canada, Europe & South Africa and Asia Pacific assets increased approximately
$264.0 million or 14%, $136.5 million or 28%, and $197.8 million or 48%,
respectively, from the amounts disclosed in Note 17 of the 2003 Annual Report,
primarily due to the continued growth in these segments.

5. COMMITMENTS AND CONTINGENT LIABILITIES

The Company is currently a party to various litigation and arbitrations that
involve its discontinued accident and health business, including medical
reinsurance arrangements, personal accident business (including London market
excess of loss business), aviation bodily injury carve-out business and worker's
compensation carve-out business. As of September 30, 2004, the ceding companies
involved in these disputes have raised claims, or established reserves that may
result in claims, in the amount of $5.6 million, which is $4.9 million in excess
of the amounts held in reserve by the Company. The Company generally has little
information regarding any reserves established by the ceding companies, and it
is possible that any such reserves could be increased in the future. The Company
believes it has substantial defenses upon which to contest these claims,
including but not limited to misrepresentation and breach of contract by direct
and indirect ceding companies. In addition, the Company is in the process of
auditing ceding companies that have indicated that they anticipate asserting
claims in the future against the Company in the amount of $24.1 million, which
is $23.7 million in excess of the amounts held in reserve by the Company as of
September 30, 2004. Depending upon the audit findings in these cases, they could
result in litigation or arbitrations in the future. See Note 21, "Discontinued
Operations," in the Company's 2003 Annual Report for more information.

8


During the third quarter of 2004, the Company's discontinued accident and health
operations recorded a $24.0 million pre-tax charge related to the negotiated
settlement of all disputed claims associated with its largest identified
accident and health exposure. Additionally, from time to time, the Company is
subject to litigation and arbitration related to its life reinsurance business
and to employment-related matters in the normal course of its business. While it
is not feasible to predict or determine the ultimate outcome of the pending
litigation or arbitrations or provide reasonable ranges of potential losses, it
is the opinion of management, after consultation with counsel, that their
outcomes, after consideration of the provisions made in the Company's
consolidated financial statements, would not have a material adverse effect on
its consolidated financial position.

As discussed in the Company's 2003 Annual Report, certain regulations were
pending relating to permanently disabled participants of the privatized pension
plans administered by Administradoras de Fondos de Jubilaciones y Pensiones
("AFJPs"). Recently, the Argentine government enacted those regulations. The new
regulations require permanently disabled AFJP plan participants to elect a
programmed withdrawal or an annuity with respect to deferred disability claims
at a time when the AFJP fund unit values are significantly inflated. The new
regulations are expected to accelerate permanent disability payments from
reinsurers, particularly with respect to plan participants that elect programmed
withdrawal. The Company cannot predict the percentage of plan participants that
will elect programmed withdrawal as opposed to an annuity. In addition, as
discussed in the Company's 2003 Annual Report, AFJP claims payments are linked
to AFJP fund unit values, which are artificially inflated because of the
regulatory intervention of the Argentine government. In view of this fact,
coupled with the acceleration of permanent disability payments, during the third
quarter the Company has formally notified the AFJP ceding companies that it will
no longer make claim payments at rates it considers to be artificially inflated,
as it has been doing for some time under a reservation of rights, but rather
will pay claims only on the basis of the market value of the underlying AFJP
fund units. This formal notification could result in litigation or arbitrations
in the future. While it is not feasible to predict or determine the ultimate
outcome of any such future litigations or arbitrations or provide reasonable
ranges of potential losses, it is the opinion of management, after consultation
with counsel, that their outcomes, after consideration of the provisions made in
the Company's consolidated financial statements, would not have a material
adverse effect on its consolidated financial position.

Additionally, as discussed in the Company's 2003 Annual Report, the Company had
placed the Argentine Government on notice of its intent to file an arbitration
with respect to alleged violations of the Treaty on Encouragement and Reciprocal
Protection of Investments, between the Argentine Republic and the United States
of America, dated November 14, 1991 (the "Treaty"). On March 24, 2004, RGA
Reinsurance filed a request for arbitration of its dispute relating to these
alleged violations pursuant to the Washington Convention of 1965 on the
Settlement of Investment Disputes under the auspices of the International Centre
for Settlement of Investment Disputes of the World Bank.

The Company has obtained letters of credit in favor of various affiliated and
unaffiliated insurance companies from which the Company assumes business. This
allows the ceding company to take statutory reserve credits. The letters of
credit issued by banks represent a guarantee of performance under the
reinsurance agreements. At September 30, 2004, there were approximately $34.9
million of outstanding letters of credit in favor of third-party entities.
Additionally, the Company utilizes letters of credit to secure reserve credits
when it retrocedes business to its offshore subsidiaries, including RGA Americas
Reinsurance Company, Ltd. and RGA Reinsurance Company (Barbados) Ltd. As of
September 30, 2004, $305.6 million in letters of credit from various banks were
outstanding between the various subsidiaries of the Company. Fees associated
with letters of credit are not fixed for periods in excess of one year and are
based on the Company's ratings and the general availability of these instruments
in the marketplace.

RGA has issued guarantees of its subsidiaries' performance for the payment of
amounts due under certain credit facilities and reinsurance treaties, whereby if
a subsidiary fails to meet an obligation, RGA or one of its other subsidiaries
will make a payment to fulfill the obligation. Treaty guarantees are granted to
ceding companies in order to provide them additional security, particularly in
cases where RGA's subsidiary is relatively new, unrated, or not of a significant
size, relative to the ceding company. Liabilities supported by the treaty
guarantees, before consideration for any legally offsetting amounts due from the
guaranteed party, totaled $248.3 million as of September 30, 2004 and are
reflected on the Company's consolidated balance sheet as future policy benefits.

9


Guarantees related to credit facilities provide additional security to third
party banks should a subsidiary fail to make principal and/or interest payments
when due. As of September 30, 2004, RGA's exposure related to credit facility
guarantees was $52.7 million, the maximum potential amount under current
facility terms.

6. EMPLOYEE BENEFIT PLANS

The components of net periodic benefit costs were as follows:



PENSION BENEFITS OTHER BENEFITS
FOR THE NINE MONTHS FOR THE NINE MONTHS
ENDED SEPTEMBER 30, ENDED SEPTEMBER 30,
(in thousands) 2004 2003 2004 2003
-------- -------- ------- ------

DETERMINATION OF NET PERIODIC BENEFIT COST:
Service cost $ 1,370 $ 1,105 $283 $ 236
Interest cost 956 789 273 227
Expected return on plan assets (750) (482) -- --
Amortization of prior service cost 22 22 -- --
Amortization of prior actuarial loss 100 106 53 45
------- ------- ---- -----
Net periodic benefit cost $ 1,698 $ 1,540 $609 $ 508
------- ------- ---- -----


The Company paid $2.9 million in pension contributions during the second quarter
of 2004 and expects this to be the only contribution for the year.

7. NEW ACCOUNTING STANDARDS

In March 2004, the Emerging Issues Task Force ("EITF") of the Financial
Accounting Standards Board ("FASB") reached further consensus on Issue No. 03-1,
"The Meaning of Other-Than-Temporary Impairment and Its Application to Certain
Investments" ("EITF 03-1"). EITF 03-1 provides accounting guidance regarding the
determination of when an impairment of debt and marketable equity securities and
investments accounted for under the cost method should be considered
other-than-temporary and recognized in income. An EITF 03-1 consensus reached in
November 2003 also requires certain quantitative and qualitative disclosures for
debt and marketable equity securities classified as available-for-sale or
held-to-maturity under SFAS No. 115, "Accounting for Certain Investments in Debt
and Equity Securities, that are impaired at the balance sheet date but for which
an other-than-temporary impairment has not been recognized." The Company has
complied with the disclosure requirements of EITF 03-1 which were effective
December 31, 2003. The accounting guidance of EITF 03-1 relating to the
recognition of investment impairment which was to be effective in the third
quarter of 2004 has been delayed pending the development of additional guidance.
The Company is actively monitoring the deliberations relating to this issue at
the FASB and currently is unable to determine the impact of EITF 03-1 on its
unaudited interim condensed consolidated financial statements. In conformity
with existing generally accepted accounting principles, the Company's gross
unrealized losses totaling $27.2 million at September 30, 2004 are reflected as
a component of other comprehensive income on the consolidated balance sheet.
Depending on the ultimate guidance issued by the FASB, including guidance
regarding management's assertion about intent and ability to hold
available-for-sale investment securities, the Company could be required to
report these unrealized losses in a different manner, including possibly
reflecting these unrealized losses in the consolidated income statement as
other-than-temporary impairments, even if the unrealized losses are attributable
solely to interest rate movements.

In March 2004, the EITF reached consensuses on Issue No. 03-6, "Participating
Securities and the Two-Class Method under FASB Statement No. 128" ("EITF 03-6").
EITF 03-6 provides guidance in determining whether a security should be
considered a participating security for purposes of computing earnings per share
and how earnings should be allocated to the participating security. EITF 03-6,
which was effective for the Company in the second quarter of 2004, did not have
an impact on the Company's earnings per share calculations.

In March 2004, the EITF reached consensus on Issue No. 03-16, "Accounting for
Investments in Limited Liability Companies" ("EITF 03-16"). EITF 03-16 provides
guidance regarding whether a limited liability company should

10


be viewed as similar to a corporation or similar to a partnership for purposes
of determining whether a noncontrolling investment should be accounted for using
the cost method or the equity method of accounting. EITF 03-16, did not have a
material impact on the Company's unaudited interim condensed consolidated
financial statements.

In December 2003, the FASB revised SFAS No. 132, "Employers' Disclosures about
Pensions and Other Postretirement Benefits -- an Amendment of FASB Statements
No. 87, 88 and 106" ("SFAS 132(r)"). SFAS 132(r) retains most of the disclosure
requirements of SFAS 132 and requires additional disclosure about assets,
obligations, cash flows and net periodic benefit cost of defined benefit pension
plans and other defined postretirement plans. SFAS 132(r) was primarily
effective for fiscal years ending after December 15, 2003; however, certain
disclosures about foreign plans and estimated future benefit payments are
effective for fiscal years ending after June 15, 2004. The Company's adoption of
SFAS 132(r) on December 31, 2003 did not have a significant impact on its
consolidated financial statements since it only revised disclosure requirements.
Effective July, 1, 2004, the Company adopted FASB Staff Position ("FSP") No.
106-2, "Accounting and Disclosure Requirements Related to the Medicare
Prescription Drug, Improvement and Modernization Act of 2003" ("FSP 106-2"),
which provides accounting guidance to a sponsor of a post-retirement health care
plan that provides prescription drug benefits. The impact of the Company's
application of FSP 106-2 was immaterial.

In July 2003, the Accounting Standards Executive Committee issued Statement of
Position ("SOP") 03-1, "Accounting and Reporting by Insurance Enterprises for
Certain Nontraditional Long-Duration Contracts and for Separate Accounts." SOP
03-1 provides guidance on separate account presentation and valuation, the
accounting for sales inducements and the classification and valuation of
long-duration contract liabilities. The Company adopted the provisions of SOP
03-1 on January 1, 2004, recording a charge of $0.4 million, net of income
taxes.

In April 2003, the FASB cleared SFAS No. 133 Implementation Issue No. B36,
"Embedded Derivatives: Modified Coinsurance Arrangements and Debt Instruments
That Incorporate Credit Risk Exposures That Are Unrelated or Only Partially
Related to the Creditworthiness of the Obligor under Those Instruments" ("Issue
B36"). Issue B36 concluded that (i) a company's funds withheld payable and/or
receivable under certain reinsurance arrangements and (ii) a debt instrument
that incorporates credit risk exposures that are unrelated or only partially
related to the creditworthiness of the obligor include an embedded derivative
feature that is not clearly and closely related to the host contract. Therefore,
the embedded derivative feature must be measured at fair value on the balance
sheet and changes in fair value reported in income. The Company adopted the
provisions of Issue B36 during the fourth quarter of 2003 and recorded a net
gain of $0.5 million as a cumulative effect of change in accounting principle.

In January 2003, the FASB issued Interpretation No. 46, "Consolidation of
Variable Interest Entities" ("FIN 46"), an interpretation of Accounting Research
Bulletin No. 51, "Consolidated Financial Statements," which requires the
consolidation by a business enterprise of variable interest entities if the
business enterprise is the primary beneficiary. FIN 46 was effective January 31,
2003, for the Company with respect to interests in variable interest entities
obtained after that date. With respect to interests in variable interest
entities existing prior to February 1, 2003, the FASB issued FASB Interpretation
No. 46 (revised December 2003), which extended the effective date of FIN 46 to
the period ending March 31, 2004. The Company adopted the provisions of FIN 46
as of March 31, 2004 and is not required to consolidate any material interests
in variable interest entities.

8. SIGNIFICANT TRANSACTION

During December 2003, the Company completed a large coinsurance agreement with
Allianz Life Insurance Company of North America ("Allianz Life"). Under this
agreement, RGA Reinsurance assumed the traditional life reinsurance business of
Allianz Life, including yearly renewable term reinsurance and coinsurance of
term policies. The business assumed does not include any accident and health
risk, annuities or related guaranteed minimum death benefits or guaranteed
minimum income benefits. This transaction adds additional scale to the Company's
U.S. traditional business, but does not significantly add to its client base
since most of the underlying ceding companies are already clients. The Company
continues to make commercially reasonable efforts to novate the underlying
treaties from Allianz Life to RGA Reinsurance. Novation results in the
underlying client companies reinsuring the business directly to RGA Reinsurance
versus passing through Allianz Life. The profitability of the business is not
dependent on novation. The transaction was effective retroactive to July 1,
2003.

11

9. SUBSEQUENT EVENT

On October 26, 2004, the Company announced that its board of directors increased
the quarterly dividend by 50 percent to $0.09 per share from $0.06 per share,
payable to shareholders of record as of November 8, 2004.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS OVERVIEW

Our primary business is life reinsurance, which involves reinsuring life
insurance policies that are often in force for the remaining lifetime of the
underlying individuals insured, with premiums earned typically over a period of
10 to 30 years. Each year, however, a portion of the business under existing
treaties terminates due to, among other things, lapses or surrenders of
underlying policies, deaths of policyholders, and the exercise of recapture
options by ceding companies.

We derive revenues primarily from renewal premiums from existing reinsurance
treaties, new business premiums from existing or new reinsurance treaties,
income earned on invested assets, and fees earned from financial reinsurance
transactions. We believe that industry trends have not materially changed from
those discussed in our 2003 Annual Report.

Our profitability primarily depends on the volume and amount of death claims
incurred and our ability to adequately price the risks we assume. While death
claims are reasonably predictable over a period of many years, claims become
less predictable over shorter periods and are subject to significant fluctuation
from quarter to quarter and year to year. Effective July 1, 2003, we increased
the maximum amount of coverage that we retain per life from $4 million to $6
million. This increase does not affect business written prior to July 1, 2003.
Claims in excess of this retention amount are retroceded to retrocessionaires;
however, we remain fully liable to the ceding company, our customer, for the
entire amount of risk we assume. The increase in our retention limit from $4
million to $6 million reduces the amount of premiums we pay to our
retrocessionaires, but increases the maximum impact a single death claim can
have on our results and therefore may result in additional volatility to our
results from operations. We believe our sources of liquidity are sufficient to
cover the potential increase in claims payments on both a short-term and
long-term basis.

We measure performance based on income or loss from continuing operations before
income taxes for each of our five segments. Our U.S., Canada, Asia Pacific and
Europe & South Africa operations provide traditional life reinsurance to
clients. Our U.S. operations also provide asset-intensive and financial
reinsurance products. We also provide insurers with critical illness reinsurance
in our Canada, Asia Pacific and Europe & South Africa operations. Asia Pacific
operations provide a limited amount of financial reinsurance. The Corporate and
Other segment results include the corporate investment activity, general
corporate expenses, interest expense of RGA, Argentine business in run-off and
the provision for income taxes. Our discontinued accident and health operations
are not reflected in our results from continuing operations.

RESULTS OF OPERATIONS

Consolidated income from continuing operations before income taxes increased
$26.1 million, or 41%, and $109.4 million, or 61%, for the third quarter and
first nine months of 2004, respectively, primarily due to higher revenue levels,
including net capital gains on investment transactions. Our coinsurance
agreement with Allianz Life Insurance Company of North America ("Allianz Life"),
signed in December 2003 and effective as of July 1, 2003, continued to provide
positive results concurrent with growth in life reinsurance premiums in all of
our operating segments. Consolidated premiums increased $246.5 million, or 43%,
and $729.9 million, or 43%, during the third quarter and first nine months of
2004, respectively. The Allianz Life transaction contributed $122.3 million of
this increase during the third quarter and $361.9 for the first nine months of
2004.

Consolidated investment income, net of related expenses, increased $22.4
million, or 18%, and $67.1 million, or 19%, during the third quarter and first
nine months of 2004, respectively, primarily due to a larger invested asset
base. Invested assets as of September 30, 2004 totaled $10.0 billion, a 29%
increase over September 30, 2003. While our invested asset base has grown
significantly since September 30, 2003, the average yield earned on investments
excluding funds withheld decreased from 6.59% during the third quarter of 2003
to 6.03% for the third

12

quarter of 2004. The decreasing yield is the result of the Company investing
proceeds from operations and investing activities in a lower interest rate
environment. The average yield will vary from quarter to quarter and year to
year depending on a number of variables, including the prevailing interest rate
and credit spread environment and changes in the mix of our underlying
investments. Investment income and a portion of realized gains (losses) are
allocated to the segments based upon average assets and related capital levels
deemed appropriate to support the segment business volumes.

The effective tax rate on a consolidated basis was 34.9% for the third quarter
and 34.5% for the first nine months of 2004, compared to 33.0% and 33.9% for the
comparable prior-year periods. The lower rates in the prior-year periods were
due to the release of valuation allowances on certain foreign subsidiaries.

CRITICAL ACCOUNTING POLICIES

Our accounting policies are described in Note 2 in the 2003 Annual Report. We
believe our most critical accounting policies include the capitalization and
amortization of deferred acquisition costs; the establishment of liabilities for
future policy benefits, other policy claims and benefits, including incurred but
not reported claims; the valuation of investment impairments; and the
establishment of arbitration or litigation reserves. The balances of these
accounts are significant to our financial position and require extensive use of
assumptions and estimates, particularly related to the future performance of the
underlying business.

Costs of acquiring new business, which vary with and are primarily related to
the production of new business, have been deferred to the extent that such costs
are deemed recoverable from future premiums or gross profits. Deferred policy
acquisition costs ("DAC") reflect our expectations about the future experience
of the business in force and include commissions and allowances as well as
certain costs of policy issuance and underwriting. Some of the factors that can
affect the carrying value of DAC include mortality assumptions, interest spreads
and policy lapse rates. We perform periodic tests to determine that DAC remains
recoverable, and the cumulative amortization is re-estimated and, if necessary,
adjusted by a cumulative charge or credit to current operations.

Liabilities for future policy benefits under long-term life insurance policies
(policy reserves) are computed based upon expected investment yields, mortality
and withdrawal (lapse) rates, and other assumptions, including a provision for
adverse deviation from expected claim levels. We primarily rely on our own
valuation and administration systems to establish policy reserves. The policy
reserves we establish may differ from those established by our ceding companies
(clients) due to the use of different mortality and other assumptions. However,
we rely on our clients to provide accurate data, including policy-level
information, premiums and claims, which is the primary information used to
establish reserves. Our administration departments work directly with our
clients to help ensure information is submitted by them in accordance with the
reinsurance contracts. Additionally, we perform periodic audits of the
information provided by ceding companies. We establish reserves for processing
backlogs with a goal of clearing all backlogs within a ninety-day period. The
backlogs are usually due to data errors we discover or computer file
compatibility issues, since much of the data reported to us is in electronic
format and is uploaded to our computer systems.

We continually review actual historical experience and relative anticipated
experience compared to the assumptions used to establish policy reserves.
Further, we establish premium deficiency reserves if actual and anticipated
experience indicates that existing policy reserves together with the present
value of future gross premiums are not sufficient to cover the present value of
future benefits, settlement and maintenance costs and to recover unamortized
acquisition costs. The premium deficiency reserve is established along with a
charge to income, as well as a reduction to unamortized acquisition costs and,
to the extent there are no unamortized acquisition costs, an increase to future
policy benefits. Because of the many assumptions and estimates used in
establishing reserves and the long-term nature of our reinsurance contracts, the
reserving process, while based on actuarial science, is inherently uncertain. If
our assumptions, particularly on mortality, are not correct, our reserves may
not be adequate to pay claims and there could be a material adverse effect on
our results of operations and financial condition.

Other policy claims and benefits include claims payable for incurred but not
reported losses, which are determined using case basis estimates and lag studies
of past experience. These estimates are periodically reviewed and any
adjustments to such estimates, if necessary, are reflected in current
operations. The time lag from the date of the claim or death to the date when
the ceding company reports the claim to us can vary significantly by ceding
company and business segment, but generally averages around 2.5 months on a
consolidated basis. We update our

13

analysis of incurred but not reported claims, including lag studies, on a
quarterly basis and adjust our claim liabilities accordingly. The adjustments in
a given period are generally not significant relative to the overall policy
liabilities and may result in an increase or decrease in liabilities.

We primarily invest in fixed maturity securities. We monitor our fixed maturity
securities to determine potential impairments in value. In conjunction with our
external investment managers, we evaluate factors such as the financial
condition of the issuer, payment performance, the extent to which the market
value has been below amortized cost, compliance with covenants, general market
and industry sector conditions, the intent and ability to hold securities, and
various other subjective factors. Securities, based on management's judgments,
with an other-than-temporary impairment in value are written down to
management's estimate of fair value.

Differences in actual experience compared with the assumptions and estimates
utilized in the justification of the recoverability of DAC, in establishing
reserves for future policy benefits and claim liabilities, or in the
determination of other-than-temporary impairments to investment securities can
have a material effect on our results of operations and financial condition.

Further discussion and analysis of the results for 2004 compared to 2003 are
presented by segment. Certain prior-year amounts have been reclassified to
conform to the current-year presentation. References to income before income
taxes exclude the effects of discontinued operations and the cumulative effect
of changes in accounting principles.

14


U.S. OPERATIONS

U.S. operations consist of two major sub-segments: Traditional and
Non-Traditional. The Traditional sub-segment primarily specializes in
mortality-risk reinsurance. The Non-traditional category consists of
Asset-Intensive and Financial Reinsurance.

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2004 (IN THOUSANDS)



NON-TRADITIONAL
ASSET- FINANCIAL TOTAL
TRADITIONAL INTENSIVE REINSURANCE U.S.
----------- ----------- ----------- -------------

REVENUES:
Net premiums $ 538,524 $ 1,227 $ -- $ 539,751
Investment income, net of related expenses 53,305 53,134 14 106,453
Realized investment losses, net (840) (966) -- (1,806)
Change in value of embedded derivatives -- (18,610) -- (18,610)
Other revenues 928 2,644 6,896 10,468
----------- ----------- ---------- -------------
Total revenues 591,917 37,429 6,910 636,256

BENEFITS AND EXPENSES:
Claims and other policy benefits 412,021 7,831 2 419,854
Interest credited 12,073 34,652 -- 46,725
Policy acquisition costs and other insurance expenses 87,121 7,201 2,349 96,671
Change in deferred acquisition costs associated with
change in value of embedded derivatives -- (13,209) -- (13,209)
Other operating expenses 11,695 1,295 1,194 14,184
----------- ----------- ---------- -------------
Total benefits and expenses 522,910 37,770 3,545 564,225

Income (loss) before income taxes $ 69,007 $ (341) $ 3,365 $ 72,031
=========== =========== ========== =============


FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003 (IN THOUSANDS)



NON-TRADITIONAL
ASSET- FINANCIAL TOTAL
TRADITIONAL INTENSIVE REINSURANCE U.S.
----------- ----------- ----------- -------------

REVENUES:
Net premiums $ 368,171 $ 1,093 $ - $ 369,264
Investment income, net of related expenses 47,370 44,385 97 91,852
Realized investment losses, net (1,059) (367) - (1,426)
Other revenues 489 2,022 6,613 9,124
--------- -------- ------ ---------
Total revenues 414,971 47,133 6,710 468,814

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

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


15

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004 (IN THOUSANDS)



NON-TRADITIONAL
ASSET- FINANCIAL TOTAL
TRADITIONAL INTENSIVE REINSURANCE U.S.
----------- ----------- ----------- -------------

REVENUES:
Net premiums $ 1,599,864 $ 3,599 $ -- $ 1,603,463
Investment income, net of related expenses 161,332 146,096 129 307,557
Realized investment gains (losses), net 10,380 (1,643) -- 8,737

Change in value of embedded derivatives -- 384 -- 384
Other revenues 3,193 6,221 20,234 29,648
----------- ----------- ----------- -------------
Total revenues 1,774,769 154,657 20,363 1,949,789

BENEFITS AND EXPENSES:
Claims and other policy benefits 1,272,335 10,056 2 1,282,393
Interest credited 36,268 100,850 -- 137,118
Policy acquisition costs and other insurance expenses 235,266 23,330 6,923 265,519
Change in deferred acquisition costs associated with
change in value of embedded derivatives -- 4,284 -- 4,284
Other operating expenses 34,760 3,482 4,145 42,387
----------- ----------- ----------- -------------
Total benefits and expenses 1,578,629 142,002 11,070 1,731,701

Income before income taxes $ 196,140 $ 12,655 $ 9,293 $ 218,088
=========== =========== =========== =============


FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 (IN THOUSANDS)



NON-TRADITIONAL
ASSET- FINANCIAL TOTAL
TRADITIONAL INTENSIVE REINSURANCE U.S.
----------- ----------- ----------- -------------

REVENUES:
Net premiums $ 1,115,360 $ 3,197 $ - $ 1,118,557
Investment income, net of related expenses 135,246 122,923 97 258,266
Realized investment losses, net (7,017) (2,080) - (9,097)
Other revenues 3,186 5,035 20,179 28,400
----------- ----------- ----------- -------------
Total revenues 1,246,775 129,075 20,276 1,396,126

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

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


Income before income taxes for the U.S. Operations segment totaled $72.0 million
and $218.1 million for the third quarter and first nine months of 2004,
increases of 59.0% and 51.8% from the comparable prior-year periods. The
increase in income for the first nine months was attributed to higher revenue
levels and net capital gains on investment transactions. Current period results
also include the large Allianz coinsurance transaction that was completed in the
fourth quarter of 2003. Improved mortality experience, in the traditional
sub-segment, primarily in the third quarter also contributed to the increase in
income.

Traditional Reinsurance

The U.S. traditional sub-segment provides life reinsurance to domestic clients
for a variety of life products through yearly renewable term agreements,
coinsurance, and modified coinsurance arrangements. These reinsurance
arrangements may be either facultative or automatic agreements. During the third
quarter and first nine months of

16

2004, this sub-segment added $39.3 billion and $135.2 billion face amount of new
business compared to $29.7 billion and $95.8 billion for the same periods in
2003. Total assumed reinsurance in force, as measured by policy face amount,
totaled $990.3 billion, an increase of 65.2% over the total at September 30,
2003. The Allianz Life transaction, completed in the fourth quarter of 2003,
contributed $297.6 billion of the increase for the comparable periods.
Management believes life insurance industry consolidations and the trend towards
reinsuring mortality risks should continue to provide opportunities for growth,
although transactions the size of Allianz Life may or may not occur.

Income before income taxes for U.S. traditional reinsurance increased $30.9
million, or 80.9%, and $72.2 million, or 58.2%, in the third quarter and first
nine months of 2004, respectively. This increase for the comparable periods was
driven by growth in net premiums, including the Allianz transaction, net
realized investment gains and improved mortality experience during the third
quarter of 2004.

Net premiums for U.S. traditional reinsurance increased 46.3% and 43.4% or
$170.3 million and $484.5 million for the third quarter and first nine months of
2004, respectively. The increases for the 2004 periods were primarily due to the
Allianz transaction, which contributed $122.3 million and $361.9 million,
respectively, of the increases for the comparable periods. New premiums from
facultative and automatic treaties and renewal premiums on existing blocks of
business also contributed to the growth.

Net investment income increased 12.5% and 19.3% or $5.9 million and $26.1
million for the third quarter and first nine months of 2004, respectively. The
increase is due to growth in the invested asset base, primarily due to the
Allianz Life transaction, and increased cash flows from operating activities on
traditional reinsurance.

Loss ratios (claims and other policy benefits divided by net premiums) were
76.5% and 79.5% during the third quarter and first nine months, respectively,
compared to 80.8% and 79.7% for the same periods in 2003. The decrease in the
loss ratio for third quarter is the result of improved claim experience in the
current quarter. Management believes death claims are reasonably predictable
over a period of many years, but are less predictable over shorter periods and
are subject to significant fluctuation.

Interest credited relates to amounts credited on the Company's cash value
products in this sub-segment, which have a significant mortality component. This
amount fluctuates with the changes in deposit levels, cash surrender values and
investment performance.

As a percentage of net premiums, policy acquisition costs and other insurance
expenses were 16.2% and 14.7% for the third quarter and first nine months of
2004, respectively, compared to 15.4% and 14.7% for the same periods in 2003.
These percentages will fluctuate due to varying allowance levels within
coinsurance-type arrangements and the amortization pattern of previously
capitalized amounts, which are based on the form of reinsurance agreement and
the underlying insurance polices. Additionally, the mix of first year
coinsurance versus yearly renewable term can cause the percentage to fluctuate
from period to period.

Other operating expenses increased $4.2 million, or 56%, in the third quarter of
2004 and $10.3 million, or 42%, in the nine-month period ended September 30,
2004. The increases are commensurate with the growth in business volume and net
premiums, including growth from the Allianz transaction. As a percentage of net
premiums, other operating expenses remained relatively level at 2.17% for both
the third quarter and first nine months of 2004, compared to 2.04% and 2.19% for
the same periods in 2003.

Asset-Intensive Reinsurance

The U.S. asset-intensive sub-segment concentrates on the investment risk within
underlying annuities and corporate-owned life insurance policies. Most of these
agreements are coinsurance or modified coinsurance of non-mortality risks such
that the Company recognizes profit or losses primarily from the spread between
the investment earnings and interest credited on the underlying deposit
liabilities. As of September 30, 2004, two of the coinsurance agreements remain
on a funds withheld at interest basis. In the third quarter of 2004, two annuity
treaties, from one ceding company, were converted from a funds withheld at
interest agreement to a coinsurance agreement. The conversion resulted in a
transfer of assets, primarily fixed maturity securities, from the ceding company
to RGA. As of September 30, 2004, these assets had a reported value of
approximately $709.7 million.

Income (loss) before income taxes for the third quarter and first nine months of
2004 was $(0.3) million and $12.7 million, respectively, compared to $3.9
million and $10.8 million for both comparable prior-year periods in 2003.

17

The decrease for the current quarter compared to the prior period is almost
entirely related to the decline in fair market value of embedded derivatives.
The fair market value of the embedded derivatives can fluctuate significantly
due primarily to changes in credit spreads. Year-to-date the increase in income
from the prior period can be attributed to the continued growth in the asset
base for annuity business. The average asset base supporting this segment grew
from $2.7 billion in the third quarter of 2003 to $3.3 billion for the same
quarter in 2004. The growth in the asset base was primarily driven by new
business written on existing annuity treaties. Invested assets outstanding as of
September 30, 2004 and 2003 were $3.5 billion and $3.0 billion, of which $1.7
billion and $1.8 billion were funds withheld at interest, respectively.

Total revenues, which are comprised primarily of investment income, were $37.4
million and $154.7 million in the third quarter and first nine months of 2004,
respectively, compared to $47.1 million and $129.1 million for the comparable
prior-year periods. The decrease in revenues for the third quarter compared to
the prior year third quarter is primarily due to the decline in fair value of
embedded derivatives. Growth in revenue for the first nine months of 2004
compared to the prior year is primarily the result of the increase in the
average asset base for the comparable periods as discussed above.

Total expenses, which are comprised primarily of interest credited, policy
benefits and acquisition costs, were $37.8 million and $142.0 million for third
quarter and first nine months in 2004, respectively, compared to $43.2 million
and $118.3 million in the prior-year periods. The decrease in expenses for the
third quarter compared to the prior year period is primarily due to the change
in deferred acquisition costs associated with the change in value of embedded
derivatives. The increase in expenses for the first nine months of 2004 compared
to the same prior-year period was primarily related to an increase in interest
credited, which is generally offset by the increase in investment income, a
result of the growth in the asset base supporting this segment.

Financial Reinsurance

The U.S. financial reinsurance sub-segment includes net fees earned on financial
reinsurance agreements. Financial reinsurance agreements represent low risk
business that the Company structures for its third party clients. Generally, the
Company assumes and subsequently retrocedes low-risk business and earns a net
fee, which is based on financial reinsurance outstanding, as measured by pre-tax
statutory surplus relief provided. The fees earned from the assumption of
financial reinsurance contracts are reflected in other revenues, and the fees
paid to retrocessionaires are reflected in policy acquisition costs and other
insurance expenses.

Income before income taxes totaled $3.4 million and $9.3 million in the third
quarter and first nine months of 2004, respectively, compared to $3.3 million
and $8.9 million for the same periods in 2003. The increase for the first nine
months of the year was attributed to growth in net fees somewhat offset by
higher operating expenses. At September 30, 2004 and 2003, financial reinsurance
outstanding was $1.3 billion and $1.1 billion, respectively.

18


CANADA OPERATIONS

The Company conducts reinsurance business in Canada through RGA Life Reinsurance
Company of Canada ("RGA Canada"), a wholly-owned company. RGA Canada is a
leading life reinsurer in Canada, assisting clients with capital management
activity and mortality risk management, and is primarily engaged in traditional
individual life reinsurance, as well as non-guaranteed critical illness
products.



FOR THE THREE MONTHS ENDED FOR THE NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30,
(in thousands) 2004 2003 2004 2003
------------ ------------- ------------- -------------

REVENUES:
Net premiums $ 59,231 $53,144 $181,209 $ 153,747
Investment income, net of related expenses 25,142 22,244 72,559 63,519
Realized investment gains (losses), net (19) 8,596 8,159 12,158
Other revenues (31) 50 38 (191)
-------- ------- -------- ---------
Total revenues 84,323 84,034 261,965 229,233

BENEFITS AND EXPENSES:
Claims and other policy benefits 59,568 56,132 178,433 161,411
Interest credited 530 536 1,325 1,089
Policy acquisition costs and other insurance
expenses 5,672 5,257 21,033 15,714
Other operating expenses 2,718 2,580 8,208 7,434
-------- ------- -------- ---------
Total benefits and expenses 68,488 64,505 208,999 185,648

Income before income taxes $ 15,835 $19,529 $ 52,966 $ 43,585
======== ======= ======== =========


Income before income taxes decreased $3.7 million, or 18.9%, and increased $9.4
million, or 21.5%, in the third quarter and first nine months of 2004,
respectively. The decrease in the third quarter of 2004 was primarily related to
a decrease in the realized investment gains of $8.6 million, offset by better
than expected mortality experience. The increase in the first nine months of
2004 was primarily related to better than expected mortality experience offset
by a decrease in realized investment gains of $4.0 million. Additionally, a
stronger Canadian dollar versus the U.S. dollar contributed $0.7 million and
$2.7 million in the third quarter and first nine months, respectively, to income
before income taxes.

Net premiums increased $6.1 million, or 11.5%, and $27.5 million, or 17.9%, in
the third quarter and first nine months of 2004, respectively. A stronger
Canadian dollar during 2004 contributed $2.9 million and $12.4 million in the
third quarter and first nine months, respectively, to net premiums reported
during 2004. Premium levels are significantly influenced by large transactions,
mix of business, and reporting practices of ceding companies and, therefore, can
fluctuate from period to period.

Net investment income increased $2.9 million, or 13.0%, and $9.0 million, or
14.2%, in the third quarter and first nine months of 2004, respectively.
Investment performance varies with the composition of investments. In 2004, the
increase was due to an increase in the invested asset base and the strengthening
of the foreign exchange rate, the latter of which contributed $1.3 million and
$4.7 million in the third quarter and first nine months of 2004, respectively.
The invested asset base growth is due to higher positive operating cash flows on
traditional reinsurance.

Loss ratios for this segment were 101.0% and 98.5% in the third quarter and
first nine months of 2004, respectively, compared to 105.6% and 105.0% in the
comparable prior-year periods. Lower loss ratios for the current periods are
primarily due to better mortality experience compared to the prior-year periods.
Historical loss ratios for this segment have generally exceeded 100% primarily
as a result of several large in force blocks assumed in 1998 and 1997. These
blocks are mature blocks of level premium business. The Company invests the
amounts received in excess of mortality costs to fund claims in future years,
and so loss ratios are expected to increase over time in

19

normal fashion. Claims and other policy benefits as a percentage of net premiums
and investment income were 70.6% and 70.3% in the third quarter and first nine
months of 2004, respectively, compared to 74.5% and 74.3% in the prior-year
periods. Management believes death claims are reasonably predictable over a
period of many years, but are less predictable over shorter periods and are
subject to significant fluctuation.

Policy acquisition costs and other insurance expenses as a percentage of net
premiums totaled 9.6% and 11.6% in the third quarter and first nine months of
2004, respectively, compared to 9.9% and 10.2% in the prior-year periods. Policy
acquisition costs and other insurance expenses as a percentage of net premiums
vary from period to period primarily due to the mix of business in the segment.

EUROPE & SOUTH AFRICA OPERATIONS

The Europe & South Africa segment writes business in Europe (primarily in the
United Kingdom and Spain), India and South Africa. This segment provides life
reinsurance for a variety of products through yearly renewable term and
coinsurance agreements, and reinsurance of accelerated critical illness coverage
(pays on the earlier of death or diagnosis of a pre-defined critical illness).
Reinsurance agreements may be either facultative or automatic agreements
covering primarily individual risks and in some markets, group risks.



FOR THE THREE MONTHS ENDED FOR THE NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30,
(in thousands) 2004 2003 2004 2003
- --- ---------- ---- ---- ---- ----

REVENUES:
Net premiums $116,873 $ 92,502 $352,963 $259,829
Investment income, net of related expenses 1,390 1,329 3,797 2,808
Realized investment gains, net 341 1,040 4,643 1,888
Other revenues 673 (105) 1,555 18
-------- -------- -------- --------
Total revenues 119,277 94,766 362,958 264,543

BENEFITS AND EXPENSES:
Claims and other policy benefits 76,089 60,435 231,895 161,668
Policy acquisition costs and other insurance
expenses 27,752 27,293 86,625 81,516
Other operating expenses 5,480 3,682 15,686 11,228
Interest expense 379 258 1,086 722
-------- -------- -------- --------
Total benefits and expenses 109,700 91,668 335,292 255,134

Income before income taxes $ 9,577 $ 3,098 $ 27,666 $ 9,409
======== ======== ======== ========


Income before income taxes increased from $3.1 million to $9.6 million during
the third quarter of 2004, and from $9.4 million to $27.7 million for the first
nine months of 2004. These increases were driven by growth in premiums from
$92.5 million in the third quarter of 2003 to $116.9 million during the third
quarter of 2004, and from $259.8 million for the first nine months in 2003 to
$353.0 million for the first nine months of 2004. Additionally in 2004,
favorable mortality and morbidity experience and an increase in realized
investment gains of $2.8 million during the first nine months of 2004
contributed to the improved income before income taxes. Strengthening foreign
currencies contributed $1.3 million and $2.7 million to income from continuing
operations before income taxes for the third quarter and the first nine months
of 2004, respectively.

Net premiums increased $24.4 million, or 26.3%, and $93.1 million, or 35.9%, in
the third quarter and first nine months of 2004, respectively. These increases
were due to first year premiums from new treaties and renewal premiums from
existing treaties, combined with favorable currency exchange rates. Several
foreign currencies, particularly the British pound, the euro, and the South
African rand, were stronger against the U.S. dollar in the 2004 periods compared
to 2003. Stronger local currencies contributed approximately $13.4 million and
$42.3 million to net premiums for the third quarter and first nine months of
2004, respectively. A portion of the growth in

20

premiums was also due to reinsurance of accelerated critical illness. This
coverage provides a benefit in the event of a death from or the diagnosis of a
defined critical illness. Premiums earned during the third quarter and first
nine months of 2004 associated with critical illness coverage totaled $41.2
million and $128.0 million, respectively, compared to $36.7 million and $106.9
million in the prior-year periods. Premium levels are significantly influenced
by large transactions and reporting practices of ceding companies and therefore
can fluctuate from period to period.

Loss ratios were 65.1% and 65.7% in the third quarter and first nine months of
2004, respectively, compared to 65.3% and 62.2% in the prior-year periods. This
ratio will fluctuate due to timing of client company reporting. Death claims are
reasonably predictable over a period of many years, but are less predictable
over shorter periods and are subject to significant fluctuation.

In addition, in 2004, there was a decrease in the mixture of business to the
total segment that related to treaties in the United Kingdom that carry a high
percentage of policy acquisition costs to premiums. Accordingly, this variation
in the mixture of business in 2004 caused the loss ratio to slightly increase
and caused the policy acquisition costs and other insurance expenses as a
percentage of net premiums to slightly decrease.

Policy acquisition costs and other insurance expenses as a percentage of net
premiums totaled 23.8% and 24.5% for the third quarter and first nine months of
2004, respectively, compared to 29.5% and 31.4% in the prior-year periods. These
percentages fluctuate due to variations in the relative maturity of the
business. In addition, as the segment grows, renewal premiums, which have lower
allowances than first year premiums, represent a greater percentage of the total
premiums. Accordingly, the ratio of allowances to premiums declines.

Policy acquisition costs are capitalized and charged to expense in proportion to
premium revenue recognized. Acquisition costs, as a percentage of premiums,
associated with some treaties in the United Kingdom are typically higher than
those experienced in the Company's other segments. Future recoverability of the
capitalized policy acquisition costs on this business is primarily sensitive to
mortality and morbidity experience. If actual experience suggests higher
mortality and morbidity rates going forward than currently contemplated in
management's estimates, the Company may record a charge to income, due to a
reduction in deferred acquisition costs and, to the extent there are no
unamortized acquisition costs, an increase in future policy benefits. No such
changes were necessary during the periods presented.

Other operating expenses, as a percentage of net premiums were 4.7% and 4.4% for
the third quarter and first nine months of 2004, respectively, compared to 4.0%
and 4.3% in the prior-year periods. The increase in expenses as a percentage of
premiums reflects an increase in costs associated with supporting higher
business volumes in new and existing markets. Interest expense increased in 2004
over 2003 due to higher interest rates, an increase in debt levels in the United
Kingdom to support the growth in operations, and the effect of foreign exchange
rates increasing against the U.S. dollar over the prior year.

ASIA PACIFIC OPERATIONS

The Asia Pacific segment writes business primarily in Australia, Hong Kong,
Japan, Malaysia, New Zealand, South Korea and Taiwan. The principal types of
reinsurance for this segment include life, critical care and illness, disability
income, superannuation, and financial reinsurance. Superannuation is the
Australian government mandated compulsory retirement savings program.
Superannuation funds accumulate retirement funds for employees, and in addition,
offer life and disability insurance coverage. Reinsurance agreements may be
either facultative or automatic agreements covering primarily individual risks
and in some markets, group risks. The Company operates multiple offices
throughout each region to best meet the needs of the local client companies.

21




FOR THE THREE MONTHS ENDED FOR THE NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30,
(in thousands) 2004 2003 2004 2003
------------- ------------- ------------- -------------

REVENUES:
Net premiums $ 103,362 $ 57,261 $291,079 $ 165,836
Investment income, net of related expenses 4,398 3,050 11,162 8,198
Realized investment gains (losses), net 244 (104) 442 (622)
Other revenues (423) (11) 3,162 896
--------- -------- -------- ---------
Total revenues 107,581 60,196 305,845 174,308

BENEFITS AND EXPENSES:
Claims and other policy benefits 84,611 41,101 226,836 115,555
Policy acquisition costs and other
insurance expenses 17,514 8,873 50,922 33,401
Other operating expenses 6,478 3,370 16,893 12,086
Interest expense 384 323 1,109 842
--------- -------- -------- ---------
Total benefits and expenses 108,987 53,667 295,760 161,884

Income (loss) before income taxes $ (1,406) $ 6,529 $ 10,085 $ 12,424
========= ======== ======== =========


Income before income taxes was $(1.4) million during the third quarter of 2004
as compared to $6.5 million during the third quarter of 2003, and $10.1 million
for the first nine months of 2004 as compared to $12.4 million for the first
nine months of 2003. Strengthening foreign currencies increased the segment's
loss before income taxes by $1.1 million for the third quarter of 2004. The
effect of changes in foreign currencies on income before income taxes for the
nine months ending September 30, 2004 was not significant. The Asia Pacific
segment did experience 81% growth in net premiums for the quarter, reaching
$103.3 million during the third quarter of 2004 as compared to $57.3 million
during the third quarter of 2003, and a 75.5% growth in net premiums
year-to-date, reaching $291.1 million during the first nine months of 2004 as
compared to $165.8 million during the first nine months of 2003. However,
increased loss ratios prevented an equivalent percentage growth in income before
income taxes for the respective periods. The percentage growth in net premiums
for the nine-month comparable periods is not necessarily indicative of the
percentages the Company expects for the year ending December 31, 2004. As the
comparable net premium base grows, this percentage is expected to decrease.

The growth in net premiums for the quarter in the Asia Pacific segment was
generated by new business premiums from facultative and automatic treaties and
renewal premiums from existing treaties, including premiums associated with
accelerated critical illness coverage. The growth was also aided by favorable
exchange rates, with several of the local currencies strengthening against the
U.S. dollar. Stronger local currencies contributed approximately $5.7 million
and $26.1 million to net premiums for the third quarter and first nine months of
2004, respectively. Premiums earned during the third quarter of 2004 associated
with critical illness coverage totaled $8.5 million compared to $7.4 million in
the third quarter of 2003. Premiums earned associated with critical illness
coverage for the nine months ended September 30, 2004 totaled $26.7 million,
compared to $16.2 million for the nine months ended September 30, 2003. Premium
levels are significantly influenced by large transactions and reporting
practices of ceding companies and therefore may fluctuate from period to period.

Net investment income increased to $4.4 million in the third quarter of 2004
from $3.1 million in the third quarter of 2003, and to $11.1 million for the
first nine months of 2004 from $8.2 million for the first nine months of 2003
due to an increase in allocated assets supporting the growth in the overall
business. Other revenues increased $2.3 million during the first nine months of
2004 as compared to the same period of the prior year, primarily due to fees
associated with the recapture of two treaties and new fees earned on financial
reinsurance transactions. However, other revenues for the third quarter of 2004
were $(423) thousand due to certain reclassifications of such fees.

22


Loss ratios in Asia Pacific increased to 81.9% for the third quarter of 2004
from 71.8% for the third quarter of 2003, and to 77.9% for the nine months ended
September 30, 2004 from 69.7% for the nine months ended September 30, 2003
primarily due to adverse claims experience and reserve strengthening in
Australia and New Zealand. Loss ratios will fluctuate due to timing of client
company reporting, variations in the mixture of business being reinsured, and
the relative maturity of the business. Management believes death claims are
reasonably predictable over a period of many years, but are less predictable
over shorter periods and are subject to significant fluctuation.

Policy acquisition costs and other insurance expenses as a percentage of net
premiums were 16.9% in the third quarter of 2004 compared to 15.5% in the third
quarter of 2003, and 17.5% for the nine months ended September 30, 2004 compared
to 20.1% for the nine months ended September 30, 2003. These percentages
fluctuate due to the timing of client company reporting and variations in the
type of business being written, along with the mix of new and renewal business.

Other operating expenses increased to 6.3% of premiums for the third quarter of
2004 from 5.9% of premiums in 2003, while they decreased to 5.8% of premiums for
the nine months ended September 30, 2004 from 7.3% of premiums for the nine
months ended September 30, 2003. Generally, as net premiums grow, the burden of
start-up expenses and expansion costs are somewhat alleviated. The timing of the
entrance into and development of new markets may cause other operating expenses
as a percentage of premiums to be somewhat volatile on a comparative quarter
basis. Interest expense increased in 2004 over 2003 due to higher interest
rates, an increase in debt levels in Australia to support the growth in
operations, and the effect of foreign exchange rates increasing against the U.S.
dollar over the prior year.

CORPORATE AND OTHER OPERATIONS

Corporate and Other revenues include investment income from invested assets not
allocated to support segment operations and undeployed proceeds from the
Company's capital raising efforts, in addition to unallocated realized capital
gains or losses. General corporate expenses consist of unallocated overhead and
executive costs and interest expense related to debt and the $225 million of
5.75% mandatorily redeemable trust preferred securities. Additionally, the
Corporate and Other operations segment includes results from RGA Technology
Partners ("RTP"), a wholly-owned subsidiary that develops and markets technology
solutions for the insurance industry, the Company's Argentine privatized pension
business, which is currently in run-off (see discussion of status below), and an
insignificant amount of business from direct insurance operations in Argentina.



FOR THE THREE MONTHS ENDED FOR THE NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30,
(in thousands) 2004 2003 2004 2003
------------- ------------- ------------- -------------

REVENUES:
Net premiums $ 237 $ 799 $ 1,922 $ 2,777
Investment income, net of related expenses 7,199 3,678 17,252 12,443
Realized investment gains (losses), net 1,904 (1,546) 9,790 (3,551)
Other revenues 2,687 1,761 5,580 4,547
-------- -------- -------- --------
Total revenues 12,027 4,692 34,544 16,216

BENEFITS AND EXPENSES:
Claims and other policy benefits 1,496 1,746 3,917 2,376
Interest credited 81 93 243 232
Policy acquisition costs and other
insurance expenses 481 106 1,216 1,676
Other operating expenses 8,008 5,397 22,119 15,363
Interest expense 8,892 8,802 26,540 25,820
-------- -------- -------- --------
Total benefits and expenses 18,958 16,144 54,035 45,467

Loss before income taxes $ (6,931) $(11,452) $(19,491) $(29,251)
======== ======== ======== ========


23


Losses before income taxes decreased 39.5% and 33.4% for the three- and
nine-month periods ended September 30, 2004, respectively. Increases in
investment income and net realized investment gains helped drive losses before
income taxes lower for both periods compared to 2003. These increases were
offset in part by higher claims and other policy benefits for the year-to-date
comparables. Foreign currency gains in the prior year helped reduce the level of
claims and policy benefits on a year-to-date basis. Other operating expenses
increased $2.6 million, or 48.4%, during the third quarter of 2004 compared to
2003 and $6.8 million, or 44.0%, during the first nine months of 2004 compared
to 2003. The increases during both periods were primarily due to higher segment
compensation expenses and external audit fees.

As discussed in the Company's 2003 Annual Report, certain regulations were
pending relating to permanently disabled participants of the privatized pension
plans administered by Administradoras de Fondos de Jubilaciones y Pensiones
("AFJPs"). Recently, the Argentine government enacted those regulations. The new
regulations require permanently disabled AFJP plan participants to elect a
programmed withdrawal or an annuity with respect to deferred disability claims
at a time when the AFJP fund unit values are significantly inflated. The new
regulations are expected to accelerate permanent disability payments from
reinsurers, particularly with respect to plan participants that elect programmed
withdrawal. The Company cannot predict the percentage of plan participants that
will elect programmed withdrawal as opposed to an annuity. In addition, as
discussed in the Company's 2003 Annual Report, AFJP claims payments are linked
to AFJP fund unit values, which are artificially inflated because of the
regulatory intervention of the Argentine government. In view of this fact,
coupled with the acceleration of permanent disability payments, during the third
quarter the Company has formally notified the AFJP ceding companies that it will
no longer make claim payments at rates it considers to be artificially inflated,
as it has been doing for some time under a reservation of rights, but rather
will pay claims only on the basis of the market value of the underlying AFJP
fund units. This formal notification could result in litigation or arbitrations
in the future. While it is not feasible to predict or determine the ultimate
outcome of any such future litigations or arbitrations or provide reasonable
ranges of potential losses, it is the opinion of management, after consultation
with counsel, that their outcomes, after consideration of the provisions made in
the Company's consolidated financial statements, would not have a material
adverse effect on its consolidated financial position.

Additionally, as discussed in the Company's 2003 Annual Report, the Company had
placed the Argentine Government on notice of its intent to file an arbitration
with respect to alleged violations of the Treaty on Encouragement and Reciprocal
Protection of Investments, between the Argentine Republic and the United States
of America, dated November 14, 1991 (the "Treaty"). On March 24, 2004, RGA
Reinsurance filed a request for arbitration of its dispute relating to these
alleged violations pursuant to the Washington Convention of 1965 on the
Settlement of Investment Disputes under the auspices of the International Centre
for Settlement of Investment Disputes of the World Bank.

DISCONTINUED OPERATIONS

The discontinued accident and health division reported a loss, net of taxes, of
$18.6 million for the third quarter of 2004 compared to a loss, net of taxes, of
$0.5 million for the third quarter of 2003. The increase in net loss was due
primarily to a negotiated settlement of all disputed claims associated with the
Company's largest identified accident and health exposure. As a result of this
settlement, the Company's discontinued accident and health operation recorded a
$24.0 million pre-tax charge during the third quarter of 2004. As of September
30, 2004, amounts in dispute or subject to audit exceed the Company's reserves
by approximately $28.6 million. The calculation of the claim reserve liability
for the entire portfolio of accident and health business requires management to
make estimates and assumptions that affect the reported claim reserve levels.
Management must make estimates and assumptions based on historical loss
experience, changes in the nature of the business, anticipated outcomes of claim
disputes and claims for rescission, and projected future premium run-off, all of
which may affect the level of the claim reserve liability. Due to the
significant uncertainty associated with the run-off of this business, net income
in future periods could be affected positively or negatively.

LIQUIDITY AND CAPITAL RESOURCES

The Holding Company

RGA is a holding company whose primary uses of liquidity include, but are not
limited to, the immediate capital needs of its operating companies associated
with the Company's primary businesses, dividends paid by RGA to its
shareholders, interest payments on its senior indebtedness and junior
subordinated notes (See Notes 15, "Long-Term

24

Debt," and 16, "Issuance of Trust Piers Units," in the 2003 Annual Report), and
repurchases of RGA common stock under a plan approved by the board of directors.
In 2001, the Company's board of directors approved a repurchase program
authorizing RGA to purchase up to $50.0 million of its shares of stock. RGA
purchased approximately 0.2 million shares of treasury stock under the program
at an aggregate cost of $6.6 million during 2002. The Company has not purchased
any of its shares since 2002 and has no plans to purchase additional shares at
this time. The primary sources of RGA's liquidity include proceeds from its
capital raising efforts, interest income on undeployed corporate investments,
interest income received on surplus notes with two operating subsidiaries, and
dividends from operating subsidiaries. As the Company continues its expansion
efforts, RGA will continue to be dependent on these sources of liquidity.

The Company believes that it has sufficient liquidity to fund its cash needs
under various scenarios that include the potential risk of the early recapture
of a reinsurance treaty by the ceding company and significantly higher than
expected death claims. Historically, the Company has generated positive net cash
flows from operations. However, in the event of significant unanticipated cash
requirements beyond normal liquidity, the Company has multiple liquidity
alternatives available based on market conditions and the amount and timing of
the liquidity need. These options include borrowings under committed credit
facilities, secured borrowings, the ability to issue long-term debt, capital
securities or common equity and, if necessary, the sale of invested assets
subject to market conditions.

As previously mentioned, as part of its normal review of risk management and
retention levels, the Company increased its retention limit from $4.0 million to
$6.0 million per life for business written after July 1, 2003. The higher
retention limit will naturally lead to larger death claim payments for certain
policies, but these larger payments will be partially offset by smaller premium
outflows to the Company's retrocessionaires. The Company believes its sources of
liquidity are sufficient to cover the potential increase in claims payments on
both a short-term and long-term basis.

Cash Flows

The Company's net cash flows provided by operating activities for the nine-month
periods ended September 30, 2004 and 2003 were $484.0 million and $198.1
million, respectively. Cash flows from operating activities are affected by the
timing of premiums received, claims paid, and working capital changes. The
$285.9 million net increase in operating cash flows during the first nine months
of 2004 compared to the same period in 2003 was primarily a result of cash
inflows related to premiums and investment income increasing more than cash
outflows related to claims, acquisition costs and other operating expenses. Cash
from premiums and investment income increased $903.4 million and $65.4 million,
respectively, during the first nine months of 2004, and was partially offset by
higher operating cash outlays of $682.9 million. The Company believes the
short-term cash requirements of its business operations will be sufficiently met
by the positive cash flows generated. Additionally, the Company believes it
maintains a high quality fixed maturity portfolio with positive liquidity
characteristics. These securities are available for sale and could be sold if
necessary to meet the Company's short and long-term obligations.

Net cash used in investing activities was $570.3 million and $441.2 million in
2004 and 2003, respectively. The increase in cash used in investing activities
and, in particular, the purchases of fixed maturity securities, primarily
related to the management of the Company's investment portfolios and the
investment of excess cash generated by operating and financing activities.

Net cash provided by financing activities was $131.0 million and $284.8 million
in 2004 and 2003, respectively. The $153.9 million decrease in cash provided by
financing activities primarily related to a $91.9 million decrease in cash
inflows from excess deposits on universal life and other investment type
policies and contracts. Additionally, the Company increased its borrowings under
credit agreements by just $4.6 million during 2004 compared to $63.4 million in
the prior year.

Debt and Preferred Securities

Certain of the Company's debt agreements contain financial covenant restrictions
related to, among others, liens, the issuance and disposition of stock of
restricted subsidiaries, minimum requirements of net worth ranging from $600
million to $700 million, and minimum rating requirements. A material ongoing
covenant default could require immediate payment of the amount due, including
principal, under the various agreements. Additionally, the Company's debt
agreements contain cross-default covenants, which would make outstanding
borrowings immediately payable in the event of a material uncured covenant
default under any of the agreements, including, but

25

not limited to, non-payment of indebtedness when due for amounts greater than
$10 million or $25 million depending on the agreement, bankruptcy proceedings,
and any event which results in the acceleration of the maturity of indebtedness.
As of September 30, 2004, the Company had $402.3 million in outstanding
borrowings under its debt agreements and was in compliance with all covenants
under those agreements.

The Company's U.S. credit facility expires in May 2006 and has a total capacity
of $175.0 million. The Company generally may not pay dividends under the credit
agreement unless, at the time of declaration and payment, a default would not
exist under the agreement. As of September 30, 2004, the Company had $50 million
outstanding under this facility at a blended interest rate of 2.38%. The average
interest rate on all long-term debt outstanding, excluding the Company-obligated
mandatorily redeemable preferred securities of subsidiary trust holding solely
junior subordinated debentures of the Company ("Trust Preferred Securities"),
was 6.20%. Interest is expensed on the face amount, or $225 million, of the
Trust Preferred Securities at a rate of 5.75%.

Statutory Dividend Limitations

The ability of the Company to make principal and interest payments depends
primarily on the earnings and surplus of its subsidiaries, investment earnings
on undeployed capital proceeds, and the Company's ability to raise additional
funds. At September 30, 2004, Reinsurance Company of Missouri, Incorporated
("RCM") and RGA Canada had statutory capital and surplus of $762.5 million and
$245.6 million, respectively. RCM's primary asset is its investment in RGA
Reinsurance Company, the Company's principal operating subsidiary based in
Missouri. The transfer of funds, including dividends, from the subsidiaries to
RGA is subject to applicable insurance laws and regulations. The Company expects
any future increases in liquidity needs due to treaty recaptures, relatively
large policy loans or unanticipated material claims levels would be met first by
operating cash flows and then by selling fixed-income securities or short-term
investments.

Asset / Liability Management

The Company actively manages its assets using an approach that is intended to
balance quality, diversification, asset/liability matching, liquidity and
investment return. The goals of the investment process are to optimize
after-tax, risk-adjusted investment income and after-tax, risk-adjusted total
return while managing the assets and liabilities on a cash flow and duration
basis.

The Company has established target asset portfolios for each major insurance
product, which represent the investment strategies intended to profitably fund
its liabilities within acceptable risk parameters. These strategies include
objectives for effective duration, yield curve sensitivity and convexity,
liquidity, asset sector concentration and credit quality.

The Company's liquidity position (cash and cash equivalents and short-term
investments) was $144.2 million and $113.5 million at September 30, 2004 and
December 31, 2003, respectively. Liquidity needs are determined from valuation
analyses conducted by operational units and are driven by product portfolios.
Annual evaluations of demand liabilities and short-term liquid assets are
designed to adjust specific portfolios, as well as their durations and
maturities, in response to anticipated liquidity needs.

Future Liquidity and Capital Needs

During the first quarter of 2004, RGA Reinsurance Company became a member of the
Federal Home Loan Bank of Des Moines ("FHLB"). One of the benefits of being a
member is the ability to borrow money on short notice by pledging investments.
As of September 30, 2004, the Company had no outstanding borrowing from or
assets pledged to the FHLB. Based on the historic cash flows and the current
financial results of the Company, subject to any dividend limitations which may
be imposed by various insurance regulations, management believes RGA's cash
flows from operating activities, together with undeployed proceeds from its
capital raising efforts, including interest and investment income on those
proceeds, interest income received on surplus notes with two operating
subsidiaries, and its ability to raise funds in the capital markets, will be
sufficient to enable RGA to make dividend payments to its shareholders, to make
interest payments on its senior indebtedness and junior subordinated notes, to
repurchase RGA common stock under the plan approved by the board of directors,
and to meet its other obligations.

A general economic downturn or a downturn in the equity and other capital
markets could adversely affect the market for many annuity and life insurance
products. Because the Company obtains substantially all of its revenues through
reinsurance arrangements that cover a portfolio of life insurance products, as
well as annuities, its business would be harmed if the market for annuities or
life insurance were adversely affected.

26

The ability of RGA Reinsurance to write reinsurance partially depends on its
financial condition and its ratings. RGA Reinsurance and RGA Canada have been
assigned ratings of "A+" (Superior) by A.M. Best Company, which is the second
highest out of fifteen possible ratings. A rating of "A+" is assigned to
companies that have, in A.M. Best's opinion, a superior ability to meet their
ongoing obligations to policyholders. RGA Reinsurance also maintains ratings
from Standard & Poor's ("S&P") and Moody's Investor Services ("Moody's"). S&P
has assigned RGA Reinsurance a financial strength rating of "AA-", which is the
fourth highest rating out of twenty-one possible ratings. According to S&P's
rating scale, a rating of "AA-" means that, in S&P's opinion, the insurer has
very strong financial security characteristics. Moody's has assigned RGA
Reinsurance a rating of "A1", which is the fifth highest rating out of
twenty-one possible ratings. A Moody's "A1" rating means that Moody's believes
that the insurance company offers good financial security; however, elements may
be present which suggest a susceptibility to impairment sometime in the future.
These ratings are based on an insurance company's ability to pay policyholder
obligations and are not directed toward the protection of investors.
Additionally, S&P has assigned a "AA-" financial strength rating to RGA Canada
and RGA International Reinsurance Company.

RGA has senior long-term debt ratings of "A-" from S&P (seventh highest rating
out of twenty-two possible ratings), "Baa1" from Moody's (eighth highest rating
out of twenty-two possible ratings) and "a-" from A.M. Best (seventh highest
rating out of twenty-two possible ratings). Each of these credit ratings is
considered investment grade. According to S&P, a rating of "A-" is somewhat more
susceptible to the adverse effects of changes in circumstances and economic
conditions than obligations in higher-rated categories. However, the obligor's
capacity to meet its financial commitment of the obligation is still strong.
According to Moody's, a rating of "Baa1" is subject to moderate credit risk.
According to A.M. Best, a rating of "a-" is considered strong.

A security rating is not a recommendation to buy, sell or hold securities. It is
subject to revision or withdrawal at any time by the assigning rating
organization, and each rating should be evaluated independently of any other
rating.

INVESTMENTS

The Company had total cash and invested assets of $10.2 billion and $7.9 billion
at September 30, 2004 and 2003, respectively. All investments made by RGA and
its subsidiaries conform to the qualitative and quantitative limits prescribed
by the applicable jurisdiction's insurance laws and regulations. In addition,
the Boards of Directors of the various operating companies periodically review
the investment portfolios of their respective subsidiaries. The RGA Board of
Directors also receives reports on material investment portfolios. The Company's
investment strategy is to maintain a predominantly investment-grade, fixed
maturity portfolio, to provide adequate liquidity for expected reinsurance
obligations, and to maximize total return through prudent asset management. The
Company's earned yield on invested assets, excluding funds withheld, was 6.03%
during the third quarter of 2004, compared with 6.59% for the third quarter of
2003. See "Note 5 - INVESTMENTS" in the Notes to Consolidated Financial
Statements of the 2003 Annual Report for additional information regarding the
Company's investments.

The Company's fixed maturity securities are invested primarily in commercial and
industrial bonds, public utilities, U.S. and Canadian government securities, as
well as mortgage and asset-backed securities. As of September 30, 2004,
approximately 97.6% of the Company's consolidated investment portfolio of fixed
maturity securities was investment-grade. Important factors in the selection of
investments include diversification, quality, yield, total rate of return
potential, and call protection. The relative importance of these factors is
determined by market conditions and the underlying product or portfolio
characteristics. Cash equivalents are invested in high-grade money market
instruments. The largest asset class in which fixed maturities were invested was
in corporate securities, including commercial, industrial, finance and utility
bonds, which represented approximately 44.3% and 52.9% of fixed maturity
securities as of September 30, 2004 and 2003, respectively. These corporate
securities had an average Standard and Poor's ("S&P") rating of "BBB+" at
September 30, 2004.

Within the fixed maturity security portfolio, the Company holds approximately
$149.6 million in asset-backed securities at September 30, 2004, which include
credit card and automobile receivables, home equity loans, manufactured housing
bonds and collateralized bond obligations. The Company's asset-backed securities
are diversified by issuer and contain both floating and fixed rate securities.
In addition to the risks associated with floating rate securities, principal
risks in holding asset-backed securities are structural, credit and capital
market risks. Structural risks include the securities priority in the issuer's
capital structure, the adequacy of and ability to realize proceeds from
collateral, and the potential for prepayments. Credit risks include consumer or
corporate

27

credits such as credit card holders, equipment lessees, and corporate obligors.
Capital market risks include general level of interest rates and the liquidity
for these securities in the marketplace.

The Company monitors its fixed maturity securities to determine impairments in
value and evaluates factors such as financial condition of the issuer, payment
performance, the length of time and the extent to which the market value has
been below amortized cost, compliance with covenants, general market conditions
and industry sector, current intent and ability to hold securities and various
other subjective factors. Based on management's judgment, securities determined
to have an other-than-temporary impairment in value are written down to fair
value. The Company recorded other-than-temporary write-downs of $2.5 million and
$16.6 million for the nine months ending September 30, 2004 and 2003,
respectively. The circumstances that gave rise to the impairments during 2004
were the deterioration in collateral value supporting two asset-backed
securities. During the nine months ended September 30, 2004, the Company sold
fixed maturity securities with a fair value of $216.1 million at a net loss of
$8.5 million.

The following table presents the total gross unrealized losses for 413 fixed
maturity securities where the estimated fair value had declined and remained
below amortized cost by the indicated amount (in thousands):



At September 30, 2004
-------------------------------------
Gross Unrealized
Losses % of Total
---------------- ----------------

Less than 20% $ 26,203 96.5%
20% or more for less than six months 951 3.5%
20% or more for six months or greater - -
-------- -----
Total $ 27,154 100.0%


While all of these securities are monitored for potential impairment, the
Company's experience indicates that the first two categories do not present as
great a risk of impairment, and often, fair values recover over time. These
securities have generally been adversely affected primarily by an increase in
the interest rate environment.

The following table presents the estimated fair values and gross unrealized
losses for the 413 fixed maturity securities that have estimated fair values
below amortized cost as of September 30, 2004. These investments are presented
by class and grade of security, as well as the length of time the related market
value has remained below amortized cost.



AS OF SEPTEMBER 30, 2004
-------------------------------------------------------------------------------------------
EQUAL TO OR GREATER THAN
LESS THAN 12 MONTHS 12 MONTHS TOTAL
------------------------- ------------------------- -------------------------
Gross Gross Gross
Estimated Unrealized Estimated Unrealized Estimated Unrealized
(in thousands) Fair Value Loss Fair Value Loss Fair Value Loss
---------- ---------- ---------- ---------- ---------- ----------

INVESTMENT GRADE SECURITIES:
COMMERCIAL AND INDUSTRIAL $ 292,681 $ 6,552 $ 36,570 $ 1,932 $ 329,251 $ 8,484
PUBLIC UTILITIES 104,532 1,850 2,845 141 107,377 1,991
ASSET-BACKED SECURITIES 39,437 2,449 39,437 2,449
CANADIAN AND CANADIAN PROVINCIAL
GOVERNMENTS 34,037 1,233 34,037 1,233
MORTGAGE-BACKED SECURITIES 54,402 965 1,396 108 55,798 1,073
FINANCE 153,129 3,917 26,535 699 179,664 4,616
U.S. GOVERNMENT AND AGENCIES 397,060 5,117 12,201 465 409,261 5,582
FOREIGN GOVERNMENTS 105,747 1,062 105,747 1,062
---------- ---------- ---------- ---------- ---------- ----------
INVESTMENT GRADE SECURITIES 1,181,025 23,145 79,547 3,345 1,260,572 26,490
---------- ---------- ---------- ---------- ---------- ----------

NON-INVESTMENT GRADE SECURITIES:
COMMERCIAL AND INDUSTRIAL 14,873 408 14,873 408
ASSET-BACKED SECURITIES 4,855 256 4,855 256
---------- ---------- ---------- ---------- ---------- ----------
NON-INVESTMENT GRADE SECURITIES 19,728 664 - - 19,728 664
---------- ---------- ---------- ---------- ---------- ----------

TOTAL $1,200,753 $ 23,809 $ 79,547 $ 3,345 $1,280,300 $ 27,154
========== ========== ========== ========== ========== ==========


The Company believes that the analysis of each security whose price has been
below market for twelve months or longer indicated that the financial strength,
liquidity, leverage, future outlook and/or recent management actions support the
view that the security was not other-than-temporarily impaired as of September
30, 2004. The unrealized losses did not exceed 8.0% on an individual security
basis and are primarily a result of rising interest

28

rates, changes in credit spreads and the long-dated maturities of the
securities. Additionally, each security whose price has been below market for
twelve months or longer is investment grade.

The Company's mortgage loan portfolio consists principally of investments in
U.S.-based commercial offices and retail locations. The mortgage loan portfolio
is diversified by geographic region and property type. All mortgage loans are
performing and no valuation allowance has been established as of September 30,
2004.

Policy loans present no credit risk because the amount of the loan cannot exceed
the obligation due the ceding company upon the death of the insured or surrender
of the underlying policy. The provisions of the treaties in force and the
underlying policies determine the policy loan interest rates. Because policy
loans represent premature distributions of policy liabilities, they have the
effect of reducing future disintermediation risk. In addition, the Company earns
a spread between the interest rate earned on policy loans and the interest rate
credited to corresponding liabilities.

Funds withheld at interest comprised approximately 25.0% and 30.3% of the
Company's cash and invested assets as of September 30, 2004 and December 31,
2003, respectively. For agreements written on a modified coinsurance basis and
certain agreements written on a coinsurance basis, assets equal to the net
statutory reserves are withheld and legally owned and managed by the ceding
company, and are reflected as funds withheld at interest on RGA's balance sheet.
In the event of a ceding company's insolvency, RGA would need to assert a claim
on the assets supporting its reserve liabilities. However, the risk of loss to
RGA is mitigated by its ability to offset amounts it owes the ceding company for
claims or allowances with amounts owed to RGA from the ceding company. Interest
accrues to these assets at rates defined by the treaty terms. The Company is
subject to the investment performance on the withheld assets, although it does
not directly control them. These assets are primarily fixed maturity investment
securities and pose risks similar to the fixed maturity securities the Company
owns. To mitigate this risk, the Company helps set the investment guidelines
followed by the ceding company and monitors compliance. Ceding companies with
funds withheld at interest had a minimum A.M. Best rating of "A-".

CONTRACTUAL OBLIGATIONS

The following table displays the Company's contractual obligations that have
materially changed since December 31, 2003 (in millions):



Payment Due by Period
--------------------------------------------------------------
Less than
Contractual Obligations: Total 1 Year 1 - 3 Years 4 - 5 Years After 5 Years
------------------------ ------- --------- ----------- ----------- -------------

Short - term debt $ 27.2 $ 27.2 $ - $ - $ -

Long - term debt $ 375.1 $ - $ 175.2 $ - $ 199.9

Fixed-rate interest on senior notes $ 115.8 $ 20.8 $ 34.3 $ 13.5 $ 47.2

Fixed-rate interest on Trust Preferred Securities(2) $ 601.6 $ 12.9 $ 25.9 $ 12.9 $ 549.9

Life claims payable(1) $ 618.4 $ 618.4 $ - $ - $ -


(1) Included in the other policy claims and benefits line item in the condensed
consolidated balance sheet.

(2) Assumes that all securities will be held until the stated maturity date of
March 18, 2051.

The Company's insurance liabilities, including future policy benefits and
interest sensitive contract liabilities, represent future obligations, where the
timing of payment is unknown because the payment depends on an insurable event,
such as the death of an insured, or policyholder behavior, such as the surrender
or lapse of a policy. These future obligations are established based primarily
on actuarial principles and are reflected on the Company's consolidated balance
sheet, but have been excluded from the table above due to the uncertain timing
of payment.

29

MORTALITY RISK MANAGEMENT

In the normal course of business, the Company seeks to limit its exposure to
loss on any single insured and to recover a portion of benefits paid by ceding
reinsurance to other insurance enterprises or reinsurers under excess coverage
and coinsurance contracts. In the U.S., the Company retains a maximum of $6.0
million of coverage per individual life. For other countries, particularly those
with higher risk factors or smaller books of business, the Company
systematically reduces its retention. The Company has a number of retrocession
arrangements whereby certain business in force is retroceded on an automatic or
facultative basis.

Generally, RGA's insurance subsidiaries retrocede amounts in excess of their
retention to RGA Reinsurance, RGA Barbados, or RGA Americas. Retrocessions are
arranged through the Company's retrocession pools for amounts in excess of its
retention. The Company also retrocedes most of its financial reinsurance
business to other insurance companies to alleviate the strain on statutory
surplus created by this business. For a majority of the retrocessionaires that
were not rated, letters of credit or trust assets have been given as additional
security in favor of RGA Reinsurance. In addition, the Company performs annual
financial and in force reviews of its retrocessionaires to evaluate financial
stability and performance.

The Company has never experienced a material default in connection with
retrocession arrangements, nor has it experienced any material difficulty in
collecting claims recoverable from retrocessionaires; however, no assurance can
be given as to the future performance of such retrocessionaires or as to the
recoverability of any such claims.

The Company maintains two catastrophe insurance programs that renew on August
13th of each year. The current programs began August 13, 2004. The primary
program covers all of RGA's business worldwide and provides protection for
losses incurred during any event involving 10 or more insured deaths. Under this
program, RGA retains the first $50 million in claims, the catastrophe program
covers the next $30 million in claims, and RGA retains all claims in excess of
$80 million. This program covers terrorism related losses including those due to
nuclear, chemical or biological events. Under the second program, which covers
events involving 5 or more insured deaths, RGA retains the first $25 million in
claims, the catastrophe program covers the next $25 million in claims, and RGA
retains all claims in excess of $50 million. It covers only losses under US
guaranteed issue (COLI, BOLI, etc) reinsurances and includes losses due to acts
of terrorism but excludes terrorism losses due to nuclear, chemical and/or
biological events. Both programs are insured by several insurance companies and
Lloyds Syndicates with no single entity providing more than $10 million of
coverage.

COUNTERPARTY RISK

In the normal course of business, the Company seeks to limit its exposure to
reinsurance contracts by ceding a portion of the reinsurance to other insurance
companies or reinsurers. Should a counterparty not be able to fulfill its
obligation to the Company under a reinsurance agreement, the impact could be
material to the Company's financial condition and results of operations.

MARKET RISK

Market risk is the risk of loss that may occur when fluctuations in interest and
currency exchange rates and equity and commodity prices change the value of a
financial instrument. Both derivative and nonderivative financial instruments
have market risk so the Company's risk management extends beyond derivatives to
encompass all financial instruments held that are sensitive to market risk. RGA
is primarily exposed to interest rate risk and foreign currency risk.

Interest rate risk arises from many of the Company's primary activities, as the
Company invests substantial funds in interest-sensitive assets and also has
certain interest-sensitive contract liabilities. The Company manages interest
rate risk and credit risk to maximize the return on the Company's capital
effectively and to preserve the value created by its business operations. As
such, certain management monitoring processes are designed to minimize the
impact of sudden and sustained changes in interest rates on fair value, cash
flows, and net interest income.

The Company is subject to foreign currency translation, transaction, and net
income exposure. The Company generally does not hedge the foreign currency
translation exposure related to its investment in foreign subsidiaries as it
views these investments to be long-term. Translation differences resulting from
translating foreign subsidiary balances to U.S. dollars are reflected in equity.
The Company generally does not hedge the foreign currency exposure of its
subsidiaries transacting business in currencies other than their functional
currency (transaction exposure).

30


There has been no significant change in the Company's quantitative or
qualitative aspects of market risk during the quarter ended September 30, 2004
from that disclosed in the 2003 Annual Report.

NEW ACCOUNTING STANDARDS

In March 2004, the Emerging Issues Task Force ("EITF") of the Financial
Accounting Standards Board ("FASB") reached further consensus on Issue No. 03-1,
"The Meaning of Other-Than-Temporary Impairment and Its Application to Certain
Investments" ("EITF 03-1"). EITF 03-1 provides accounting guidance regarding the
determination of when an impairment of debt and marketable equity securities and
investments accounted for under the cost method should be considered
other-than-temporary and recognized in income. An EITF 03-1 consensus reached in
November 2003 also requires certain quantitative and qualitative disclosures for
debt and marketable equity securities classified as available-for-sale or
held-to-maturity under SFAS No. 115, "Accounting for Certain Investments in Debt
and Equity Securities, that are impaired at the balance sheet date but for which
an other-than-temporary impairment has not been recognized." The Company has
complied with the disclosure requirements of EITF 03-1 which were effective
December 31, 2003. The accounting guidance of EITF 03-1 relating to the
recognition of investment impairment which was to be effective in the third
quarter of 2004 has been delayed pending the development of additional guidance.
The Company is actively monitoring the deliberations relating to this issue at
the FASB and currently is unable to determine the impact of EITF 03-1 on its
unaudited interim condensed consolidated financial statements. In conformity
with existing generally accepted accounting principles, the Company's gross
unrealized losses totaling $27.2 million at September 30, 2004 are reflected as
a component of other comprehensive income on the consolidated balance sheet.
Depending on the ultimate guidance issued by the FASB, including guidance
regarding management's assertion about intent and ability to hold
available-for-sale investment securities, the Company could be required to
report these unrealized losses in a different manner, including possibly
reflecting these unrealized losses in the consolidated income statement as
other-than-temporary impairments, even if the unrealized losses are attributable
solely to interest rate movements.

In March 2004, the EITF reached consensuses on Issue No. 03-6, "Participating
Securities and the Two-Class Method under FASB Statement No. 128" ("EITF 03-6").
EITF 03-6 provides guidance in determining whether a security should be
considered a participating security for purposes of computing earnings per share
and how earnings should be allocated to the participating security. EITF 03-6,
which was effective for the Company in the second quarter of 2004, did not have
an impact on the Company's earnings per share calculations.

In March 2004, the EITF reached consensus on Issue No. 03-16, "Accounting for
Investments in Limited Liability Companies" ("EITF 03-16"). EITF 03-16 provides
guidance regarding whether a limited liability company should be viewed as
similar to a corporation or similar to a partnership for purposes of determining
whether a noncontrolling investment should be accounted for using the cost
method or the equity method of accounting. EITF 03-16, did not have a material
impact on the Company's unaudited interim condensed consolidated financial
statements.

In December 2003, the FASB revised SFAS No. 132, "Employers' Disclosures about
Pensions and Other Postretirement Benefits -- an Amendment of FASB Statements
No. 87, 88 and 106" ("SFAS 132(r)"). SFAS 132(r) retains most of the disclosure
requirements of SFAS 132 and requires additional disclosure about assets,
obligations, cash flows and net periodic benefit cost of defined benefit pension
plans and other defined postretirement plans. SFAS 132(r) was primarily
effective for fiscal years ending after December 15, 2003; however, certain
disclosures about foreign plans and estimated future benefit payments are
effective for fiscal years ending after June 15, 2004. The Company's adoption of
SFAS 132(r) on December 31, 2003 did not have a significant impact on its
consolidated financial statements since it only revised disclosure requirements.
Effective July, 1, 2004, the Company adopted FASB Staff Position ("FSP") No.
106-2, "Accounting and Disclosure Requirements Related to the Medicare
Prescription Drug, Improvement and Modernization Act of 2003" ("FSP 106-2"),
which provides accounting guidance to a sponsor of a post-retirement health care
plan that provides prescription drug benefits. The impact of the Company's
application of FSP 106-2 was immaterial.

In July 2003, the Accounting Standards Executive Committee issued Statement of
Position ("SOP") 03-1, "Accounting and Reporting by Insurance Enterprises for
Certain Nontraditional Long-Duration Contracts and for Separate Accounts." SOP
03-1 provides guidance on separate account presentation and valuation, the
accounting for sales inducements and the classification and valuation of
long-duration contract liabilities. The Company adopted the provisions of SOP
03-1 on January 1, 2004, recording a charge of $361 thousand, net of income
taxes.

31


In April 2003, the FASB cleared SFAS No. 133 Implementation Issue No. B36,
"Embedded Derivatives: Modified Coinsurance Arrangements and Debt Instruments
That Incorporate Credit Risk Exposures That Are Unrelated or Only Partially
Related to the Creditworthiness of the Obligor under Those Instruments" ("Issue
B36"). Issue B36 concluded that (i) a company's funds withheld payable and/or
receivable under certain reinsurance arrangements and (ii) a debt instrument
that incorporates credit risk exposures that are unrelated or only partially
related to the creditworthiness of the obligor include an embedded derivative
feature that is not clearly and closely related to the host contract. Therefore,
the embedded derivative feature must be measured at fair value on the balance
sheet and changes in fair value reported in income. The Company adopted the
provisions of Issue B36 during the fourth quarter of 2003 and recorded a net
gain of $0.5 million as a cumulative effect of change in accounting principle.

In January 2003, the FASB issued Interpretation No. 46, "Consolidation of
Variable Interest Entities" ("FIN 46"), an interpretation of Accounting Research
Bulletin No. 51, "Consolidated Financial Statements," which requires the
consolidation by a business enterprise of variable interest entities if the
business enterprise is the primary beneficiary. FIN 46 was effective January 31,
2003, for the Company with respect to interests in variable interest entities
obtained after that date. With respect to interests in variable interest
entities existing prior to February 1, 2003, the FASB issued FASB Interpretation
No. 46 (revised December 2003), which extended the effective date of FIN 46 to
the period ending March 31, 2004. The Company adopted the provisions of FIN 46
as of March 31, 2004 and is not required to consolidate any material interests
in variable interest entities.

FORWARD-LOOKING AND CAUTIONARY STATEMENTS

This Quarterly Report on Form 10-Q contains forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995, including,
among others, statements relating to projections of the earnings, revenues,
income or loss, future financial performance and growth potential of Reinsurance
Group of America, Incorporated and its subsidiaries (which we refer to in the
following paragraphs as "we," "us" or "our"). The words "intend," "expect,"
"project," "estimate," "predict," "anticipate," "should," "believe," and other
similar expressions also are intended to identify forward-looking statements.
Forward-looking statements are inherently subject to risks and uncertainties,
some of which cannot be predicted or quantified. Future events and actual
results, performance and achievements could differ materially from those set
forth in, contemplated by or underlying the forward-looking statements.

Numerous important factors could cause actual results and events to differ
materially from those expressed or implied by forward-looking statements
including, without limitation, (1) adverse changes in mortality, morbidity or
claims experience, (2) changes in our financial strength and credit ratings or
those of 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) general economic conditions
affecting the demand for insurance and reinsurance in our current and planned
markets, (4) market or economic conditions that adversely affect our ability to
make timely sales of investment securities, (5) risks inherent in our risk
management and investment strategy, including changes in investment portfolio
yields due to interest rate or credit quality changes, (6) fluctuations in U.S.
or foreign currency exchange rates, interest rates, or securities and real
estate markets, (7) adverse litigation or arbitration results, (8) the adequacy
of reserves relating to settlements, awards and terminated and discontinued
lines of business, (9) the stability of governments and economies in the markets
in which we operate, (10) competitive factors and competitors' responses to our
initiatives, (11) the success of our clients, (12) successful execution of our
entry into new markets, (13) successful development and introduction of new
products, (14) our ability to successfully integrate and operate reinsurance
business that we acquire, including without limitation, the traditional life
reinsurance business of Allianz Life, (15) regulatory action that may be taken
by state Departments of Insurance with respect to us, MetLife, or its
subsidiaries, (16) our dependence on third parties, including those insurance
companies and reinsurers to which we cede some reinsurance, third-party
investment managers and others, (17) changes in laws, regulations, and
accounting standards applicable to us, our subsidiaries, or our business, and
(18) other risks and uncertainties described in this document and in our other
filings with the Securities and Exchange Commission.

Forward-looking statements should be evaluated together with the many risks and
uncertainties that affect our business, including those mentioned in this
document and described in the periodic reports we file with the Securities and
Exchange Commission. These forward-looking statements speak only as of the date
on which they are made. We do not undertake any obligations to update these
forward-looking statements, even though our situation may change in the future.
We qualify all of our forward-looking statements by these cautionary statements.

32


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

See "Item 2 - Management's Discussion and Analysis of Financial Condition and
Results of Operations - Market Risk" which is incorporated by reference herein.

ITEM 4. CONTROLS AND PROCEDURES

The Chief Executive Officer and the Chief Financial Officer have evaluated the
effectiveness of the design and operation of the Company's disclosure controls
and procedures as defined in Exchange Act Rule 13a-15(e) as of the end of the
period covered by this report. Based on that evaluation, the Chief Executive
Officer and the Chief Financial Officer concluded that these disclosure controls
and procedures were effective.

There was no change in the Company's internal control over financial reporting
as defined in Exchange Act Rule 13a-15(f) during the quarter ended September 30,
2004, that has materially affected, or is reasonably likely to materially
affect, our internal control over financial reporting.

PART II - OTHER INFORMATION

ITEM 1.

LEGAL PROCEEDINGS

The Company is currently a party to various litigation and arbitrations that
involve its discontinued accident and health business, including medical
reinsurance arrangements, personal accident business (including London market
excess of loss business), aviation bodily injury carve-out business and worker's
compensation carve-out business. As of September 30, 2004, the ceding companies
involved in these disputes have raised claims, or established reserves that may
result in claims, in the amount of $5.6 million, which is $4.9 million in excess
of the amounts held in reserve by the Company. The Company generally has little
information regarding any reserves established by the ceding companies, and it
is possible that any such reserves could be increased in the future. The Company
believes it has substantial defenses upon which to contest these claims,
including but not limited to misrepresentation and breach of contract by direct
and indirect ceding companies. In addition, the Company is in the process of
auditing ceding companies that have indicated that they anticipate asserting
claims in the future against the Company in the amount of $24.1 million, which
is $23.7 million in excess of the amounts held in reserve by the Company as of
September 30, 2004. Depending upon the audit findings in these cases, they could
result in litigation or arbitrations in the future. See Note 21, "Discontinued
Operations," in the Company's 2003 Annual Report for more information. During
the third quarter of 2004, the Company's discontinued accident and health
operations recorded a $24.0 million pre-tax charge related to the negotiated
settlement of all disputed claims associated with its largest identified
accident and health exposure. Additionally, from time to time, the Company is
subject to litigation and arbitration related to its life reinsurance business
and to employment-related matters in the normal course of its business. While it
is not feasible to predict or determine the ultimate outcome of the pending
litigation or arbitrations or provide reasonable ranges of potential losses, it
is the opinion of management, after consultation with counsel, that their
outcomes, after consideration of the provisions made in the Company's
consolidated financial statements, would not have a material adverse effect on
its consolidated financial position.

In addition, as discussed in the Company's Annual Report, AFJP claims payments
are linked to AFJP fund unit values, which are artificially inflated because of
the regulatory intervention of the Argentine government. In view of this fact,
coupled with the acceleration of permanent disability payments, during the third
quarter the Company has formally notified the AFJP ceding companies that it will
no longer make artificially inflated claim payments, as it has been doing for
some time under a reservation of rights, but rather will pay claims only on the
basis of the market value of the AFJP fund units. This formal notification could
result in litigation or arbitrations in the future. While it is not feasible to
predict or determine the ultimate outcome of any such future litigations or
arbitrations or provide reasonable ranges of potential losses, it is the opinion
of management, after consultation with counsel, that their outcomes, after
consideration of the provisions made in the Company's consolidated financial
statements, would not have a material adverse effect on its consolidated
financial position.

33


ITEM 2.

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Under a Board of Directors approved plan, the Company may purchase at its
discretion up to $50 million of its common stock on the open market. As of
September 30, 2004, the Company had purchased 225,500 shares of treasury stock
under this program at an aggregate price of $6.6 million. All purchases were
made during 2002. The Company generally uses treasury shares to support the
future exercise of options granted under its stock option plans.

ITEM 6

EXHIBITS

See index to exhibits.

34


SIGNATURES

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 thereunto duly authorized.

Reinsurance Group of America, Incorporated

By: /s/ A. Greig Woodring November 5, 2004
---------------------------------------
A. Greig Woodring
President & Chief Executive Officer
(Principal Executive Officer)

By: /s/ Jack B. Lay November 5, 2004
---------------------------------------
Jack B. Lay
Executive Vice President & Chief Financial Officer
(Principal Financial and Accounting Officer)

35


INDEX TO EXHIBITS



Exhibit
Number Description
- ------ -----------

3.1 Restated Articles of Incorporation, incorporated by reference to
Exhibit 3.1 of Current Report on Form 8-K filed June 30, 2004.

3.2 Bylaws of RGA, as amended, incorporated by reference to Exhibit 3.2
of Quarterly Report on Form 10-Q filed August 6, 2004.

31.1 Certification of Chief Executive Officer pursuant to section 302 of
the Sarbanes-Oxley Act of 2002

31.2 Certification of Chief Financial Officer pursuant to section 302 of
the Sarbanes-Oxley Act of 2002

32.1 Certification of Chief Executive Officer pursuant to section 906 of
the Sarbanes-Oxley Act of 2002

32.2 Certification of Chief Financial Officer pursuant to section 906 of
the Sarbanes-Oxley Act of 2002


36