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, 2003 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, INCLUDING ZIP CODE) (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, 2003: 49,988,385 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, 2003 and December 31, 2002 3 Condensed Consolidated Statements of Income (Unaudited) Three and nine months ended September 30, 2003 and 2002 4 Condensed Consolidated Statements of Cash Flows (Unaudited) Nine months ended September 30, 2003 and 2002 5 Notes to Unaudited Condensed Consolidated Financial Statements 6 2 Management's Discussion and Analysis of Financial Condition and Results of Operations 11 3 Quantitative and Qualitative Disclosures About Market Risk 28 4 Controls and Procedures 28 PART II - OTHER INFORMATION 1 Legal Proceedings 29 6 Exhibits and Reports on Form 8-K 29 Signatures 31 Index to Exhibits 32 2

REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) September 30, December 31, 2003 2002 ------------- ------------ (Dollars in thousands) ASSETS Fixed maturity securities: Available-for-sale at fair value (amortized cost of $3,606,738 and $3,332,717 at September 30, 2003 and December 31, 2002, respectively) $ 3,893,201 $ 3,502,703 Mortgage loans on real estate 434,626 227,492 Policy loans 850,301 841,120 Funds withheld at interest 2,431,611 1,975,071 Short-term investments 45,873 4,269 Other invested assets 136,096 99,540 ------------ ------------ Total investments 7,791,708 6,650,195 Cash and cash equivalents 133,298 88,101 Accrued investment income 78,691 35,514 Premiums receivable 320,362 253,892 Reinsurance ceded receivables 388,949 452,220 Deferred policy acquisition costs 1,361,075 1,084,936 Other reinsurance balances 375,037 288,833 Other assets 76,414 38,906 ------------ ------------ Total assets $ 10,525,534 $ 8,892,597 ============ ============ LIABILITIES AND STOCKHOLDERS' EQUITY Future policy benefits $ 2,854,517 $ 2,430,042 Interest sensitive contract liabilities 4,004,531 3,413,462 Other policy claims and benefits 889,210 760,166 Other reinsurance balances 247,452 233,286 Deferred income taxes 424,515 291,980 Other liabilities 109,189 55,235 Long-term debt 394,163 327,787 Company-obligated mandatorily redeemable preferred securities of subsidiary trust holding solely junior subordinated debentures of the Company 158,262 158,176 ------------ ------------ Total liabilities 9,081,839 7,670,134 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; 75,000,000 shares authorized, 51,053,273 shares issued at September 30, 2003 and December 31, 2002, respectively) 511 511 Warrants 66,915 66,915 Additional paid-in-capital 613,916 613,042 Retained earnings 588,413 480,301 Accumulated other comprehensive income: Accumulated currency translation adjustment, net of income taxes 33,379 715 Unrealized appreciation of securities, net of income taxes 173,297 102,768 ------------ ------------ Total stockholders' equity before treasury stock 1,476,431 1,264,252 Less treasury shares held of 1,141,138 and 1,596,629 at cost at September 30, 2003 and December 31, 2002, respectively (32,736) (41,789) ------------ ------------ Total stockholders' equity 1,443,695 1,222,463 ------------ ------------ Total liabilities and stockholders' equity $ 10,525,534 $ 8,892,597 ============ ============ See accompanying notes to unaudited condensed consolidated financial statements. 3

REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited) Three months ended Nine months ended September 30, September 30, -------------------------- -------------------------- 2003 2002 2003 2002 ----------- ----------- ----------- ----------- (Dollars in thousands, except per share data) REVENUES: Net premiums $ 572,970 $ 455,750 $ 1,700,746 $ 1,390,113 Investment income, net of related expenses 122,153 82,499 345,234 260,779 Realized investment gains (losses), net 6,560 1,066 776 (10,951) Other revenues 10,819 10,839 33,670 27,734 ----------- ----------- ----------- ----------- Total revenues 712,502 550,154 2,080,426 1,667,675 BENEFITS AND EXPENSES: Claims and other policy benefits 457,844 342,301 1,334,081 1,096,797 Interest credited 46,251 22,156 130,914 79,777 Policy acquisition costs and other insurance expenses 111,334 96,303 330,903 252,606 Other operating expenses 24,683 26,358 77,275 67,734 Interest expense 9,383 9,006 27,384 26,475 ----------- ----------- ----------- ----------- Total benefits and expenses 649,495 496,124 1,900,557 1,523,389 Income from continuing operations before income taxes 63,007 54,030 179,869 144,286 Provision for income taxes 20,783 19,307 60,899 51,603 ----------- ----------- ----------- ----------- Income from continuing operations 42,224 34,723 118,970 92,683 Discontinued operations: Loss from discontinued accident and health operations, net of income taxes (473) (1,135) (1,918) (3,264) ----------- ----------- ----------- ----------- Net income $ 41,751 $ 33,588 $ 117,052 89,419 =========== =========== =========== =========== Earnings per share from continuing operations: Basic earnings per share $ 0.85 $ 0.70 $ 2.39 $ 1.88 Diluted earnings per share $ 0.84 $ 0.70 $ 2.38 $ 1.87 Earnings per share from net income: Basic earnings per share $ 0.84 $ 0.68 $ 2.36 $ 1.81 Diluted earnings per share $ 0.83 $ 0.68 $ 2.34 $ 1.80 Dividends declared per share $ 0.06 $ 0.06 $ 0.18 $ 0.18 See accompanying notes to unaudited condensed consolidated financial statements. 4

REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) Nine months ended September 30, -------------------------- 2003 2002 ----------- ----------- (Dollars in thousands) CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 117,052 $ 89,419 Adjustments to reconcile net income to net cash provided by operating activities: Change in: Accrued investment income (42,498) (44,788) Premiums receivable (83,332) (34,372) Deferred policy acquisition costs (244,916) (128,378) Reinsurance ceded balances 63,271 (14,454) Future policy benefits, other policy claims and benefits, and other reinsurance balances 342,263 325,414 Deferred income taxes 61,932 74,211 Other assets and other liabilities 15,797 (60,598) Amortization of net investment discounts and other (31,302) (11,421) Realized investment (gains) losses, net (776) 10,951 Other, net 654 10,360 ----------- ----------- Net cash provided by operating activities 198,145 216,344 CASH FLOWS FROM INVESTING ACTIVITIES: Sales and maturities of fixed maturity securities - available for sale 1,315,599 1,627,768 Purchases of fixed maturity securities - available for sale (1,426,275) (2,047,969) Cash invested in policy loans and mortgage loans on real estate (224,797) (52,198) Cash invested in funds withheld at interest (42,671) (38,276) Principal payments on policy loans and mortgage loans on real estate 8,891 12,384 Change in short-term investments and other invested assets (71,898) 114,109 ----------- ----------- Net cash used in investing activities (441,151) (384,182) CASH FLOWS FROM FINANCING ACTIVITIES: Dividends to stockholders (8,940) (8,892) Borrowings under credit agreements 63,448 -- Purchase of treasury stock -- (6,594) Exercise of stock options 9,054 662 Excess deposits on universal life and other investment type policies and contracts 221,245 88,045 ----------- ----------- Net cash provided by financing activities 284,807 73,221 Effect of exchange rate changes 3,396 (254) ----------- ----------- Change in cash and cash equivalents 45,197 (94,871) Cash and cash equivalents, beginning of period 88,101 226,670 ----------- ----------- Cash and cash equivalents, end of period $ 133,298 $ 131,799 =========== =========== Supplementary disclosure of cash flow information: Amount of interest paid $ 21,634 $ 20,875 Amount of income taxes paid $ 5,938 $ 11,301 See accompanying notes to unaudited condensed consolidated statements. 5

REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 1. BASIS OF PRESENTATION The accompanying unaudited condensed consolidated financial statements of Reinsurance Group of America, Incorporated ("RGA") and 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, 2003 are not necessarily indicative of the results that may be expected for the year ending December 31, 2003. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Current Report on Form 8-K filed with the Securities and Exchange Commission on August 25, 2003 ("Current Report"). 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 2003 presentation. Accounting Changes. Effective January 1, 2003, the Company adopted the fair value recognition provisions of Statement of Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based Compensation," and as amended by SFAS No. 148, "Accounting for Stock-Based Compensation--Transition and Disclosure," prospectively to all awards granted, modified or settled on or after January 1, 2003. The effects on net income and earnings per share from net income if the fair value based method had been applied to all awards since the effective date of SFAS No. 123 for the periods presented below were (in thousands, except per share amounts): THREE MONTHS ENDED NINE MONTHS ENDED SEPTEMBER 30, SEPTEMBER 30, ------------------------ ------------------------- 2003 2002 2003 2002 ---------- ---------- ----------- ---------- Net income as reported $ 41,751 $ 33,588 $ 117,052 $ 89,419 Add compensation expense included in net income, net of income taxes 272 -- 815 -- Deduct total fair value of compensation expense for all awards, net of income taxes (870) (741) (2,765) (2,254) ---------- ---------- ----------- ---------- Pro forma net income $ 41,153 $ 32,847 $ 115,102 $ 87,165 Net income per share: As reported - basic $ 0.84 $ 0.68 $ 2.36 $ 1.81 Pro forma - basic $ 0.83 $ 0.67 $ 2.32 $ 1.77 As reported - diluted $ 0.83 $ 0.68 $ 2.34 $ 1.80 Pro forma - diluted $ 0.82 $ 0.66 $ 2.30 $ 1.75 ========== ========== =========== ========== 6

2. EARNINGS PER SHARE The following table sets forth the computation of basic and diluted earnings per share on income from continuing operations for the three- and nine-months ended September 30, 2003 and 2002 (in thousands, except per share information): THREE MONTHS ENDED NINE MONTHS ENDED SEPTEMBER 30, SEPTEMBER 30, ------------------- ------------------- 2003 2002 2003 2002 -------- -------- -------- -------- Earnings: Income from continuing operations (numerator for basic and diluted calculations) $ 42,224 $ 34,723 $118,970 $ 92,683 Shares: Weighted average outstanding shares (denominator for basic calculation) 49,793 49,363 49,684 49,371 Equivalent shares from outstanding stock options 474 276 259 312 -------- -------- -------- -------- Denominator for diluted calculation 50,267 49,639 49,943 49,683 Earnings per share: Basic $ 0.85 $ 0.70 $ 2.39 $ 1.88 Diluted $ 0.84 $ 0.70 $ 2.38 $ 1.87 ======== ======== ======== ======== 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. 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. For the three and nine month periods ended September 30, 2002, approximately 1.4 million and 0.9 million, respectively, in outstanding stock options were not included in the calculation of common equivalent shares. These options were outstanding at the end of their respective periods. Diluted earnings per share for all periods 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 with the exercise proceeds than it issues. 3. COMPREHENSIVE INCOME The following schedule reflects the change in accumulated other comprehensive income for the three and nine-month periods ended September 30, 2003 and 2002 (dollars in thousands): THREE MONTHS ENDED NINE MONTHS ENDED ---------------------------- ----------------------------- SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, 2003 2002 2003 2002 ------------- ------------- ------------- ------------- Net income $ 41,751 $ 33,588 $117,052 $ 89,419 Accumulated other comprehensive income (expense), net of income taxes: Unrealized gains (losses) on securities (35,410) 83,380 70,529 90,323 Foreign currency items (3,210) (20,061) 32,664 9,838 -------- -------- -------- -------- Comprehensive income $ 3,131 $ 96,907 $220,245 $189,580 ======== ======== ======== ======== 7

4. SEGMENT INFORMATION Prior to 2003, the Company reported the results of its operations in five main operational segments segregated primarily by geographic region: U.S., Canada, Latin America, Asia Pacific, and Europe & South Africa. The Latin America, Asia Pacific, and Europe & South Africa segments were presented historically as one reportable segment, Other International. As a result of the Company's declining presence in Argentina and changes in management responsibilities for part of the Latin America region, beginning with the first quarter of 2003, the Other International reportable segment no longer includes Latin America operations. Latin America results relating to the Argentine privatized pension business as well as direct insurance operations in Argentina are now reported in the Corporate and Other segment. The results for all other Latin America business, primarily traditional reinsurance business in Mexico, are now reported as part of U.S. operations in the Traditional sub-segment. The Asia Pacific and Europe & South Africa operational segments are presented herein as one reportable segment, Other International. Prior period segment information has been reclassified to conform to this new presentation. The accounting policies of the segments are the same as those described in the Summary of Significant Accounting Policies in Note 2 of the Current Report. The Company measures segment performance based on profit or loss from operations before income taxes. There are no intersegment 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 for the three and nine months ended September 30, 2003 and 2002 are summarized below (in thousands). THREE MONTHS ENDED NINE MONTHS ENDED ---------------------------- ---------------------------- SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, 2003 2002 2003 2002 ------------- ------------- ------------- ------------- REVENUES U.S. $ 468,814 $ 392,021 $ 1,396,126 $ 1,209,293 Canada 84,034 60,928 229,233 184,722 Other International 154,962 98,003 438,851 259,694 Corporate and Other 4,692 (798) 16,216 13,966 ----------- ----------- ----------- ----------- Total from continuing operations $ 712,502 $ 550,154 $ 2,080,426 $ 1,667,675 =========== =========== =========== =========== INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES U.S. $ 45,303 $ 55,307 $ 143,702 $ 132,256 Canada 19,529 8,678 43,585 27,428 Other International 9,627 4,054 21,833 8,728 Corporate and Other (11,452) (14,009) (29,251) (24,126) ----------- ----------- ----------- ----------- Total from continuing operations $ 63,007 $ 54,030 $ 179,869 $ 144,286 =========== =========== =========== =========== Other International assets increased approximately 52.6% from the amounts disclosed in Note 17 of the Current Report, primarily due to the continued growth in the Europe & South Africa and Asia Pacific segments. Latin America assets have been reclassified between U.S. and Corporate and Other segments for comparable periods. 5. COMMITMENTS AND CONTINGENT LIABILITIES The Company is currently a party to various litigation and arbitrations that involve medical reinsurance arrangements, personal accident business, and aviation bodily injury carve-out business. As of September 30, 2003, the ceding companies involved in these disputes have raised claims that are $50.9 million in excess of the amounts held in reserve by the Company. 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 which have indicated that they anticipate asserting claims in the future against the Company that are $7.8 million in excess of the amounts held in reserve by the Company. Depending upon the audit findings in these cases, they could result in litigation or 8

arbitrations in the future. See Note 21, "Discontinued Operations," of the Current Report for more information. From time to time, the Company is subject to litigation and arbitration related to its 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 condensed consolidated financial statements, would not have a material adverse effect on its consolidated financial position, but could have a positive or negative effect on net income. 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, 2003, there were approximately $41.7 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, 2003, $390.1 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. The letters of credit are issued for a term of one year and renew automatically unless the issuing bank provides the Company with at least thirty days notice of their intent not to renew. RGA has issued guarantees on behalf of its subsidiaries' performance for the payment of amounts due under certain credit facilities, reinsurance treaties and an office lease obligation, whereby if a subsidiary fails to meet an obligation, RGA or one of its other subsidiaries will make a payment to fulfill the obligation. In limited circumstances, 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 $113.3 million as of September 30, 2003 and are reflected on the Company's condensed consolidated balance sheet in future policy benefits. 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, 2003, RGA's exposure related to credit facility guarantees was $44.6 million and is reflected on the condensed consolidated balance sheet in long-term debt. RGA's maximum potential guarantee under the credit facilities is $48.7 million. RGA has issued a guarantee on behalf of a subsidiary in the event the subsidiary fails to make payment under its office lease obligation. As of September 30, 2003, the maximum potential exposure was approximately $2.8 million. 6. NEW ACCOUNTING STANDARDS 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. SOP 03-1 is effective for fiscal years beginning after December 15, 2003. The Company is in the process of quantifying the impact of SOP 03-1 on its consolidated financial statements. In May 2003, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 150 "Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity". SFAS No. 150 establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). Many of those instruments were previously classified as equity. Effective July 1, 2003, the Company adopted the provisions of SFAS No. 150, which did not materially affect the Company's financial position or results of operations. In April 2003, the FASB issued SFAS No. 149 "Amendment of Statement 133 on Derivative Instruments and Hedging Activities". SFAS No. 149 requires that contracts with comparable characteristics be accounted for similarly. In particular, SFAS No. 149 clarifies under what circumstances a contract with an initial net investment meets the characteristic of a derivative and when a derivative contains a financing component, amends the definition of an underlying to conform it to language used in FASB Interpretation No. 45, "Guarantor's Accounting and 9

Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others", and amends certain other existing pronouncements. SFAS No. 149 is effective for contracts entered into or modified after June 30, 2003, and for hedging relationships designated after June 30, 2003. In addition, provisions of SFAS No. 149 should be applied prospectively. Effective July 1, 2003, the Company adopted the provisions of SFAS No. 149 with no impact to the consolidated financial statements. 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. Issue B36 is effective October 1, 2003. Substantially all of the Company's funds withheld receivable balance is associated with its reinsurance of annuity contracts. The funds withheld receivable balance totaled $2.4 billion at September 30, 2003, of which $1.8 billion are subject to the provisions of Issue B36. Management believes the embedded derivative feature in each of these reinsurance treaties is similar to a total return swap on the assets held by the ceding companies. The Company has developed cash flow models as the basis for estimating the value of the total return swap. The cash flow models are based on the Company's expectations of the future cash flows under the reinsurance treaties that in turn are driven by the underlying annuity contracts. The fair value of the total return swap is affected by changes, both actual and expected, in the cash flows of the underlying annuity contracts, changes in credit risk associated with the assets held by the ceding company and changes in interest rates. The change in fair value, which is a non-cash item, also affects the amortization of deferred acquisition costs since the Company is required to include it in its expectation of gross profits. Management estimates the initial adoption of Issue B36 will result in a net gain, after tax and after related amortization of deferred acquisition costs, of approximately $1.0 million. This estimate is subject to change as management continues to validate its models and refine its assumptions. Additionally, industry standards and practices continue to evolve related to valuing these types of embedded derivative features. In addition to its annuity contracts, the Company has entered into various financial reinsurance treaties on a funds withheld and modified coinsurance basis. These treaties do not transfer significant insurance risk and are recorded on a deposit method of accounting with the Company earning a net fee. As a result of the experience refund provisions contained in these treaties, the value of the embedded derivatives in these contracts is currently considered immaterial. The Company monitors the performance of these treaties on a quarterly basis. Significant adverse performance or losses on these treaties may result in a loss associated with the embedded derivative. Effective January 1, 2003, the Company adopted the provisions of SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities," FASB Interpretation No. 46, "Consolidation of Variable Interest Entities," and FASB Interpretation No. 45, "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others." The adoption of these provisions did not materially affect the Company's financial position or results of operations. In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based Compensation -- Transition and Disclosure, an amendment of FASB Statement No. 123." Effective January 1, 2003, the Company prospectively adopted the fair value-based employee stock-based compensation expense recognition provisions of SFAS No. 123, as amended by SFAS No. 148. The Company formerly applied the intrinsic value-based expense provisions set forth in APB Opinion No. 25, Accounting for Stock Issued to Employees, ("APB 25"). For the three and nine month periods ended September 30, 2003, the Company recorded pre-tax compensation expense of approximately $0.4 million and $1.3 million, respectively, associated with stock option grants issued during January 2003. 7. ACQUISITION OF BUSINESS On September 22, 2003, RGA Reinsurance Company ("RGA Re"), a wholly-owned subsidiary of the Company, entered into a definitive agreement whereby it will acquire through coinsurance the traditional U.S. life reinsurance business of Allianz Life Insurance Company of North America ("Allianz Life"). The transaction is subject to filing under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, certain regulatory approvals, and other customary closing conditions and is expected to close during the fourth quarter of 2003. At closing, RGA Re will 10

pay Allianz Life a ceding commission of $310 million. Allianz Life will transfer to RGA Re assets equal to the statutory reserves of Allianz Life associated with those liabilities assumed by RGA Re as of June 30, 2003 after any estimated premium adjustment, and including all of the cash income (net of expenses) under the assumed life reinsurance treaties from July 1, 2003 to the date of closing, net of purchase price, subject to certain post-closing adjustments. Upon such closing, the Company expects to receive cash from Allianz Life in excess of the $310 million ceding commission that the Company will pay to Allianz Life. The excess will not be determined until the transaction is closed. RGA Re has agreed to use commercially reasonable efforts to novate the business after the transaction is closed. The Company expects the transaction to add approximately $240 billion of life reinsurance in force, and to generate approximately $400 to $450 million in annual premiums, approximately $5.0 to $8.0 million, after tax, in net income to the fourth quarter of 2003, and approximately $30 to $40 million, after tax, in net income during 2004. 8. SUBSEQUENT EVENT Common Stock Offering RGA expects to complete the sale of 10,500,000 shares of its common stock on November 13, 2003 at a price per share of $36.65 generating estimated net proceeds of approximately $371.8 million. RGA has granted the underwriters a 30-day option to purchase an additional 1,575,000 shares of RGA's common stock. RGA expects to use the net proceeds for general corporate purposes, including funding its reinsurance operations. Pending such use, RGA expects to invest the net proceeds in interest-bearing, investment-grade securities, short-term investments, or similar assets. MetLife, Inc. has indicated that it and its affiliates are interested in purchasing 3,000,000 shares of common stock in the offering having a total purchase price of $109,950,000. If MetLife, Inc. purchases these shares, immediately after this offering, it will beneficially own approximately 53.4% of RGA's common stock outstanding as of September 30, 2003, assuming the underwriters do not exercise their option to purchase additional shares. ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OVERVIEW Prior to 2003, the Company reported the results of its operations in five main operational segments segregated primarily by geographic region: U.S., Canada, Latin America, Asia Pacific, and Europe & South Africa. The Latin America, Asia Pacific, and Europe & South Africa segments were presented historically as one reportable segment, Other International. As a result of the Company's declining presence in Argentina and changes in management responsibilities for part of the Latin America region, beginning with the first quarter of 2003, the Other International reportable segment no longer includes Latin America operations. Latin America results relating to the Argentine privatized pension business as well as direct insurance operations in Argentina are now reported in the Corporate and Other segment. The results for all other Latin America business, primarily traditional reinsurance business in Mexico, are now reported as part of U.S. operations in the Traditional sub-segment. The Asia Pacific and Europe & South Africa operational segments are presented herein as one reportable segment, Other International. Prior period segment information has been reclassified to conform to this new presentation. The U.S. Operations provide traditional life, asset-intensive, and financial reinsurance products. The Canada operations provide insurers with traditional life reinsurance as well as creditor and critical illness products. The Asia Pacific operations provide primarily traditional life and critical illness reinsurance and, to a lesser extent, financial reinsurance. The Europe & South Africa operations include traditional life reinsurance and critical illness business from Europe and South Africa, in addition to other markets being developed by the Company. The Corporate and Other segment results include corporate investment activity, general corporate expenses, interest expense of RGA, and the provision for income tax expense (benefit). The Company's discontinued accident and health operations are not reflected in the continuing operations of the Company. The Company measures segment performance based on income or loss from continuing operations before income taxes. Consolidated income from continuing operations before income taxes increased $9.0 million for the third quarter and $35.6 million for the nine months ended September 30, 2003, as compared to the respective prior-year periods. Diluted earnings per share from continuing operations were $0.84 and $2.38 for the third quarter and first nine months of 2003, respectively, compared to $0.70 and $1.87 for the comparable prior-year periods. 11

Consolidated investment income, net of related expenses, increased 48.1% and 32.4% during the third quarter and first nine months of 2003, respectively, primarily due to a larger invested asset base. Invested assets as of September 30, 2003 totaled $7.8 billion, a 34.3% increase over September 30, 2002. The average yield earned on investments excluding funds withheld at interest was 6.59% for the third quarters of 2003 and 2002. Investment income is allocated to the segments based upon average assets and related capital levels deemed appropriate to support the segment business volumes. The consolidated provision for income taxes increased 7.6% and 18.0% for the third quarter and first nine months of 2003, respectively, primarily a result of a higher income from continuing operations before income taxes during the current year. The effective tax rate was 33.0% for the third quarter and 33.9% for the first nine months of 2003, compared to 35.7% and 35.8% for the comparable prior-year periods. The decrease in the effective tax rate was primarily due to earnings in certain foreign subsidiaries, which resulted in a release of valuation allowances in those entities, and a reduction in foreign country tax rates. On September 22, 2003, RGA Reinsurance Company ("RGA Re"), a wholly-owned subsidiary of the Company, entered into a definitive agreement whereby it will acquire through coinsurance the traditional U.S. life reinsurance business of Allianz Life. The transaction is subject to a filing under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, certain regulatory approvals, and other customary closing conditions and is expected to close during the fourth quarter of 2003. At closing, RGA Re will pay Allianz Life a ceding commission of $310 million. Allianz Life will transfer to RGA Re assets equal to the statutory reserves of Allianz Life associated with those liabilities assumed by RGA Re as of June 30, 2003 after any estimated premium adjustment, and including all of the cash income (net of expenses) under the assumed life reinsurance treaties from July 1, 2003 to the date of closing, net of purchase price, subject to certain post-closing adjustments. Upon such closing, the Company expects to receive cash from Allianz Life in excess of the $310 million ceding commission that the Company will pay to Allianz Life. The excess will not be determined until the transaction is closed. RGA Re has agreed to use commercially reasonable efforts to novate the business after the transaction is closed. The Company expects the transaction to add approximately $240 billion of life reinsurance in force, and to generate approximately $400 to $450 million in annual premiums, approximately $5.0 to $8.0 million, after tax, in net income to the fourth quarter of 2003, and approximately $30 to $40 million, after tax, in net income during 2004. Further discussion and analysis of the results for 2003 compared to 2002 are presented by segment. 12

RESULTS OF OPERATIONS U.S. OPERATIONS U.S. Operations consists of two major sub-segments: Traditional and Non-Traditional. The Traditional sub-segment primarily specializes in mortality-risk reinsurance. This category derives revenues primarily from renewal premiums from existing mortality-risk reinsurance treaties, new business premiums from existing or new mortality-risk reinsurance treaties, and income earned on invested assets. The Non-traditional category consists of Asset-Intensive and Financial Reinsurance. 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 from continuing operations before income taxes $ 38,145 $ 3,902 $ 3,256 $ 45,303 ========= ========= ========= ========= FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2002 (IN THOUSANDS): NON-TRADITIONAL ------------------------ ASSET- FINANCIAL TOTAL TRADITIONAL INTENSIVE REINSURANCE U.S. ----------- ----------- ----------- --------- REVENUES: Net premiums $319,485 $ 803 $ -- $320,288 Investment income, net of related expenses 43,430 17,495 28 60,953 Realized investment gains (losses), net 1,880 (295) -- 1,585 Other revenues 740 2,515 5,940 9,195 -------- -------- -------- -------- Total revenues 365,535 20,518 5,968 392,021 BENEFITS AND EXPENSES: Claims and other policy benefits 231,890 9,298 -- 241,188 Interest credited 13,422 6,642 -- 20,064 Policy acquisition costs and other insurance expenses 60,265 1,697 1,679 63,641 Other operating expenses 8,850 358 2,613 11,821 -------- -------- -------- -------- Total benefits and expenses 314,427 17,995 4,292 336,714 Income from continuing operations before income taxes $ 51,108 $ 2,523 $ 1,676 $ 55,307 ======== ======== ======== ======== 13

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 from continuing operations before income taxes $ 123,990 $ 10,764 $ 8,948 $ 143,702 =========== =========== =========== =========== FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 (IN THOUSANDS): NON-TRADITIONAL --------------------------- ASSET- FINANCIAL TOTAL TRADITIONAL INTENSIVE REINSURANCE U.S. ----------- ----------- ----------- ----------- REVENUES: Net premiums $ 1,002,741 $ 2,796 $ -- $ 1,005,537 Investment income, net of related expenses 120,039 63,943 155 184,137 Realized investment losses, net (1,151) (4,255) -- (5,406) Other revenues 1,546 5,684 17,795 25,025 ----------- ----------- ----------- ------------ Total revenues 1,123,175 68,168 17,950 1,209,293 BENEFITS AND EXPENSES: Claims and other policy benefits 785,756 17,014 -- 802,770 Interest credited 41,517 35,453 -- 76,970 Policy acquisition costs and other insurance expenses 153,760 8,126 5,517 167,403 Other operating expenses 22,145 744 7,005 29,894 ----------- ----------- ----------- ------------ Total benefits and expenses 1,003,178 61,337 12,522 1,077,037 Income from continuing operations before income taxes $ 119,997 $ 6,831 $ 5,428 $ 132,256 =========== =========== =========== ============ Income from continuing operations before income taxes for the U.S. Operations segment totaled $45.3 million and $143.7 million for the third quarter and first nine months of 2003, a decrease of 18.1% and an increase of 8.7% from the comparable prior-year periods, respectively. The decrease in income from continuing operations before income taxes for the quarter is primarily the result of unfavorable claims experience in the current quarter and favorable claim experience in the comparable prior-year quarter. The increase in income from continuing operations before income taxes for the year is primarily the result of premium growth compared to the same period last year. 14

Traditional Reinsurance The U.S. traditional reinsurance is the oldest and largest sub-segment of the Company. This 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 2003, this sub-segment added $29.7 billion and $95.6 billion face amount of new business, respectively, compared to $28.6 billion and $102.8 billion for the same periods in 2002. Total assumed inforce, as measured by insurance face amount, as of September 30, 2003 for U.S. Operations was $594.8 billion, an increase of 13.9% over the total at September 30, 2002. Management believes life insurance industry consolidations and the trend towards reinsuring mortality risks should continue to provide reinsurance opportunities, although the timing and level of production is uncertain. Income from continuing operations before income taxes for U.S. traditional reinsurance decreased 25.4% in the third quarter and increased 3.3% for the nine months ended 2003, respectively. The decrease for the third quarter was due to slightly unfavorable claims experience compared to favorable claims experience for the comparable prior-year period. The increase for the year was due to continued premium growth and generally favorable claims experience, somewhat offset by an increase in net realized investment losses of $5.9 million. Net premiums for U.S. traditional reinsurance increased 15.2% and 11.2% in the third quarter and first nine months of 2003, respectively. New premiums from facultative and automatic treaties and renewal premium on existing blocks of business all contributed to growth. Additionally, new inforce blocks assumed contributed $30.3 million of the growth for the year. Net investment income increased 9.1% and 12.7% in the third quarter and first nine months of 2003, respectively. The increase is due to growth in the invested asset base, primarily due to increased cash flows from operating activities on traditional reinsurance. Claims and other policy benefits as a percentage of net premiums (loss ratio) were 80.8% and 79.7% in the third quarter and first nine months of 2003, respectively, compared to 72.6% and 78.4% for the same periods in 2002. The increase in the loss ratio for the period is the result of modestly favorable claims experience for the year compared to very favorable claims experience for the same period last year. 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 15.4% and 14.7% for the third quarter and first nine months of 2003, respectively, compared to 18.9% and 15.3% for the same periods in 2002. These percentages are generally expected to fluctuate due to variations in the mixture of business being written. Other operating expenses, as a percentage of net premiums were 2.0% and 2.2% for the third quarter and first nine months of 2003, respectively, compared to 2.8% and 2.2% for the same periods in 2002. These percentages are generally expected to fluctuate slightly from period to period, but should remain fairly constant over the long term. As described above, the Company entered into a definitive agreement on September 22, 2003 whereby it will acquire the traditional U.S. life reinsurance business of Allianz Life. This transaction is expected to add approximately $240 billion of life reinsurance in force to the Company's book of business and to generate approximately $400 to $450 million in annual premiums. Additionally, the Company expects this business will generate approximately $5.0 to $8.0 million after tax, in net income in the fourth quarter of 2003, and approximately $30 million to $40 million in after-tax net income during 2004. This business will be reported within the U.S. traditional reinsurance sub-segment. Management expects it will take approximately 12 months to transition the policy information to RGA's systems. Allianz Life will provide transition and service support during that period. 15

RGA intends to initially finance the Allianz Life transaction using several sources, including funds available under its current bank credit lines, funds generated by existing operations and its retrocession arrangements. Based upon its internal capital model, RGA expects to allocate approximately $250 million of capital to support this block of business on a going forward basis. The mix of financing sources will depend upon current and future market conditions. Asset-Intensive Reinsurance The U.S. asset-intensive reinsurance sub-segment includes the reinsurance of annuities and corporate-owned and bank-owned life insurance ("BOLI"). 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. Income from continuing operations before income taxes for the third quarter and first nine months of 2003 was $3.9 million and $10.8 million, as compared to $2.5 million and $6.8 million, respectively, in the comparable prior-year periods. Contributing to the increase for the nine-month period was a reduction in realized investment losses to $2.1 million from $4.3 million in the prior period coupled with continued growth in the annuity business. Total revenues, which are comprised primarily of investment income, increased to $47.1 million and $129.1 million in the third quarter and first nine months of 2003, respectively, from $20.5 million and $68.2 million for the comparable prior-year periods. The growth in revenue is primarily the result of new annuity treaties executed during the fourth quarter of 2002. Three new annuity treaties contributed $48.0 million of additional revenues over the prior year. The invested asset base increased from $1.7 billion as of September 30, 2002, to $2.4 billion as of December 31, 2002 to $3.0 billion as of September 30, 2003. Other operating expenses were $0.9 million and $2.8 million for the third quarter and first nine months of 2003, respectively, compared to $0.4 million and $0.7 million in the comparable prior-year periods. This increase can be attributed to the significant growth in this sub-segment in recent years. 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 assumes and generally subsequently retrocedes with a net fee earned on the transaction. 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 from continuing operations before income taxes increased to $3.3 million and $8.9 million in the third quarter and first nine months of 2003, respectively, from $1.7 million and $5.4 million in the comparable prior-year periods. These results are attributed to higher amounts of financial reinsurance outstanding and lower other operating expenses during the respective periods. Financial reinsurance outstanding, primarily measured by pre-tax statutory surplus, was $826.7 million and $726.6 million as of September 30, 2003 and 2002, respectively. The decreases in other operating expenses for the third quarter and first nine months of 2003 compared to 2002 were a result of lower overhead costs being allocated to this sub-segment. 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, including preferred underwriting products, as well as creditor and non-guaranteed critical illness products. 16

(in thousands) FOR THE THREE MONTHS ENDED FOR THE NINE MONTHS ENDED SEPTEMBER 30, SEPTEMBER 30, ---------------------------------- ------------------------------------ 2003 2002 2003 2002 ----------------- ---------------- ------------------ ----------------- REVENUES: Net premiums $53,144 $41,894 $153,747 $132,571 Investment income, net of related expenses 22,244 18,752 63,519 52,133 Realized investment gains (losses), net 8,596 164 12,158 (22) Other revenues 50 118 (191) 40 ------- ------- -------- -------- Total revenues 84,034 60,928 229,233 184,722 BENEFITS AND EXPENSES: Claims and other policy benefits 56,132 46,278 161,411 137,104 Interest credited 536 345 1,089 733 Policy acquisition costs and other insurance expenses 5,257 2,880 15,714 12,142 Other operating expenses 2,580 2,747 7,434 7,315 ------- ------- -------- -------- Total benefits and expenses 64,505 52,250 185,648 157,294 Income from continuing operations before income taxes $19,529 $ 8,678 $ 43,585 $ 27,428 ======= ======= ======== ======== Income from continuing operations before income taxes increased by $10.9 million and $16.2 million in the third quarter and first nine months of 2003, respectively. Realized investment gains during the first nine months of 2003 were primarily related to the sale of fixed maturity securities associated with the restructuring of the investment portfolio to eliminate concentrations in certain issuers and improve asset-liability matching. These gains accounted for $8.4 million and $12.2 million of the increase in income from continuing operations before income taxes for the third quarter and first nine months of 2003, respectively. Additionally, the Canadian dollar has strengthened against the U.S. dollar during 2003 relative to 2002, and, as a result, contributed $2.4 million and $4.1 million to income from continuing operations before income taxes for the third quarter and the first nine months of 2003, respectively. Net premiums increased 26.9% and 16.0% in the third quarter and first nine months of 2003, respectively. A stronger Canadian dollar during 2003 contributed $6.5 million, or 12.2%, and $14.2 million, or 9.2%, to net premiums reported during the third quarter and first nine months of 2003, respectively. Premium levels are significantly influenced by large transactions and reporting practices of ceding companies and therefore can fluctuate from period to period. Net investment income increased 18.6% and 21.8% in the third quarter and first nine months of 2003, respectively. The increase is due to an increase in the invested asset base and the strengthening of the foreign exchange rate, the latter of which had an effect of $2.6 million, or 11.7%, and $5.4 million, or 8.5%, in the third quarter and first nine months of 2003, respectively. The invested asset base growth is due to operating cash flows on traditional reinsurance and interest on the growth of funds withheld at interest. Claims and other policy benefits as a percentage of net premiums (loss ratio) were 105.6% and 105.0% in the third quarter and first nine months of 2003, respectively, compared to 110.5% and 103.4% in the prior-year periods. The decreased percentage for the current quarter is primarily the result of better mortality experience compared to the prior-year quarter. Loss ratios for this segment exceeded 100% primarily as a result of several large inforce blocks assumed in 1998 and 1997. These blocks are mature blocks of level premium business in which mortality as a percentage of premiums is expected to be higher than the historical ratios and increase over time. The nature of level premium policies requires that the Company invest the amounts received in excess of mortality costs to fund claims in the later years. Claims and other policy benefits as a percentage of net premiums and investment income were 74.5% and 74.3% for the quarter and first nine months of 2003, respectively, compared to 76.3% and 74.2% in 2002. 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 9.9% and 10.2% for the third quarter and first nine months of 2003, respectively, compared to 6.9% and 9.2% in the prior-year periods. 17

The increase in policy acquisition costs as a percentage of net premiums was primarily affected by an increase in the level of creditor business, which upon loss of life reinsures the amount of unpaid principal on mortgage or auto loans. This type of reinsurance has significant allowances for commissions. Policy acquisition costs and other insurance expenses as a percentage of net premiums varies from period to period primarily due to the mix of business in the segment. OTHER INTERNATIONAL OPERATIONS The Other International Operations reportable segment comprises the Asia Pacific segment and the Europe & South Africa segment. The Asia Pacific segment provides life reinsurance for a variety of life products, critical illness (paid on the earlier of death or diagnosis of a pre-defined critical illness), disability income, and financial reinsurance to life insurance companies throughout the Asian region, with primary focus on Australia, Hong Kong, Japan, Malaysia, South Korea, and Taiwan. The Europe & South Africa segment provides life reinsurance for a variety of life products through yearly renewable term and coinsurance agreements and the reinsurance of accelerated critical illness coverage. The Europe & South Africa segment has business primarily from the United Kingdom, South Africa and Spain. Reinsurance agreements for both segments may be either facultative or automatic agreements covering primarily individual risks and in some markets, group risks. Each segment operates multiple offices throughout each region to best meet the needs of the local client companies. FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003 (IN THOUSANDS): TOTAL ASIA EUROPE & OTHER PACIFIC SOUTH AFRICA INTERNATIONAL ------------ --------------- --------------- REVENUES: Net premiums $57,261 $92,502 $149,763 Investment income, net of related expenses 3,050 1,329 4,379 Realized investment gains (losses), net (104) 1,040 936 Other revenues (11) (105) (116) ------- ------- -------- Total revenues 60,196 94,766 154,962 BENEFITS AND EXPENSES: Claims and other policy benefits 41,101 60,435 101,536 Policy acquisition costs and other insurance expenses 8,873 27,293 36,166 Other operating expenses 3,370 3,682 7,052 Interest expense 323 258 581 ------- ------- -------- Total benefits and expenses 53,667 91,668 145,335 Income from continuing operations before income taxes $ 6,529 $ 3,098 $ 9,627 ======= ======= ======== FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2002 (IN THOUSANDS): TOTAL ASIA EUROPE & OTHER REVENUES: PACIFIC SOUTH AFRICA INTERNATIONAL ------------ --------------- --------------- Net premiums $ 32,839 $62,172 $95,011 Investment income, net of related expenses 1,722 343 2,065 Realized investment gains, net 48 8 56 Other revenues 431 440 871 -------- ------- -------- Total revenues 35,040 62,963 98,003 BENEFITS AND EXPENSES: Claims and other policy benefits 19,689 37,087 56,776 Policy acquisition costs and other insurance expenses 10,244 20,213 30,457 Other operating expenses 3,809 2,534 6,343 Interest expense 225 148 373 -------- ------- -------- Total benefits and expenses 33,967 59,982 93,949 Income from continuing operations before income taxes $ 1,073 $ 2,981 $ 4,054 ======== ======= ======= 18

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 (IN THOUSANDS): TOTAL ASIA EUROPE & OTHER PACIFIC SOUTH AFRICA INTERNATIONAL ------------- -------------- --------------- REVENUES: Net premiums $165,836 $259,829 $425,665 Investment income, net of related expenses 8,198 2,808 11,006 Realized investment gains (losses), net (622) 1,888 1,266 Other revenues 896 18 914 -------- -------- -------- Total revenues 174,308 264,543 438,851 BENEFITS AND EXPENSES: Claims and other policy benefits 115,555 161,668 277,223 Policy acquisition costs and other insurance expenses 33,401 81,516 114,917 Other operating expenses 12,086 11,228 23,314 Interest expense 842 722 1,564 -------- -------- -------- Total benefits and expenses 161,884 255,134 417,018 Income from continuing operations before income taxes $ 12,424 $ 9,409 $ 21,833 ======== ======== ======== FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 (IN THOUSANDS): TOTAL ASIA EUROPE & OTHER PACIFIC SOUTH AFRICA INTERNATIONAL ------------ --------------- --------------- REVENUES: Net premiums $ 97,831 $154,327 $252,158 Investment income, net of related expenses 4,876 591 5,467 Realized investment losses, net (125) (288) (413) Other revenues 1,706 776 2,482 -------- --------- -------- Total revenues 104,288 155,406 259,694 BENEFITS AND EXPENSES: Claims and other policy benefits 63,849 95,283 159,132 Policy acquisition costs and other insurance expenses 24,260 48,493 72,753 Other operating expenses 10,086 7,883 17,969 Interest expense 613 499 1,112 -------- --------- -------- Total benefits and expenses 98,808 152,158 250,966 Income from continuing operations before income taxes $ 5,480 $ 3,248 $ 8,728 ======== ========= ======== Income from continuing operations before income taxes during the third quarter of 2003 increased by 137.5% from $4.1 million to $9.6 million, driven by a 57.6% growth in premiums from $95.0 million to $149.8 million. For the nine months ended September 30, 2003, income from continuing operations before income taxes grew from $8.7 million to $21.8 million, primarily attributable to a 68.8% increase in premiums from $252.2 million to $425.7 million for the nine months ended September 30, 2002 and 2003, respectively. In addition to strong premium growth, strengthening foreign currencies contributed $1.1 million and $2.5 million to income from continuing operations before income taxes for the third quarter and the first nine months of 2003, respectively. The growth in net premiums for the quarter is attributable to growth in both segments, with the Asia Pacific segment increasing premiums by 74.4% and the Europe & South Africa segment growing by 48.8%. For the nine months ended September 30, 2003, net premiums for the Asia Pacific segment increased 69.5%, and for the Europe & South Africa segment net premiums increased 68.4%, in each case, over the comparable period for 2002. The 19

growth has been 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 has also been aided by favorable exchange rates, with several of the local currencies strengthening significantly against the U.S. dollar. Stronger local currencies contributed approximately $9.9 million, or 6.6%, and $28.2 million, or 6.6%, to net premiums for the third quarter and first nine months of 2003, respectively. Premiums earned during the third quarter and first nine months associated with critical illness coverage totaled $44.1 million and $123.1 million, respectively, compared to $34.6 million and $84.9 million in the prior-year periods. 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 2003 and $11.0 million for the nine months ended September 30, 2003 due to an increase in allocated assets supporting the growth in the overall business. Investment income and realized investment gains and losses are allocated to the operating segments on the basis of capital required to support underlying business and investment performance varies with the composition of investments and the relative allocation of capital to units. Claims and other policy benefits as a percentage of net premiums (loss ratio) were 67.8% and 59.8%, in the third quarter of 2003 and 2002, respectively. Claims as a percentage of net premiums in Asia Pacific increased from 60.0% to 71.8%, and increased from 59.7% to 65.3% in Europe & South Africa. For the nine months ended September 30, 2003, the percentage for the Other International segment increased to 65.1% from 63.1% for the nine months ended September 30, 2002. The Asia Pacific sub-segment reported loss ratios of 69.7% and 65.3% for the nine months ended September 30, 2003 and 2002, respectively. Europe & South Africa reported a loss ratio of 62.2% for the first nine months of 2003 and 61.7% for the comparable prior-year period. Claims and other policy benefits include claims paid, claims in the course of payment and establishment of additional reserves to provide for unreported claims. 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 24.1% in the third quarter of 2003 compared to 32.1% in 2002. For the nine months ended September 30, 2003, the ratio decreased to 27.0% for 2003 versus 28.9% for the nine months ended September 30, 2002. 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 for the quarter declined from 6.7% of premiums in 2002 to 4.7% in 2003. The comparable figures for the nine months declined to 5.5% in 2003 versus 7.1% in 2002. If the segment continues to grow in terms of net premiums, as expected, the burden of start-up expenses and expansion costs should be alleviated in future periods. Interest expense increased in 2003 over 2002 due to higher interest rates, an increase in debt levels in Europe & South Africa 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 operations include investment income on 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 $225.0 million of 5.75% mandatorily redeemable trust preferred securities. Additionally, the Corporate and Other operations segment includes results from the Company's Argentine privatized pension business, which is currently in run-off, and an insignificant amount of direct insurance operations in Argentina. 20

(in thousands) FOR THE THREE MONTHS ENDED FOR THE NINE MONTHS ENDED SEPTEMBER 30, SEPTEMBER 30, ---------------------------------- ------------------------------------ 2003 2002 2003 2002 ----------------- ---------------- ------------------ ----------------- REVENUES: Net premiums $ 799 $ (1,443) $ 2,777 $ (153) Investment income, net of related expenses 3,678 729 12,443 19,042 Realized investment losses, net (1,546) (739) (3,551) (5,110) Other revenues 1,761 655 4,547 187 --------- --------- -------- -------- Total revenues 4,692 (798) 16,216 13,966 BENEFITS AND EXPENSES: Claims and other policy benefits 1,746 (1,941) 2,376 (2,209) Interest credited 93 1,747 232 2,074 Policy acquisition costs and other insurance expenses 106 (675) 1,676 308 Other operating expenses 5,397 5,447 15,363 12,556 Interest expense 8,802 8,633 25,820 25,363 --------- --------- -------- -------- Total benefits and expenses 16,144 13,211 45,467 38,092 Loss from continuing operations before income taxes $(11,452) $(14,009) $(29,251) $(24,126) ======== ======== ======== ======== Loss from continuing operations before income taxes decreased 18.3% during the third quarter and increased 21.2% for the first nine months of 2003, compared to the same periods in 2002. Fluctuations in the results for the Corporate and Other segment are generally driven by investment income allocations which are based upon average assets and related capital levels deemed appropriate to support the Company's other operating segment business volumes. Additional factors that could cause significant variances in comparable results for this segment are claims on the Argentine privatized pension business and realized foreign currency gains associated with the Argentine peso. DISCONTINUED OPERATIONS For the third quarter and first nine months of 2003, the discontinued accident and health division reported losses, net of income taxes, of $0.5 million and $1.9 million, respectively, compared to losses, net of income taxes, of $1.1 million and $3.3 million for the prior year comparable periods. 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. Those estimates and assumptions are 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 Net cash provided by operating activities for the nine months ended September 30, 2003 and 2002 was $198.1 million and $216.3 million, respectively. Cash flows from operating activities are affected by the timing of premiums received, claims paid, and working capital changes. The Company expects the short-term cash requirements of its business operations will be sufficiently met by the positive cash flows generated. Additionally, the Company maintains a fixed maturity portfolio that it believes is high quality with good liquidity characteristics. These securities are classified on the condensed consolidated balance sheet as available-for-sale and management believes they could be sold to meet the Company's obligations, if necessary. Net cash used in investing activities was $441.2 million and $384.2 million in 2003 and 2002, respectively. Changes in cash provided by or used in investing activities primarily relate to the management of the Company's investment portfolios and the investment of excess funds generated by operating and financing activities. 21

Net cash provided by financing activities was $284.8 million and $73.2 million in 2003 and 2002, respectively. Changes in cash provided by financing activities primarily relate to the issuance of equity or debt securities, borrowings or payments under the Company's existing credit agreements, treasury stock activity, and excess deposits or withdrawals under investment type contracts. Upon closing of the transaction with Allianz Life, the Company expects to receive cash from Allianz Life in excess of the $310 million ceding commission that the Company will pay to Allianz Life. The excess amount will not be determined until the transaction is closed. 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 Debt," and 16, "Issuance of Trust Piers Units," in the Current Report on Form 8-K filed with the Securities and Exchange Commission on August 25, 2003 ("Current Report")), and repurchases of RGA common stock under a plan approved by the board of directors. 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. RGA expects to complete the sale of 10,500,000 shares of its common stock on November 13, 2003 at a price per share of $36.65 generating estimated net proceeds of approximately $371.8 million. RGA has granted the underwriters a 30-day option to purchase an additional 1,575,000 shares of RGA's common stock. RGA expects to use the net proceeds for general corporate purposes, including funding its reinsurance operations. Pending such use, RGA expects to invest the net proceeds in interest-bearing, investment-grade securities, short-term investments, or similar assets. MetLife, Inc. has indicated that it and its affiliates are interested in purchasing 3,000,000 shares of common stock in the offering having a total purchase price of $109,950,000. If MetLife, Inc. purchases these shares, immediately after this offering, it will beneficially own approximately 53.4% of RGA's common stock outstanding as of September 30, 2003, assuming the underwriters do not exercise their option to purchase additional shares. 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 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, 2003, the Company had $394.2 million in outstanding borrowings under its debt agreements and was in compliance with all covenants under those agreements. The ability of the Company to make debt 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, 2003, Reinsurance Company of Missouri, Incorporated ("RCM") and RGA Canada had statutory capital and surplus of $609.8 million and $206.6 million, respectively. RCM's primary asset is its investment in RGA Reinsurance Company, the Company's principal operating subsidiary based in Missouri. RGA Reinsurance Company (Barbados) Ltd., which we refer to as "RGA Barbados," and RGA Americas Reinsurance Company, Ltd., which we refer to as "RGA Americas," do not have material restrictions on their ability to pay dividends out of retained earnings. The transfer of funds 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 cash flows from operating activities and then by selling fixed-income securities or short-term investments. The Company's U.S. credit facility expires in May 2006 and has a total capacity of $175.0 million. The Company is prohibited from paying 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, 2003, the Company had $50.0 million outstanding under this facility and 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 6.00%. Interest is expensed on the face amount, or $225.0 million, of the Trust Preferred Securities at a rate of 5.75%. 22

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 or our credit facility, management expects 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 potential 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. The Company did not purchase any RGA common stock during the first nine months of 2003 and purchased approximately 0.2 million shares at an aggregate cost of $6.6 million during 2002. 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. INVESTMENTS The Company had total cash and investments of $7.9 billion and $5.9 billion as of September 30, 2003 and 2002, respectively. All investments made by RGA and its subsidiaries conform in all material respects to the qualitative and quantitative limits prescribed by the applicable jurisdiction's insurance laws and regulations. In addition, the operating companies' boards of directors periodically review the investment portfolios of their respective subsidiaries. The Company's investment strategy is to maintain a predominantly investment-grade, fixed maturity portfolio, with a goal of providing adequate liquidity for expected reinsurance obligations, and maximizing total return through prudent asset management. The Company's asset/liability duration matching differs between the various operating segments. The target duration for U.S. portfolios, which are segmented along product lines, range between four and seven years. Based on Canadian reserve requirements, a portion of the Canadian liabilities is strictly matched with long-duration Canadian assets, with the remaining assets invested to maximize the total rate of return, given the characteristics of the corresponding liabilities and Company liquidity needs. The Company's earned yield on investments excluding funds withheld at interest was 6.59% for the third quarters of 2003 and 2002, respectively. See "Note 5 - INVESTMENTS" in the Notes to Consolidated Financial Statements of the Current 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, Canadian government securities, and mortgage and asset-backed securities. As of September 30, 2003, approximately 98% 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 commercial and industrial bonds, which represented approximately 52.9% of fixed maturity securities as of September 30, 2003, an increase from 32.2% as of December 31, 2002. A majority of these securities were classified as corporate securities, with an average Standard and Poor's ("S&P") rating of "A" at September 30, 2003. The Company owned floating rate securities that represented approximately 2.1% of fixed maturity securities at September 30, 2003, compared to 2.8% at December 31, 2002. These investments may have a higher degree of income variability than the other fixed income holdings in the portfolio due to the floating rate nature of the interest payments. Within the fixed maturity security portfolio, the Company held approximately $78.0 million in asset-backed securities at September 30, 2003, which included credit card and automobile receivables, home equity loans and collateralized bond obligations. The Company's asset-backed securities are diversified by issuer and contain both floating and fixed rate securities. Approximately 3.4%, or $2.7 million are collateralized bond obligations. 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 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. 23

The Company monitors its fixed maturity securities to determine impairments in value. In conjunction with its external investment managers, the Company 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, intent and ability to hold securities, and various other subjective factors. As of September 30, 2003, the Company held fixed maturities with a cost basis of $7.9 million and a market value of $9.2 million, or 0.2% of fixed maturities, that were not accruing interest. Securities, based on management's judgment, with an other-than-temporary impairment in value are written down to fair value. The Company recorded other-than-temporary write-downs of $4.7 million and $16.6 million for the three and nine months ended September 30, 2003, respectively, compared to $9.0 million and $24.3 million for the comparable prior-year periods. The circumstances that gave rise to these impairments were primarily bankruptcy proceedings or deterioration in collateral value supporting certain asset-backed securities. During the first nine months of 2003, the Company sold fixed maturity securities with a fair value of $284.5 million that resulted in a loss of $38.1 million. The following table presents the total gross unrealized losses as of September 30, 2003 for fixed maturity securities where the estimated fair value had declined and remained below amortized cost by the indicated amount (in thousands): At September 30, 2003 ----------------------------------------------- Gross Unrealized Losses % of Total ------------------- -------------------- Less than 20% $20,086 81.8% 20% or more for less than six months 3,790 15.4% 20% or more for six months or greater 692 2.8% ------ ----- Total $24,568 100.0% While all of these securities are monitored for potential impairment, the Company's experience indicates that the first two categories generally do not present as great a risk of impairment, as fair values often recover over time. These securities have generally been adversely affected by the downturn in the financial markets and overall economic conditions. The unrealized losses of $0.7 million on fixed maturity securities whose book value has exceeded market value by 20% or more for at least six months all related to Canadian zero coupon bonds, the maturities of which are long term. Small movements in interest rates can have a significant impact on the fair value of these securities. The Company believes that the analysis of each security 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, 2003. The following table presents the total gross unrealized losses for fixed maturity securities as of September 30, 2003, by class of security, and breaks out investment and non-investment grade investments for which market value has been below amortized cost for the length of time indicated (in thousands): Number of months ---------------------------------------------- More than six, but Less than less than Over six twelve twelve Total --------- --------- ------ ----- Investment grade securities: Commercial and industrial $ 8,896 $2,383 $1,230 $12,509 Public utilities 568 43 3,914 4,525 Asset-backed securities 223 -- -- 223 Canadian and Canadian provincial governments 228 673 114 1,015 Mortgage-backed securities 3,357 36 1 3,394 Finance 1,043 -- -- 1,043 U.S. government and agencies 127 -- -- 127 Foreign governments 633 -- -- 633 ------- ------ ------ ------- Investment grade securities $15,075 $3,135 $5,259 $23,469 ------- ------ ------ ------- 24

More than six, but Less than less than Over six twelve twelve Total --------- --------- ------ ----- Non-investment grade securities: Commercial and industrial $ 898 $ -- $ -- $ 898 Public utilities 62 -- 139 201 ------- ------ ------ ------- Non-investment grade securities 960 -- 139 1,099 ------- ------ ------ ------- Total $16,035 $3,135 $5,398 $24,568 ======= ====== ====== ======= Approximately $7.0 million of the total unrealized losses were related to securities issued by the airline, financial, automotive, telecommunication, and utility sectors. These securities have generally been adversely affected by the downturn in the financial markets and overall economic conditions. The Company believes that the analysis of each such security whose price has been below market for greater than twelve months 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, 2003. 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 were performing and no valuation allowance had been established as of September 30, 2003. 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 31.2% and 29.7% of the Company's investments as of September 30, 2003 and December 31, 2002, 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 some of this risk, the Company helps set, and monitor compliance with, the investment guidelines followed by these ceding companies. Ceding companies with funds withheld at interest had a minimum A.M. Best financial strength rating of "A-". For further information, see the discussion of Issue B36 in "New Accounting Standards" below. 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 25

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). Currently, the Company believes its foreign currency transaction exposure is not material to the consolidated results of operations. There has been no significant change in the Company's quantitative or qualitative aspects of market risk during the quarter ended September 30, 2003 from that disclosed in the Current Report. NEW ACCOUNTING STANDARDS 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. SOP 03-1 is effective for fiscal years beginning after December 15, 2003. The Company is in the process of quantifying the impact of SOP 03-1 on its consolidated financial statements. In May 2003, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 150 "Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity". SFAS 150 establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). Many of those instruments were previously classified as equity. Effective July 1, 2003, the Company adopted these provisions of SFAS 150, which did not materially affect the Company's financial position or results of operations. In April 2003, the FASB issued SFAS No. 149 "Amendment of Statement 133 on Derivative Instruments and Hedging Activities". SFAS 149 requires that contracts with comparable characteristics be accounted for similarly. In particular, SFAS 149 clarifies under what circumstances a contract with an initial net investment meets the characteristic of a derivative and when a derivative contains a financing component, amends the definition of an underlying to conform it to language used in FASB Interpretation No. 45, "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others", and amends certain other existing pronouncements. SFAS 149 is effective for contracts entered into or modified after June 30, 2003, and for hedging relationships designated after June 30, 2003. In addition, provisions of SFAS 149 should be applied prospectively. Effective July 1, 2003, the Company adopted the provisions of SFAS No. 149 with no impact to the consolidated financial statements. 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. Issue B36 is effective October 1, 2003. Substantially all of the Company's funds withheld receivable balance is associated with its reinsurance of annuity contracts. The funds withheld receivable balance totaled $2.4 billion at September 30, 2003, of which $1.8 billion are subject to the provisions of Issue B36. We believe the embedded derivative feature in each of these reinsurance treaties is similar to a total return swap on the assets held by the ceding companies. We have developed cash flow models as the basis for estimating the value of the total return swap. The cash flow models are based on our expectations of the future cash flows under the reinsurance treaties that in turn are driven by the underlying annuity contracts. The fair value of the total return swap is affected by changes, both actual and expected, in the cash flows 26

of the underlying annuity contracts, changes in credit risk associated with the assets held by the ceding company and changes in interest rates. The change in fair value, which is a non-cash item, also affects the amortization of deferred acquisition costs since we are required to include it in our expectation of gross profits. We estimate the initial adoption of Issue B36 will result in a net gain, after tax and after related amortization of deferred acquisition costs, of $1.0 million. This estimate is subject to change as we continue to validate our models and refine our assumptions. Additionally, industry standards and practices continue to evolve related to valuing these types of embedded derivative features. In addition to its annuity contracts, the Company has entered into various financial reinsurance treaties on a funds withheld and modified coinsurance basis. These treaties do not transfer significant insurance risk and are recorded on a deposit method of accounting with the Company earning a net fee. As a result of the experience refund provisions contained in these treaties, the value of the embedded derivatives in these contracts is currently considered immaterial. The Company monitors the performance of these treaties on a quarterly basis. Significant adverse performance or losses on these treaties may result in a loss associated with the embedded derivative. Effective January 1, 2003, the Company adopted the provisions of SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities," FASB Interpretation No. 46, "Consolidation of Variable Interest Entities," and FASB Interpretation No. 45, "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others." The adoption of these provisions did not materially affect the Company's financial position or results of operations. In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based Compensation -- Transition and Disclosure, an amendment of FASB Statement No. 123." Effective January 1, 2003, the Company prospectively adopted the fair value-based employee stock-based compensation expense recognition provisions of SFAS No. 123, as amended by SFAS No. 148. The Company formerly applied the intrinsic value-based expense provisions set forth in APB Opinion No. 25, Accounting for Stock Issued to Employees, ("APB 25"). For the three and nine month periods ended September 30, 2003, the Company recorded pre-tax compensation expense of approximately $0.4 million and $1.3 million, respectively, associated with stock option grants issued during January 2003. CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING 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"), a 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) 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 stability of governments and economies in the markets in which we operate, (9) competitive factors and competitors' responses to our initiatives, (10) the success of our clients, (11) successful execution of our entry into new markets, (12) successful development and introduction of new products, (13) our ability to successfully integrate and operate reinsurance business that we acquire, including without limitation, Allianz Life, (14) regulatory action that may be taken by state Departments of Insurance with respect to us, MetLife, or its subsidiaries, (15) changes in laws, regulations, and accounting standards applicable to us, our subsidiaries, or our business, and (16) other risks and uncertainties described in this document and in our other filings with the Securities and Exchange Commission. 27

Forward-looking statements should be evaluated together with the many risks and uncertainties that affect our business, including those mentioned in this report and described in the other periodic reports we file with the Securities and Exchange Commission. You are cautioned not to place undue reliance on the forward-looking statements, which 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. 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 As of the end of the period covered by this report, management, including the Chief Executive Officer and the Chief Financial Officer, evaluated the effectiveness of the design and operation of the Company's disclosure controls and procedures with respect to the information generated for use in this Quarterly Report. Based upon, and as of the date of that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed in the reports that the Company files or submits under the Securities Exchange Act of 1934 are recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms. There was no change in the Company's internal control over financial reporting during the quarter ended September 30, 2003, that has materially affected, or is reasonably likely to materially affect our internal control over financial reporting. 28

PART II - OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS The Company is currently a party to various litigation and arbitrations that involve medical reinsurance arrangements, personal accident business, and aviation bodily injury carve-out business. As of September 30, 2003, the ceding companies involved in these disputes have raised claims that are $50.9 million in excess of the amounts held in reserve by the Company. 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 which have indicated that they anticipate asserting claims in the future against the Company that are $7.8 million in excess of the amounts held in reserve by the Company. Depending upon the audit findings in these cases, they could result in litigation or arbitrations in the future. See Note 21 to the Consolidated Financial Statements, "Discontinued Operations", in the Company's Current Report on Form 8-K filed with the Securities and Exchange Commission on August 25, 2003, for more information. From time to time, the Company is subject to litigation and arbitration related to its 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, but could have a positive or negative effect on net income. ITEM 6 EXHIBITS AND REPORTS ON FORM 8-K (a) See index to exhibits. (b) The following reports on Form 8-K have been filed with the SEC since July 1, 2003: 1. On July 24, 2003, the Company filed a Current Report on Form 8-K furnishing, under Items 9 and 12, a press release discussing results of operations for the three months ended June 30, 2003. The press release was attached thereto as Exhibit 99.1. 2. On August 25, 2003, the Company filed a Current Report on Form 8-K reporting, under Item 5, certain adjustments to the presentation in the Annual Report of the Company's operating segment financial information for fiscal years 2002 and 2001 to reflect the change in operating segment structure effective as of the first quarter of 2003 and to discuss certain other items. 3. On September 22, 2003, the Company filed a Current Report on Form 8-K furnishing, under Item 9, its press release announcing the execution of a definitive agreement whereby the Company would acquire through coinsurance the traditional U.S. life reinsurance business of Allianz Life Insurance Company of North America. The press release was attached thereto as Exhibit 99.1. 4. On October 9, 2003, the Company filed a Current Report on Form 8-K, dated September 22, 2003, reporting under Items 5 and 7 that RGA Reinsurance Company, the primary operating subsidiary of the Company, entered into a Master Agreement pursuant to which RGA Reinsurance Company agreed to purchase and assume through coinsurance the traditional life reinsurance business of Allianz Life Insurance Company of North America. The Master Agreement and a Life Coinsurance Retrocession Agreement were attached thereto as Exhibits 2.1 and 2.2, respectively. 5. On October 23, 2003, the Company filed a Current Report on Form 8-K (i) filing under Item 5 a press release reporting that two new directors had been elected and (ii) furnishing under Items 9 and 12 a press release discussing results of operations for the nine months ended September 30, 2003. The press releases were attached thereto as Exhibits 99.1 and 99.2. 29

6. On November 3, 2003, the Company filed a Current Report on Form 8-K reporting under Item 5 certain historical financial results, by segment, certain historical financial information about RGA's consolidated stockholders' equity, certain additional third quarter 2003 information and certain supplemental data. 7. On November 3, 2003, the Company filed a Current Report on Form 8-K furnishing under Item 9 its press release announcing the offering of 10,500,000 shares of its common stock. The press release was attached thereto as Exhibit 99.1. 8. On November 7, 2003, the Company filed a Current Report on Form 8-K providing under Item 5 the underwriting agreement and opinion of counsel required in connection with the registration statement on Form S-3 (File Nos. 333-108200, 333-108200-01 and 333-108200-02) and providing certain exhibits under Item 7. The press release was attached thereto as Exhibit 99.1. 30

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 12, 2003 ---------------------------------------------- A. Greig Woodring President & Chief Executive Officer (Principal Executive Officer) /s/ Jack B. Lay November 12, 2003 ---------------------------------------------- Jack B. Lay Executive Vice President & Chief Financial Officer (Principal Financial and Accounting Officer) 31

INDEX TO EXHIBITS Exhibit Number Description - ------- ----------- 2.1 Master Agreement by and between Allianz Life Insurance of North America and RGA Reinsurance Company, incorporated by reference to Exhibit 2.1 to Current Report on Form 8-K filed on October 9, 2003 (file no. 1-11848). 2.2 Life Coinsurance Retrocession Agreement by and between Allianz Life Insurance of North America and RGA Reinsurance Company, incorporated by reference to Exhibit 2.2 to Current Report on Form 8-K filed on October 9, 2003 (file no. 1-11848). 3.1 Second Restated Articles of Incorporation, incorporated by reference to Exhibit 3.1 of Post-Effective Amendment No. 2 to the Registration Statements on Form S-3/A (File Nos. 333-55304, 333-55304-01 and 333-55304-02), filed on September 6, 2001. 3.2 Bylaws of RGA, as amended, incorporated by reference to Exhibit 3.2 to Form 10-Q for the quarter ended September 30, 2000 (No. 1-11848), filed on November 13, 2000. 31.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 302 of the Sarbanes-Oxley Act of 2002 31.2 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 302 of the Sarbanes-Oxley Act of 2002 32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002 32.2 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002 32

Exhibit 31.1 CEO CERTIFICATION I, A. Greig Woodring, certify that: 1. I have reviewed this quarterly report on Form 10-Q of Reinsurance Group of America, Incorporated; 2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; 3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; 4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have: (a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; (b) [Reserved.] (c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and (d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and 5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): (a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and (b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. Date: November 12, 2003 /s/ A. Greig Woodring A. Greig Woodring President & Chief Executive Officer

Exhibit 31.2 CFO CERTIFICATION I, Jack B. Lay, certify that: 1. I have reviewed this quarterly report on Form 10-Q of Reinsurance Group of America, Incorporated; 2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; 3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; 4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have: (a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; (b) [Reserved.] (c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and (d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and 5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): (a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and (b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. Date: November 12, 2003 /s/ Jack B. Lay Jack B. Lay Executive Vice President & Chief Financial Officer

Exhibit 32.1 CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 In connection with the Quarterly Report on Form 10-Q of Reinsurance Group of America, Incorporated and subsidiaries, (the "Company"), for the quarterly period ended September 30, 2003, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), A. Greig Woodring, Chief Executive Officer of the Company, certifies, to his best knowledge and belief, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that: 1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and 2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. Date: November 12, 2003 /s/ A. Greig Woodring A. Greig Woodring President & Chief Executive Officer

Exhibit 32.2 CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 In connection with the Quarterly Report on Form 10-Q of Reinsurance Group of America, Incorporated and subsidiaries, (the "Company"), for the quarterly period ended September 30, 2003, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), Jack B. Lay, Chief Financial Officer of the Company, certifies, to his best knowledge and belief, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that: 1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and 2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. Date: November 12, 2003 /s/ Jack B. Lay Jack B. Lay Executive Vice President & Chief Financial Officer