8-K
REINSURANCE GROUP OF AMERICA INC (RGA)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): October 29, 2024
REINSURANCE GROUP OF AMERICA, INCORPORATED
(Exact Name of Registrant as Specified in its Charter)
| Missouri | 1-11848 | 43-1627032 |
|---|---|---|
| (State or Other Jurisdiction<br>of Incorporation) | (Commission<br>File Number) | (IRS Employer<br>Identification Number) |
16600 Swingley Ridge Road, Chesterfield, Missouri 63017
(Address of Principal Executive Office)
Registrant’s telephone number, including area code: (636) 736-7000
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Common Stock, par value $0.01 | RGA | New York Stock Exchange |
| 5.75% Fixed-To-Floating Rate Subordinated Debentures due 2056 | RZB | New York Stock Exchange |
| 7.125% Fixed Rate Reset Subordinated Debentures due 2052 | RZC | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter):
| ☐ | Emerging growth company |
|---|---|
| ☐ | If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. |
| Item 2.02 | Results of Operations and Financial Condition. |
| --- | --- |
On October 31, 2024, Reinsurance Group of America, Incorporated (the "Company") issued (1) a press release (the "Press Release") announcing its earnings for the three-month period ended September 30, 2024, and providing certain additional information, a copy of which is furnished with this report as Exhibit 99.1, and (2) a quarterly financial supplement (the "Quarterly Financial Supplement") for the quarter ended September 30, 2024, a copy of which is furnished with this report as Exhibit 99.2. The Press Release also notes that a conference call will be held on November 1, 2024 to discuss the financial and operating results for the three-month period ended September 30, 2024 (the "Earnings Call").
| Item 7.01 | Regulation FD Disclosure. |
|---|
In connection with the Earnings Call, the Company has prepared a presentation, dated October 31, 2024 (the "Earnings Presentation"), a copy of which is furnished with this report as Exhibit 99.3 and incorporated in this Item 7.01 by reference.
The Press Release also announced that effective October 29, 2024 the Company’s board of directors declared a regular quarterly dividend of $0.89, payable November 26, 2024 to shareholders of record as of November 12, 2024.
The information set forth in Items 2.02 and 7.01 of this Current Report on Form 8-K, including the Press Release, Quarterly Financial Supplement and Earnings Presentation, is being furnished and shall not be deemed to be "filed", as described in Instruction B.2 of Form 8-K.
| Item 9.01 | Financial Statements and Exhibits |
|---|
(d) Exhibits.
| Exhibit No. | Exhibit |
|---|---|
| 99.1 | Press Release of Reinsurance Group of America, Incorporated dated October 31, 2024 |
| 99.2 | Quarterly Financial Supplement for the quarter ended September 30, 2024 |
| 99.3 | Earnings Presentation dated October 31, 2024 |
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL) |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| REINSURANCE GROUP OF AMERICA, INCORPORATED | ||
|---|---|---|
| Date: October 31, 2024 | By: | /s/ Axel André |
| Axel André | ||
| Executive Vice President and Chief Financial Officer |
Document
Exhibit 99.1
PRESS RELEASE
REINSURANCE GROUP OF AMERICA REPORTS
RECORD THIRD QUARTER RESULTS
Third Quarter Results
•Net income available to RGA shareholders of $2.33 per diluted share
•Adjusted operating income of $3.62 per diluted share
•Adjusted operating income, excluding notable items of $6.13 per diluted share, a record quarterly result
•ROE of 7.7%, adjusted operating ROE of 13.8%. Adjusted operating ROE, excluding notable items of 15.5% for the trailing twelve months, a record quarterly result
•Deployed capital of $382 million into in-force block transactions
•Increased Value of In-force Business Margins by $4.6 billion or 13.9% in the first nine months of the year
ST. LOUIS, October 31, 2024 - Reinsurance Group of America, Incorporated (NYSE: RGA), a leading global provider of life and health reinsurance, reported third quarter net income available to RGA shareholders of $156 million, or $2.33 per diluted share, compared with $287 million, or $4.29 per diluted share, in the prior-year quarter. Adjusted operating income for the third quarter totaled $242 million, or $3.62 per diluted share, compared with $372 million, or $5.57 per diluted share, the year before. Adjusted operating income, excluding notable items for the third quarter totaled $410 million, or $6.13 per diluted share, compared with $372 million, or $5.57 per diluted share, the year before. Net foreign currency fluctuations had an adverse effect of $0.03 per diluted share on net income available to RGA shareholders, and a favorable effect of $0.02 per diluted share on adjusted operating income as compared with the prior year.
Tony Cheng, President and Chief Executive Officer, commented, “The third quarter was an excellent one for us, as we produced record financial results and demonstrated our continued strong momentum in virtually all aspects of our business. Our Asia Traditional and Financial Solutions businesses produced very good results, and our U.S. Traditional business and EMEA region performed well. We had a strong quarter of in-force block transactions, with $382 million of capital deployed, and we continued to see good momentum in new business. While we are delighted with the excellent current results, we are also mindful of long-term value, and were proactive in pulling various levers in the quarter that we expect will add to returns and enhance value over the long-term.
“Our balance sheet remains strong, and we ended the quarter with excess capital of approximately $0.7 billion. Based on favorable business conditions and RGA’s global leadership position, we are optimistic about the future and expect to continue to deliver attractive financial results over time.”
| Quarterly Results | Year-to-Date Results | |||||||
|---|---|---|---|---|---|---|---|---|
| ($ in millions, except per share data) | 2024 | 2023 | 2024 | 2023 | ||||
| Net premiums | $ | 4,391 | $ | 4,255 | $ | 13,687 | $ | 10,977 |
| Net income available to RGA shareholders | 156 | 287 | 569 | 744 | ||||
| Net income available to RGA shareholders per diluted share | 2.33 | 4.29 | 8.53 | 11.06 | ||||
| Adjusted operating income | 242 | 372 | 1,008 | 1,018 | ||||
| Adjusted operating income, excluding notable items | 410 | 372 | 1,176 | 1,018 | ||||
| Adjusted operating income per diluted share | 3.62 | 5.57 | 15.11 | 15.14 | ||||
| Adjusted operating income, excluding notable items per diluted share | 6.13 | 5.57 | 17.63 | 15.14 | ||||
| Book value per share | 168.93 | 122.40 | ||||||
| Book value per share, excluding accumulated other comprehensive income (AOCI) | 149.63 | 142.63 | ||||||
| Book value per share, excluding AOCI and B36 | 151.79 | 142.51 | ||||||
| Total assets | 120,258 | 87,422 |
Information regarding the non-GAAP financial measures and operating measures included in this press release, including definitions of these measures, reconciliations to the most comparable GAAP measures and limitations related thereto, is included below under “Non-GAAP Financial Measures and Other Definitions” and in the tables attached to this press release.
There are two key items reflected as notable items in the third quarter:
1.In individual life markets, RGA retains a maximum coverage per individual life and retrocedes risk for amounts above this amount. The current “per life” retention limit has been effective since 2008 and RGA has decided to increase this limit, effective January 1, 2025. Since 2008 RGA has grown significantly and further diversified its business, thus increasing the ability to absorb earnings volatility related to claims. Additionally, under the recently adopted LDTI accounting standard, earnings volatility is further reduced and spread over the life of the business. As a result of this increase, RGA expects to recapture business previously retroceded starting in 2025. The impact of updating our assumptions to reflect the new retention limit is an unfavorable $136 million to consolidated pre-tax adjusted operating income in the third quarter. However, this action has a favorable $1.5 billion impact to the Value of In-force Business Margins that is expected to be recognized over the remaining life of the business. RGA expects a favorable impact to 2025 run-rates, with increasing impacts over time.
2.RGA completed its annual actuarial assumption review. The impact to consolidated pre-tax adjusted operating income is an unfavorable $58 million, primarily driven by updated lapse rate assumptions for term business in India, partially offset by favorable mortality updates in the U.S. and Canada. However, this has a favorable $0.1 billion impact to the Value of In-force Business Margins that is expected to be recognized over the remaining life of the business.
| Pre-tax Income Impact ($ in millions) | Annual Assumption Review | Retrocession<br>Recapture | Total | |||
|---|---|---|---|---|---|---|
| U.S. and Latin America Traditional | $ | 30 | $ | (83) | $ | (53) |
| U.S. and Latin America Financial Solutions | — | — | — | |||
| Canada Traditional | 30 | (25) | 5 | |||
| Canada Financial Solutions | — | — | — | |||
| EMEA Traditional | (25) | (15) | (40) | |||
| EMEA Financial Solutions | (2) | — | (2) | |||
| APAC Traditional | (82) | (13) | (95) | |||
| APAC Financial Solutions | (9) | — | (9) | |||
| Total | $ | (58) | $ | (136) | $ | (194) |
In the third quarter, consolidated net premiums totaled $4.4 billion, an increase of 3.2% over the 2023 third quarter, with a favorable net foreign currency effect of $1 million. Net premiums for the quarter included an approximately $600 million contribution from a single premium pension risk transfer, compared with approximately $800 million in the prior year quarter, both of which are in the U.S. Financial Solutions business.
Compared with the year-ago period, excluding spread-based businesses, third quarter investment income increased 14.4%, primarily due to higher new money rates and higher volumes from transactions. Average investment yield increased to 5.08% in the third quarter compared with 4.72% in the prior-year period due to higher new money rates.
The effective tax rate for the quarter was 26.7% on pre-tax income, above the expected range of 24% to 25%, primarily related to adjustments due to tax returns filed during the quarter, partially offset by income earned in non-U.S. jurisdictions.
The effective tax rate for the quarter was 23% on pre-tax adjusted operating income, below the expected range of 24% to 25%, primarily related to income earned in non-U.S. jurisdictions.
SEGMENT RESULTS
U.S. and Latin America
Traditional
| Quarterly Results | Year-to-Date Results | |||||||
|---|---|---|---|---|---|---|---|---|
| ($ in millions) | 2024 | 2023 | 2024 | 2023 | ||||
| Net premiums | $ | 1,912 | $ | 1,746 | $ | 5,454 | $ | 5,111 |
| Pre-tax income | 57 | 105 | 347 | 288 | ||||
| Pre-tax adjusted operating income | 79 | 103 | 374 | 288 | ||||
| Pre-tax adjusted operating income, excluding notable items | 132 | 120 | 427 | 305 |
Quarterly Results
•Results reflected $30 million of favorable impacts from the annual actuarial assumption review and $83 million of unfavorable impacts from the change in policy retention limit, both of which are reflected as notable items.
•Excluding notable items, results reflected favorable in-force management actions and favorable Individual Health results. Individual Life claims experience was in line with expectations.
Financial Solutions
| Quarterly Results | Year-to-Date Results | |||||||
|---|---|---|---|---|---|---|---|---|
| ($ in millions) | 2024 | 2023 | 2024 | 2023 | ||||
| Pre-tax income (loss) | $ | (46) | $ | 108 | $ | 54 | $ | 290 |
| Pre-tax adjusted operating income | 80 | 136 | 250 | 350 | ||||
| Pre-tax adjusted operating income, excluding notable items | 80 | 114 | 250 | 328 |
Quarterly Results
•Results were below the expected range due to lower contributions from new business.
Canada
Traditional
| Quarterly Results | Year-to-Date Results | |||||||
|---|---|---|---|---|---|---|---|---|
| ($ in millions) | 2024 | 2023 | 2024 | 2023 | ||||
| Net premiums | $ | 314 | $ | 302 | $ | 958 | $ | 904 |
| Pre-tax income | 29 | 6 | 103 | 70 | ||||
| Pre-tax adjusted operating income | 30 | 10 | 102 | 71 | ||||
| Pre-tax adjusted operating income, excluding notable items | 25 | 23 | 97 | 84 |
Net Premiums
•Foreign currency exchange rates had an adverse effect on net premiums of $5 million for the quarter.
Quarterly Results
•Results reflected $30 million of favorable impacts from the annual actuarial assumption review and $25 million of unfavorable impacts from the change in policy retention limit, both of which are reflected as notable items.
•Excluding notable items, results were slightly below expectations due to modestly unfavorable claims experience.
•Foreign currency exchange rates had an adverse effect of $1 million on pre-tax income and pre-tax adjusted operating income.
Financial Solutions
| Quarterly Results | Year-to-Date Results | |||||||
|---|---|---|---|---|---|---|---|---|
| ($ in millions) | 2024 | 2023 | 2024 | 2023 | ||||
| Pre-tax income | $ | 21 | $ | 30 | $ | 34 | $ | 46 |
| Pre-tax adjusted operating income | 4 | 30 | 18 | 46 | ||||
| Pre-tax adjusted operating income, excluding notable items | 4 | 8 | 18 | 24 |
Quarterly Results
•Results reflected the negative impact of a modest one-time item.
•Foreign currency exchange rates had an adverse effect of $1 million on pre-tax income and pre-tax adjusted operating income.
Europe, Middle East and Africa (EMEA)
Traditional
| Quarterly Results | Year-to-Date Results | |||||||
|---|---|---|---|---|---|---|---|---|
| ($ in millions) | 2024 | 2023 | 2024 | 2023 | ||||
| Net premiums | $ | 521 | $ | 447 | $ | 1,514 | $ | 1,314 |
| Pre-tax income (loss) | (17) | (60) | 12 | (29) | ||||
| Pre-tax adjusted operating income (loss) | (18) | (59) | 19 | (28) | ||||
| Pre-tax adjusted operating income (loss), excluding notable items | 22 | (12) | 59 | 19 |
Net Premiums
•Foreign currency exchange rates had a favorable effect on net premiums of $12 million for the quarter.
Quarterly Results
•Results reflected $25 million of unfavorable impacts from the annual actuarial assumption review and $15 million of unfavorable impacts from the change in policy retention limit, both of which are reflected as notable items.
•Excluding notable items, results reflected favorable claims experience, primarily in the United Kingdom and Continental Europe.
•Foreign currency exchange rates had an adverse effect of $1 million on pre-tax income and pre-tax adjusted operating income.
Financial Solutions
| Quarterly Results | Year-to-Date Results | |||||||
|---|---|---|---|---|---|---|---|---|
| ($ in millions) | 2024 | 2023 | 2024 | 2023 | ||||
| Pre-tax income | $ | 84 | $ | 84 | $ | 220 | $ | 195 |
| Pre-tax adjusted operating income | 86 | 108 | 249 | 243 | ||||
| Pre-tax adjusted operating income, excluding notable items | 88 | 74 | 251 | 209 |
Quarterly Results
•Results reflected $2 million of unfavorable impacts from assumption updates, which are reflected as notable items.
•Excluding notable items, results reflected the impact of strong new business in recent periods.
•Foreign currency exchange rates had a favorable effect of $2 million on pre-tax income and pre-tax adjusted operating income.
Asia Pacific
Traditional
| Quarterly Results | Year-to-Date Results | |||||||
|---|---|---|---|---|---|---|---|---|
| ($ in millions) | 2024 | 2023 | 2024 | 2023 | ||||
| Net premiums | $ | 756 | $ | 737 | $ | 2,180 | $ | 2,076 |
| Pre-tax income | 11 | 134 | 220 | 302 | ||||
| Pre-tax adjusted operating income | 11 | 134 | 219 | 302 | ||||
| Pre-tax adjusted operating income, excluding notable items | 106 | 132 | 314 | 300 |
Net Premiums
•Foreign currency exchange rates had an adverse effect on net premiums of $4 million for the quarter.
Quarterly Results
•Results reflected $82 million of unfavorable impacts from the annual actuarial assumption review and $13 million of unfavorable impacts from the change in policy retention limit, both of which are reflected as notable items.
•Excluding notable items, results reflected favorable overall experience.
•Foreign currency exchange rates had a favorable effect of $5 million on pre-tax income and $4 million on pre-tax adjusted operating income.
Financial Solutions
| Quarterly Results | Year-to-Date Results | |||||||
|---|---|---|---|---|---|---|---|---|
| ($ in millions) | 2024 | 2023 | 2024 | 2023 | ||||
| Net premiums | $ | 62 | $ | 63 | $ | 158 | $ | 171 |
| Pre-tax income (loss) | 93 | (16) | 48 | (9) | ||||
| Pre-tax adjusted operating income | 60 | 44 | 190 | 146 | ||||
| Pre-tax adjusted operating income, excluding notable items | 69 | 44 | 199 | 146 |
Quarterly Results
•Results reflected $9 million of unfavorable impacts from assumption changes, which are reflected as notable items.
•Excluding notable items, results reflected favorable overall experience.
•Foreign currency exchange rates had an adverse effect of $5 million on pre-tax income and $2 million on pre-tax adjusted operating income.
Corporate and Other
| Quarterly Results | Year-to-Date Results | |||||||
|---|---|---|---|---|---|---|---|---|
| ($ in millions) | 2024 | 2023 | 2024 | 2023 | ||||
| Pre-tax income (loss) | $ | (18) | $ | (11) | $ | (283) | $ | (157) |
| Pre-tax adjusted operating income (loss) | (18) | (25) | (100) | (105) | ||||
| Pre-tax adjusted operating income (loss), excluding notable items | (18) | (25) | (100) | (105) |
Quarterly Results
•Results were favorable compared to the expected quarterly average run rate, primarily due to higher investment income.
Dividend Declaration
Effective October 29, 2024, the board of directors declared a regular quarterly dividend of $0.89, payable November 26, 2024, to shareholders of record as of November 12, 2024.
Earnings Conference Call
A conference call to discuss third quarter results will begin at 10 a.m. Eastern Time on Friday, November 1, 2024. Interested parties may access the call by dialing 1-844-481-2753 (1-412-317-0669 international) and asking to be joined into the Reinsurance Group of America, Incorporated (RGA) call. A live audio webcast of the conference call will be available on RGA's Investor Relations website at www.rgare.com. A replay of the conference call will be available at the same address for 90 days following the conference call.
RGA has posted to its website an earnings presentation and a Quarterly Financial Supplement that includes financial information for all segments as well as information on its investment portfolio. Additionally, RGA posts periodic reports, press releases and other useful information on its Investor Relations website.
Non-GAAP Financial Measures and Other Definitions
Reinsurance Group of America, Incorporated (the “Company”) discloses certain financial measures that are not determined in accordance with U.S. GAAP. The Company principally uses such non-GAAP financial measures in evaluating performance because the Company believes that such measures, when reviewed in conjunction with relevant U.S. GAAP measures, present a clearer picture of our operating performance and assist the Company in the allocation of its resources. The Company believes that these non-GAAP financial measures provide investors and other third parties with a better understanding of the Company’s results of operations, financial statements and the underlying profitability drivers and trends of the Company’s businesses by excluding specified items which may not be indicative of the Company’s ongoing operating performance and may fluctuate significantly from period to period. These measures should be considered supplementary to the Company’s financial results that are presented in accordance with U.S. GAAP and should not be viewed as a substitute for U.S. GAAP measures. Other companies may use similarly titled non-GAAP financial measures that are calculated differently from the way the Company calculates such measures. Consequently, the Company’s non-GAAP financial measures may not be comparable to similar measures used by other companies.
The following non-GAAP financial measures are used in this document or in other public disclosures made by the Company from time to time:
1.Adjusted operating income, on a pre-tax and after-tax basis, and adjusted operating income per diluted share. The Company uses these measures as a basis for analyzing financial results because the Company believes that such measures better reflect the ongoing profitability and underlying trends of the Company’s continuing operations. Adjusted operating income is calculated as net income available to the Company’s shareholders (or, in the case of pre-tax adjusted operating income, income before income taxes) excluding, as applicable:
•substantially all of the effect of net investment related gains and losses;
•changes in the fair value of certain embedded derivatives;
•changes in the fair value of contracts that provide market risk benefits;
•non-economic losses at contract inception for direct pension risk transfer single premium business (which are amortized into adjusted operating income within claims and other policy benefits over the estimated lives of the contracts);
•any net gain or loss from discontinued operations;
•the cumulative effect of any accounting changes;
•the impact of certain tax-related items; and
•any other items that the Company believes are not indicative of the Company’s ongoing operations
as such items can be volatile and may not reflect the underlying performance of the Company’s business. In addition, adjusted operating income per diluted share is calculated as adjusted operating income divided by weighted average diluted shares outstanding. These measures also serve as a basis for establishing target levels and awards under the Company’s management incentive programs.
Adjusted operating income (on a pre-tax and after-tax basis), excluding notable items. Notable items are items the Company believes may not be indicative of its ongoing operating performance which are excluded from adjusted operating income to provide investors and other third parties with a better understanding of the Company’s results. Such items may be unexpected, unknown when the Company prepares its business plan or otherwise. Notable items presented include the financial impact of the Company’s assumption reviews.
Adjusted operating revenue. This measure excludes the effects of net realized capital gains and losses, and changes in the fair value of certain embedded derivatives.
Shareholders’ equity position excluding the impact of accumulated other comprehensive income (loss) (“AOCI”), shareholders’ average equity position excluding AOCI, and book value per share excluding the impact of AOCI. The Company believes that these measures provide useful information since such measures exclude AOCI-related items that are not permanent and can fluctuate significantly from period to period, and may not reflect the impact of the underlying performance of the Company’s businesses on shareholders’ equity and book value per share. AOCI primarily relates to changes in interest rates, credit spreads on its investment securities, future policy benefits discount rate measurement gains (losses), market risk benefits instrument-specific credit risk remeasurement gains (losses) and foreign currency fluctuations. The Company also discloses the following non-GAAP financial measures:
•Shareholders’ average equity position excluding AOCI and B36, where B36 refers to the cumulative change in fair value of funds withheld embedded derivatives;
•Shareholders’ average equity position excluding AOCI and notable items; and
•Shareholders’ average equity position excluding AOCI, B36 and notable items.
- Adjusted operating return on equity. This measure is calculated as adjusted operating income divided by average shareholders’ equity excluding AOCI. Adjusted operating return on equity also
serves as a basis for establishing target levels and awards under the Company’s management incentive programs. The Company also discloses the following non-GAAP financial measures:
•Adjusted operating return on equity excluding AOCI and B36;
•Adjusted operating return on equity excluding AOCI and notable items, which is calculated as adjusted operating income excluding notable items divided by average shareholders’ equity excluding notable items and AOCI; and
•Adjusted operating return on equity excluding AOCI, B36 and notable items.
Reconciliations of the foregoing non-GAAP financial measures (to the extent disclosed in this document) to the most comparable GAAP financial measures are provided in the Appendix at the end of this document.
Other Definitions:
Value of In-force Business Margins:
Operating measure reflecting expected underwriting margins, expected investment margins, and expected fee income; excludes management expenses, impact of capital, and taxes
•Expected underwriting margin1 is derived from the estimated cash flows used to determine LDTI reserves, which are reviewed as part of the annual audit
◦Calculated using the locked-in LDTI liability discount rates
•Expected investment margin:
◦LDTI products: values derived from the difference between using the expected book yields2 and locked-in LDTI liability discount rates
◦Interest-sensitive products: values calculated using expected investment spread2 and expected duration of treaty
•Expected fee income, primarily from capital solutions products, is calculated as the present value of expected fees
•Value is based on the Company’s current estimates and assumptions and could materially change
1 Represents the expected difference, based on current assumptions, between the present value of premiums and present value of claim benefits and treaty allowances.
•Present value of premiums is the present value of expected gross premiums plus Deferred Profit Liability (DPL)
•Present value of claim benefits is the present value of expected claim payments less Liability for Future Policy Benefits (LFPB) (before zero floor is applied)
•Present value of treaty allowances is the present value of future allowances plus related Deferred Acquisition Costs (DAC)
2 Expected book yields are based on 2024 actual portfolio book yields adjusted for longer-term VII expectations
•Investment spread is the difference between expected book yields and interest credited expense
Cohort Definitions:
•Uncapped (profitable) cohorts: cohorts with a net premium ratio under 100%
•Capped (loss) cohorts: cohorts with a net premium ratio equal to or greater than 100%
•Floored cohorts: cohorts with reserves floored at zero as reserves cannot be negative
About RGA
Reinsurance Group of America, Incorporated (NYSE: RGA) is a global industry leader specializing in life and health reinsurance and financial solutions that help clients effectively manage risk and optimize capital. Founded in 1973, RGA is today one of the world’s largest and most respected reinsurers and remains guided by a powerful purpose: to make financial protection accessible to all. As a global capabilities and solutions leader, RGA empowers partners through bold innovation, relentless execution, and dedicated client focus – all directed toward creating sustainable long-term value. RGA has approximately $4.0 trillion of life reinsurance in force and assets of $120.3 billion as of September 30, 2024. To learn more about RGA and its businesses, please visit www.rgare.com or follow RGA on LinkedIn and Facebook. Investors can learn more at investor.rgare.com.
Cautionary Note Regarding Forward-Looking Statements
This document contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and federal securities laws including, among others, statements relating to projections of the future operations, strategies, earnings, revenues, income or loss, ratios, financial performance, and growth potential of Reinsurance Group of America, Incorporated (the “Company”). Forward-looking statements often contain words and phrases such as “anticipate,” “assume,” “believe,”
“continue,” “could,” “estimate,” “expect,” “if,” “intend,” “likely,” “may,” “plan,” “potential,” “pro forma,” “project,” “should,” “will,” “would,” and other words and terms of similar meaning or that are otherwise tied to future periods or future performance, in each case in all derivative forms. Forward-looking statements are based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company. Forward-looking statements are not a guarantee of future performance and are 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.
Factors that could also cause results or events to differ, possibly materially, from those expressed or implied by forward-looking statements, include, among others: (1) adverse changes in mortality, morbidity, lapsation, or claims experience, (2) inadequate risk analysis and underwriting, (3) adverse capital and credit market conditions and their impact on the Company’s liquidity, access to capital, and cost of capital, (4) changes in the Company’s financial strength and credit ratings and the effect of such
changes on the Company’s future results of operations and financial condition, (5) the availability and cost of collateral necessary for regulatory reserves and capital, (6) requirements to post collateral or make payments due to declines in the market value of assets subject to the Company’s collateral arrangements, (7) action by regulators who have authority over the Company’s reinsurance operations in the jurisdictions in which it operates, (8) the effect of the Company parent’s status as an insurance holding company and regulatory restrictions on its ability to pay principal of and interest on its debt obligations, (9) general economic conditions or a prolonged economic downturn affecting the demand for insurance and reinsurance in the Company’s current and planned markets, (10) the impairment of other financial institutions and its effect on the Company’s business, (11) fluctuations in U.S. or foreign currency exchange rates, interest rates, or securities and real estate markets, (12) market or economic conditions that adversely affect the value of the Company’s investment securities or result in the impairment of all or a portion of the value of certain of the Company’s investment securities that in turn could affect regulatory capital, (13) market or economic conditions that adversely affect the Company’s ability to make timely sales of investment securities, (14) risks inherent in the Company’s risk management and investment strategy, including changes in investment portfolio yields due to interest rate or credit quality changes, (15) the fact that the determination of allowances and impairments taken on the Company’s investments is highly subjective, (16) the stability of and actions by governments and economies in the markets in which the Company operates, including ongoing uncertainties regarding the amount of U.S. sovereign debt and the credit ratings thereof, (17) the Company’s dependence on third parties, including those insurance companies and reinsurers to which the Company cedes some reinsurance, third-party investment managers, and others, (18) financial performance of the Company’s clients, (19) the threat of natural disasters, catastrophes, terrorist attacks, pandemics, epidemics, or other major public health issues anywhere in the world where the Company or its clients do business, (20) competitive factors and competitors’ responses to the Company’s initiatives, (21) development and introduction of new products and distribution opportunities, (22) execution of the Company’s entry into new markets, (23) integration of acquired blocks of business and entities, (24) interruption or failure of the Company’s telecommunication, information technology, or other operational systems, or the Company’s failure to maintain adequate security to protect the confidentiality or privacy of personal or sensitive data and intellectual property stored on such systems, (25) adverse developments with respect to litigation, arbitration, or regulatory investigations or actions, (26) the adequacy of reserves, resources, and accurate information relating to settlements, awards and terminated and discontinued lines of business, (27) changes in laws, regulations, and accounting standards applicable to the Company or its business, including Long-Duration Targeted Improvement accounting changes and (28) other risks and uncertainties described in this document and in the Company’s filings with the Securities and Exchange Commission (“SEC”).
Forward-looking statements should be evaluated together with the many risks and uncertainties that affect the Company’s business, including those mentioned in this document and described in the periodic reports the Company files with the SEC. These forward-looking statements speak only as of the date on which
they are made. The Company does not undertake any obligation to update these forward-looking statements, even though the Company’s situation may change in the future, except as required under applicable securities law. For a discussion of the risks and uncertainties that could cause actual results to differ materially from those contained in the forward-looking statements, you are advised to see Item 1A – “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, as may be supplemented by Item 1A - “Risk Factors” in the Company’s subsequent Quarterly Reports on Form 10-Q and in our other periodic and current reports filed with the SEC.
Investor Contact
Jeff Hopson
Senior Vice President - Investor Relations
(636) 736-2068
- tables attached -
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Reconciliation of Consolidated Net Income to Adjusted Operating Income
(Dollars in millions, except per share data)
| (Unaudited) | Three Months Ended September 30, | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||||||||
| Diluted Earnings Per Share | Diluted Earnings Per Share | |||||||||||||||||
| Net income available to RGA shareholders | $ | 156 | $ | 2.33 | $ | 287 | $ | 4.29 | ||||||||||
| Reconciliation to adjusted operating income: | ||||||||||||||||||
| Realized (gains) losses, derivatives and other, included in investment related gains (losses), net | (18) | (0.26) | 104 | 1.56 | ||||||||||||||
| Market risk benefits remeasurement (gains) losses | 25 | 0.37 | (17) | (0.25) | ||||||||||||||
| Realized (gains) losses on funds withheld, included in investment income, net of related expenses | — | — | (4) | (0.06) | ||||||||||||||
| Embedded derivatives: | ||||||||||||||||||
| Included in investment related gains/losses, net | 88 | 1.32 | (1) | (0.01) | ||||||||||||||
| Included in interest credited | 8 | 0.12 | (6) | (0.09) | ||||||||||||||
| Investment (income) loss on unit-linked variable annuities | (1) | (0.01) | 1 | 0.01 | ||||||||||||||
| Interest credited on unit-linked variable annuities | 1 | 0.01 | (1) | (0.01) | ||||||||||||||
| Interest expense on uncertain tax positions | 1 | 0.01 | 1 | 0.01 | ||||||||||||||
| Other (1) | (25) | (0.37) | — | — | ||||||||||||||
| Uncertain tax positions and other tax related items | 5 | 0.07 | 6 | 0.09 | ||||||||||||||
| Net income attributable to noncontrolling interest | 2 | 0.03 | 2 | 0.03 | ||||||||||||||
| Adjusted operating income | 242 | 3.62 | 372 | 5.57 | ||||||||||||||
| Notable items | 168 | 2.51 | — | — | ||||||||||||||
| Adjusted operating income, excluding notable items | $ | 410 | $ | 6.13 | $ | 372 | $ | 5.57 | (Unaudited) | Nine Months Ended September 30, | ||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | ||||||||||
| 2024 | 2023 | |||||||||||||||||
| Diluted Earnings Per Share | Diluted Earnings Per Share | |||||||||||||||||
| Net income available to RGA shareholders | $ | 569 | $ | 8.53 | $ | 744 | $ | 11.06 | ||||||||||
| Reconciliation to adjusted operating income: | ||||||||||||||||||
| Realized (gains) losses, derivatives and other, included in investment related gains (losses), net | 406 | 6.09 | 294 | 4.39 | ||||||||||||||
| Market risk benefits remeasurement (gains) losses | (9) | (0.13) | (30) | (0.45) | ||||||||||||||
| Realized (gains) losses on funds withheld, included in investment income, net of related expenses | (2) | (0.03) | (2) | (0.03) | ||||||||||||||
| Embedded derivatives: | ||||||||||||||||||
| Included in investment related gains/losses, net | 7 | 0.10 | (14) | (0.21) | ||||||||||||||
| Included in interest credited | 14 | 0.21 | (9) | (0.13) | ||||||||||||||
| Investment (income) loss on unit-linked variable annuities | 1 | 0.01 | 3 | 0.04 | ||||||||||||||
| Interest credited on unit-linked variable annuities | (1) | (0.01) | (3) | (0.04) | ||||||||||||||
| Interest expense on uncertain tax positions | — | — | 1 | 0.01 | ||||||||||||||
| Other (1) | 29 | 0.43 | 6 | 0.09 | ||||||||||||||
| Uncertain tax positions and other tax related items | (11) | (0.16) | 23 | 0.34 | ||||||||||||||
| Net income attributable to noncontrolling interest | 5 | 0.07 | 5 | 0.07 | ||||||||||||||
| Adjusted operating income | 1,008 | 15.11 | 1,018 | 15.14 | ||||||||||||||
| Notable items | 168 | 2.52 | — | — | ||||||||||||||
| Adjusted operating income, excluding notable items | $ | 1,176 | $ | 17.63 | $ | 1,018 | $ | 15.14 |
(1) The Other line item includes pension risk transfer day one loss, market value adjustments on surrender charges and other immaterial items.
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Reconciliation of Consolidated Effective Income Tax Rates
(Dollars in millions)
| (Unaudited) | Three Months Ended September 30, 2024 | Nine Months Ended September 30, 2024 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Pre-tax Income (Loss) | Income Taxes | Effective Tax Rate (1) | Pre-tax Income (Loss) | Income Taxes | Effective Tax Rate (1) | |||||||
| GAAP income | $ | 214 | $ | 56 | 26.7 | % | $ | 755 | $ | 181 | 24.1 | % |
| Reconciliation to adjusted operating income: | ||||||||||||
| Realized and unrealized (gains) losses, derivatives and other, included in investment related gains (losses), net | (23) | (5) | 517 | 111 | ||||||||
| Market risk benefits remeasurement (gains) losses | 31 | 6 | (12) | (3) | ||||||||
| Realized (gains) losses on funds withheld, included in investment income, net of related expenses | (1) | (1) | (3) | (1) | ||||||||
| Embedded derivatives: | ||||||||||||
| Included in investment related gains/losses, net | 112 | 24 | 9 | 2 | ||||||||
| Included in interest credited | 11 | 3 | 18 | 4 | ||||||||
| Investment (income) loss on unit-linked variable annuities | (1) | — | 1 | — | ||||||||
| Interest credited on unit-linked variable annuities | 1 | — | (1) | — | ||||||||
| Interest expense on uncertain tax positions | 1 | — | — | — | ||||||||
| Other (2) | (31) | (6) | 37 | 8 | ||||||||
| Uncertain tax positions and other tax related items | — | (5) | — | 11 | ||||||||
| Adjusted operating income | 314 | 72 | 23.0 | % | 1,321 | 313 | 23.7 | % | ||||
| Notable items | 194 | 26 | 194 | 26 | ||||||||
| Adjusted operating income, excluding notable items | $ | 508 | $ | 98 | $ | 1,515 | $ | 339 |
(1) The Company rounds amounts in the financial statements to millions and calculates the effective tax rate from the underlying whole-dollar amounts. Thus certain amounts may not recalculate based on the numbers due to rounding.
(2) The Other line item includes pension risk transfer day one loss, market value adjustments on surrender charges and other immaterial items.
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Reconciliation of Consolidated Income before Income Taxes to Pre-tax Adjusted Operating Income
(Dollars in millions)
| (Unaudited) | Three Months Ended September 30, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||
| Income before income taxes | $ | 214 | $ | 380 | ||||||
| Reconciliation to pre-tax adjusted operating income: | ||||||||||
| Realized (gains) losses, derivatives and other, included in investment related gains (losses), net | (23) | 134 | ||||||||
| Market risk benefits remeasurement (gains) losses | 31 | (21) | ||||||||
| Realized (gains) losses on funds withheld, included in investment income, net of related expenses | (1) | (4) | ||||||||
| Embedded derivatives: | ||||||||||
| Included in investment related gains/losses, net | 112 | (1) | ||||||||
| Included in interest credited | 11 | (7) | ||||||||
| Investment (income) loss on unit-linked variable annuities | (1) | 2 | ||||||||
| Interest credited on unit-linked variable annuities | 1 | (2) | ||||||||
| Interest expense on uncertain tax positions | 1 | 1 | ||||||||
| Other (1) | (31) | (1) | ||||||||
| Pre-tax adjusted operating income | 314 | 481 | ||||||||
| Notable items | 194 | (3) | ||||||||
| Pre-tax adjusted operating income, excluding notable items | $ | 508 | $ | 478 | (Unaudited) | Nine Months Ended September 30, | ||||
| --- | --- | --- | --- | --- | ||||||
| 2024 | 2023 | |||||||||
| Income before income taxes | $ | 755 | $ | 996 | ||||||
| Reconciliation to pre-tax adjusted operating income: | ||||||||||
| Realized (gains) losses, derivatives and other, included in investment related gains (losses), net | 517 | 378 | ||||||||
| Market risk benefits remeasurement (gains) losses | (12) | (38) | ||||||||
| Realized (gains) losses on funds withheld, included in investment income, net of related expenses | (3) | (2) | ||||||||
| Embedded derivatives: | ||||||||||
| Included in investment related gains/losses, net | 9 | (18) | ||||||||
| Included in interest credited | 18 | (11) | ||||||||
| Investment (income) loss on unit-linked variable annuities | 1 | 4 | ||||||||
| Interest credited on unit-linked variable annuities | (1) | (4) | ||||||||
| Interest expense on uncertain tax positions | — | 1 | ||||||||
| Other (1) | 37 | 7 | ||||||||
| Pre-tax adjusted operating income | 1,321 | 1,313 | ||||||||
| Notable items | 194 | (3) | ||||||||
| Pre-tax adjusted operating income, excluding notable items | $ | 1,515 | $ | 1,310 |
(1) The Other line item includes pension risk transfer day one loss, market value adjustments on surrender charges and other immaterial items.
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Reconciliation of Pre-tax Income to Pre-tax Adjusted Operating Income
(Dollars in millions)
| (Unaudited) | Three Months Ended September 30, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Pre-tax income (loss) | Realized<br>(gains) losses,<br>derivatives<br>and other, net | Change in<br>value of<br>embedded<br>derivatives, net | Pre-tax adjusted operating<br>income (loss) | Notable Items | Pre-tax adjusted <br>operating<br>income (loss) ex. notable items | |||||||
| U.S. and Latin America: | ||||||||||||
| Traditional | $ | 57 | $ | 1 | $ | 21 | $ | 79 | $ | 53 | $ | 132 |
| Financial Solutions | (46) | 24 | 102 | 80 | — | 80 | ||||||
| Total U.S. and Latin America | 11 | 25 | 123 | 159 | 53 | 212 | ||||||
| Canada Traditional | 29 | 1 | — | 30 | (5) | 25 | ||||||
| Canada Financial Solutions | 21 | (17) | — | 4 | — | 4 | ||||||
| Total Canada | 50 | (16) | — | 34 | (5) | 29 | ||||||
| EMEA Traditional | (17) | (1) | — | (18) | 40 | 22 | ||||||
| EMEA Financial Solutions | 84 | 2 | — | 86 | 2 | 88 | ||||||
| Total EMEA | 67 | 1 | — | 68 | 42 | 110 | ||||||
| APAC Traditional | 11 | — | — | 11 | 95 | 106 | ||||||
| APAC Financial Solutions | 93 | (33) | — | 60 | 9 | 69 | ||||||
| Total Asia Pacific | 104 | (33) | — | 71 | 104 | 175 | ||||||
| Corporate and Other | (18) | — | — | (18) | — | (18) | ||||||
| Consolidated | $ | 214 | $ | (23) | $ | 123 | $ | 314 | $ | 194 | $ | 508 |
| (Unaudited) | Three Months Ended September 30, 2023 | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Pre-tax income (loss) | Realized<br>(gains) losses,<br>derivatives<br>and other, net | Change in<br>value of<br>embedded<br>derivatives, net | Pre-tax adjusted <br>operating<br>income (loss) | Notable Items | Pre-tax adjusted <br>operating<br>income (loss) ex. notable items | |||||||
| U.S. and Latin America: | ||||||||||||
| Traditional | $ | 105 | $ | — | $ | (2) | $ | 103 | $ | 17 | $ | 120 |
| Financial Solutions | 108 | 34 | (6) | 136 | (22) | 114 | ||||||
| Total U.S. and Latin America | 213 | 34 | (8) | 239 | (5) | 234 | ||||||
| Canada Traditional | 6 | 4 | — | 10 | 13 | 23 | ||||||
| Canada Financial Solutions | 30 | — | — | 30 | (22) | 8 | ||||||
| Total Canada | 36 | 4 | — | 40 | (9) | 31 | ||||||
| EMEA Traditional | (60) | 1 | — | (59) | 47 | (12) | ||||||
| EMEA Financial Solutions | 84 | 24 | — | 108 | (34) | 74 | ||||||
| Total EMEA | 24 | 25 | — | 49 | 13 | 62 | ||||||
| APAC Traditional | 134 | — | — | 134 | (2) | 132 | ||||||
| APAC Financial Solutions | (16) | 60 | — | 44 | — | 44 | ||||||
| Total Asia Pacific | 118 | 60 | — | 178 | (2) | 176 | ||||||
| Corporate and Other | (11) | (14) | — | (25) | — | (25) | ||||||
| Consolidated | $ | 380 | $ | 109 | $ | (8) | $ | 481 | $ | (3) | $ | 478 |
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Reconciliation of Pre-tax Income to Pre-tax Adjusted Operating Income
(Dollars in millions)
| (Unaudited) | Nine Months Ended September 30, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Pre-tax income (loss) | Realized<br>(gains) losses,<br>derivatives<br>and other, net | Change in<br>value of<br>embedded<br>derivatives, net | Pre-tax adjusted operating<br>income (loss) | Notable Items | Pre-tax adjusted <br>operating<br>income (loss) ex. notable items | |||||||
| U.S. and Latin America: | ||||||||||||
| Traditional | $ | 347 | $ | — | $ | 27 | $ | 374 | $ | 53 | $ | 427 |
| Financial Solutions | 54 | 196 | — | 250 | — | 250 | ||||||
| Total U.S. and Latin America | 401 | 196 | 27 | 624 | 53 | 677 | ||||||
| Canada Traditional | 103 | (1) | — | 102 | (5) | 97 | ||||||
| Canada Financial Solutions | 34 | (16) | — | 18 | — | 18 | ||||||
| Total Canada | 137 | (17) | — | 120 | (5) | 115 | ||||||
| EMEA Traditional | 12 | 7 | — | 19 | 40 | 59 | ||||||
| EMEA Financial Solutions | 220 | 29 | — | 249 | 2 | 251 | ||||||
| Total EMEA | 232 | 36 | — | 268 | 42 | 310 | ||||||
| APAC Traditional | 220 | (1) | — | 219 | 95 | 314 | ||||||
| APAC Financial Solutions | 48 | 142 | — | 190 | 9 | 199 | ||||||
| Total Asia Pacific | 268 | 141 | — | 409 | 104 | 513 | ||||||
| Corporate and Other | (283) | 183 | — | (100) | — | (100) | ||||||
| Consolidated | $ | 755 | $ | 539 | $ | 27 | $ | 1,321 | $ | 194 | $ | 1,515 |
| (Unaudited) | Nine Months Ended September 30, 2023 | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Pre-tax income (loss) | Realized<br>(gains) losses,<br>derivatives<br>and other, net | Change in<br>value of<br>embedded<br>derivatives, net | Pre-tax adjusted <br>operating<br>income (loss) | Notable Items | Pre-tax adjusted <br>operating<br>income (loss) ex. notable items | |||||||
| U.S. and Latin America: | ||||||||||||
| Traditional | $ | 288 | $ | — | $ | — | $ | 288 | $ | 17 | $ | 305 |
| Financial Solutions | 290 | 89 | (29) | 350 | (22) | 328 | ||||||
| Total U.S. and Latin America | 578 | 89 | (29) | 638 | (5) | 633 | ||||||
| Canada Traditional | 70 | 1 | — | 71 | 13 | 84 | ||||||
| Canada Financial Solutions | 46 | — | — | 46 | (22) | 24 | ||||||
| Total Canada | 116 | 1 | — | 117 | (9) | 108 | ||||||
| EMEA Traditional | (29) | 1 | — | (28) | 47 | 19 | ||||||
| EMEA Financial Solutions | 195 | 48 | — | 243 | (34) | 209 | ||||||
| Total EMEA | 166 | 49 | — | 215 | 13 | 228 | ||||||
| APAC Traditional | 302 | — | — | 302 | (2) | 300 | ||||||
| APAC Financial Solutions | (9) | 155 | — | 146 | — | 146 | ||||||
| Total Asia Pacific | 293 | 155 | — | 448 | (2) | 446 | ||||||
| Corporate and Other | (157) | 52 | — | (105) | — | (105) | ||||||
| Consolidated | $ | 996 | $ | 346 | $ | (29) | $ | 1,313 | $ | (3) | $ | 1,310 |
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Per Share and Shares Data
(In thousands, except per share data)
| (Unaudited) | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||
| Earnings per share from net income (loss): | ||||||||
| Basic earnings per share | $ | 2.37 | $ | 4.34 | $ | 8.64 | $ | 11.19 |
| Diluted earnings per share | $ | 2.33 | $ | 4.29 | $ | 8.53 | $ | 11.06 |
| Diluted earnings per share from adjusted operating income | $ | 3.62 | $ | 5.57 | $ | 15.11 | $ | 15.14 |
| Weighted average number of common and common equivalent shares outstanding | 66,797 | 66,914 | 66,694 | 67,252 | ||||
| (Unaudited) | At September 30, | |||||||
| --- | --- | --- | --- | --- | ||||
| 2024 | 2023 | |||||||
| Treasury shares | 19,447 | 19,439 | ||||||
| Common shares outstanding | 65,864 | 65,872 | ||||||
| Book value per share outstanding | $ | 168.93 | $ | 122.40 | ||||
| Book value per share outstanding, before impact of AOCI | $ | 149.63 | $ | 142.63 |
Reconciliation of Book Value Per Share to Book Value Per Share Excluding AOCI and B36 Derivatives
| (Unaudited) | At September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | |||
| Book value per share outstanding | $ | 168.93 | $ | 122.40 |
| Less effect of AOCI: | ||||
| Accumulated currency translation adjustment | 1.64 | (0.49) | ||
| Unrealized (depreciation) appreciation of securities | (42.52) | (101.10) | ||
| Effect of updating discount rates on future policy benefits | 60.54 | 81.46 | ||
| Change in instrument-specific credit risk for market risk benefits | 0.09 | 0.11 | ||
| Pension and postretirement benefits | (0.45) | (0.21) | ||
| Book value per share outstanding, before impact of AOCI | 149.63 | 142.63 | ||
| Less effect of B36 derivatives | (2.16) | 0.12 | ||
| Book value per share outstanding, before impact of AOCI and B36 derivatives | $ | 151.79 | $ | 142.51 |
Reconciliation of Shareholders' Average Equity to Shareholders' Average Equity Excluding AOCI
(Dollars in millions)
| (Unaudited) | ||
|---|---|---|
| Trailing Twelve Months Ended September 30, 2024: | Average Equity | |
| Shareholders' average equity | $ | 9,495 |
| Less effect of AOCI: | ||
| Accumulated currency translation adjustment | 57 | |
| Unrealized (depreciation) appreciation of securities | (4,376) | |
| Effect of updating discount rates on future policy benefits | 4,225 | |
| Change in instrument-specific credit risk for market risk benefits | 5 | |
| Pension and postretirement benefits | (26) | |
| Shareholders' average equity, excluding AOCI | 9,610 | |
| Year-to-date notable items, net of tax | 33 | |
| Shareholders' average equity, excluding AOCI and notable items | $ | 9,643 |
Reconciliation of Trailing Twelve Months of Consolidated Net Income to Adjusted Operating Income
and Related Return on Equity
(Dollars in millions)
| (Unaudited) | Return on Equity | |||
|---|---|---|---|---|
| Trailing Twelve Months Ended September 30, 2024: | Income | |||
| Net income available to RGA shareholders | $ | 727 | 7.7 | % |
| Reconciliation to adjusted operating income: | ||||
| Capital (gains) losses, derivatives and other, net | 452 | |||
| Change in fair value of embedded derivatives | 168 | |||
| Tax expense on uncertain tax positions and other tax related items | (30) | |||
| Net income attributable to noncontrolling interest | 7 | |||
| Adjusted operating income | 1,324 | 13.8 | % | |
| Notable items after tax | 168 | |||
| Adjusted operating income, excluding notable items | $ | 1,492 | 15.5 | % |
REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
Condensed Consolidated Statements of Income
(Dollars in millions)
| (Unaudited) | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||
| Revenues: | ||||||||
| Net premiums | $ | 4,391 | $ | 4,255 | $ | 13,687 | $ | 10,977 |
| Investment income, net of related expenses | 1,188 | 922 | 3,231 | 2,635 | ||||
| Investment related gains (losses), net | (78) | (126) | (498) | (326) | ||||
| Other revenue | 150 | 102 | 446 | 274 | ||||
| Total revenues | 5,651 | 5,153 | 16,866 | 13,560 | ||||
| Benefits and expenses: | ||||||||
| Claims and other policy benefits | 4,116 | 3,959 | 12,960 | 10,035 | ||||
| Future policy benefits remeasurement (gains) losses | 151 | (82) | 37 | (95) | ||||
| Market risk benefits remeasurement (gains) losses | 31 | (21) | (12) | (38) | ||||
| Interest credited | 310 | 223 | 795 | 647 | ||||
| Policy acquisition costs and other insurance expenses | 452 | 348 | 1,230 | 1,028 | ||||
| Other operating expenses | 299 | 274 | 883 | 799 | ||||
| Interest expense | 78 | 72 | 218 | 188 | ||||
| Total benefits and expenses | 5,437 | 4,773 | 16,111 | 12,564 | ||||
| Income before income taxes | 214 | 380 | 755 | 996 | ||||
| Provision for income taxes | 56 | 91 | 181 | 247 | ||||
| Net income | 158 | 289 | 574 | 749 | ||||
| Net income attributable to noncontrolling interest | 2 | 2 | 5 | 5 | ||||
| Net income available to RGA shareholders | $ | 156 | $ | 287 | $ | 569 | $ | 744 |
#
Document
Exhibit 99.2
Quarterly Financial Supplement
Third Quarter 2024
(Unaudited)
| World Headquarters | Internet Address | Contacts | |
|---|---|---|---|
| 16600 Swingley Ridge Road | www.rgare.com | Axel André | |
| Chesterfield, Missouri 63017 U.S.A. | Executive Vice President | ||
| and Chief Financial Officer | |||
| Phone: (636) 736-7000 | |||
| e-mail: Axel.Andre@rgare.com | |||
| Jeff Hopson | |||
| Senior Vice President, Investor Relations | |||
| Phone: (636) 736-2068 | |||
| e-mail: jhopson@rgare.com | |||
| Current Ratings | |||
| --- | --- | --- | --- |
| Standard & Poor’s | A.M. Best | Moody’s | |
| Financial Strength Ratings | |||
| RGA Reinsurance Company | AA- | A+ | A1 |
| RGA Life Reinsurance Company of Canada | AA- | A+ | |
| RGA International Reinsurance Company dac | AA- | ||
| RGA Global Reinsurance Company, Ltd. | AA- | ||
| RGA Reinsurance Company of Australia Limited | AA- | ||
| RGA Americas Reinsurance Company, Ltd. | AA- | A+ | |
| RGA Worldwide Reinsurance Company, Ltd. | AA- | ||
| RGA Reinsurance Company (Barbados) Ltd. | AA- | ||
| RGA Atlantic Reinsurance Company Ltd. | AA- | A+ | |
| RGA Life and Annuity Insurance Company | AA- | A+ | |
| Omnilife Insurance Company Limited | A+ | ||
| Aurora National Life Assurance Company | A+ | ||
| Senior Debt Ratings | |||
| Reinsurance Group of America, Incorporated | A | a- | Baa1 |
Our common stock is traded on the New York Stock Exchange under the symbol “RGA”.
Reinsurance Group of America, Incorporated
3rd Quarter 2024
Table of Contents
| Page | |
|---|---|
| Notes | 1 |
| Consolidated | |
| Financial Highlights | 2 |
| Consolidated GAAP Income Statements (including Adjusted Operating Income Reconciliations) | 3 |
| Consolidated Balance Sheets | 5 |
| Segment Summaries of GAAP Income Statements and Adjusted Operating Income Statements | |
| U.S. and Latin America Traditional | 6 |
| U.S. and Latin America Financial Solutions | 8 |
| Canada Traditional | 11 |
| Canada Financial Solutions | 13 |
| Europe, Middle East and Africa Traditional | 15 |
| Europe, Middle East and Africa Financial Solutions | 17 |
| Asia Pacific Traditional | 19 |
| Asia Pacific Financial Solutions | 21 |
| Corporate and Other | 23 |
| Summary of Segment GAAP Income | 25 |
| Summary of Segment Adjusted Operating Income | 26 |
| Investments | |
| Cash and Invested Assets and Investment Income and Yield Summary | 27 |
| Fixed Maturity Securities | 28 |
| Corporate Fixed Maturity Securities by Industry | 29 |
| Ratings of Fixed Maturity Securities and Structured Fixed Maturity Securities | 30 |
| Fixed Maturity Securities Below Amortized Cost | 31 |
| Consolidated Investment Related Gains and Losses | 33 |
| Appendix | |
| Reconciliations of GAAP to Non-GAAP Measures | 34 |
| Non-GAAP Disclosures | 39 |
Reinsurance Group of America, Incorporated
Notes
Change in Presentation: U.S. and Latin America Financial Solutions:
In the first quarter of 2024, the Company updated the presentation of the financial results for the U.S. and Latin America Financial Solutions segment by combining the financial results for “Asset-Intensive” and “Capital Solutions” businesses. This change in presentation better aligns the presentation of the U.S. and Latin America Financial Solutions segment’s financial results with the Company's management of these businesses and with reporting for the other Financial Solutions segments. This change in presentation did not affect any previously or expected future reported results for the U.S. and Latin America Financial Solutions segment.
| Page 1 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | ||
| Financial Highlights | ||||||||||||||||||||||||||
| Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||
| (USD millions, except in force and per share and shares data) | Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | ||||||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||||||||||
| Net premiums | $ | 4,391 | $ | 3,920 | $ | 5,376 | $ | 4,108 | $ | 4,255 | $ | 136 | $ | 13,687 | $ | 10,977 | $ | 2,710 | ||||||||
| Net income available to RGA's shareholders | 156 | 203 | 210 | 158 | 287 | (131) | 569 | 744 | (175) | |||||||||||||||||
| Adjusted operating income | 242 | 365 | 401 | 316 | 372 | (130) | 1,008 | 1,018 | (10) | |||||||||||||||||
| Adjusted operating income excluding notable items (1) | 410 | 365 | 401 | 316 | 372 | 38 | 1,176 | 1,018 | 158 | |||||||||||||||||
| Return on equity | 7.7 | % | 9.7 | % | 10.2 | % | 11.4 | % | 13.9 | % | (6.2) | % | ||||||||||||||
| Adjusted operating return on equity (ex AOCI) | 13.8 | % | 15.3 | % | 14.8 | % | 14.5 | % | 14.7 | % | (0.9) | % | ||||||||||||||
| Adjusted operating return on equity (ex AOCI and notable items (1)) | 15.5 | % | 15.3 | % | 14.8 | % | 14.4 | % | 14.0 | % | 1.5 | % | ||||||||||||||
| Adjusted operating return on equity (ex AOCI and effect of B36 items) | 13.7 | % | 15.3 | % | 14.8 | % | 14.4 | % | 14.7 | % | (1.0) | % | ||||||||||||||
| Per Share and Shares Data (shares in thousands) | ||||||||||||||||||||||||||
| Basic earnings per share | ||||||||||||||||||||||||||
| Net income | $ | 2.37 | $ | 3.07 | $ | 3.20 | $ | 2.40 | $ | 4.34 | $ | (1.97) | $ | 8.64 | $ | 11.19 | $ | (2.55) | ||||||||
| Adjusted operating income | $ | 3.67 | $ | 5.55 | $ | 6.09 | $ | 4.80 | $ | 5.64 | $ | (1.97) | $ | 15.31 | $ | 15.32 | $ | (0.01) | ||||||||
| Adjusted operating income excluding notable items (1) | $ | 6.22 | $ | 5.55 | $ | 6.09 | $ | 4.80 | $ | 5.64 | $ | 0.58 | $ | 17.87 | $ | 15.32 | $ | 2.55 | ||||||||
| Diluted earnings per share | ||||||||||||||||||||||||||
| Net income | $ | 2.33 | $ | 3.03 | $ | 3.16 | $ | 2.37 | $ | 4.29 | $ | (1.96) | $ | 8.53 | $ | 11.06 | $ | (2.53) | ||||||||
| Adjusted operating income | $ | 3.62 | $ | 5.48 | $ | 6.02 | $ | 4.73 | $ | 5.57 | $ | (1.95) | $ | 15.11 | $ | 15.14 | $ | (0.03) | ||||||||
| Adjusted operating income excluding notable items (1) | $ | 6.13 | $ | 5.48 | $ | 6.02 | $ | 4.73 | $ | 5.57 | $ | 0.56 | $ | 17.63 | $ | 15.14 | $ | 2.49 | ||||||||
| Weighted average common shares outstanding | ||||||||||||||||||||||||||
| Basic | 65,850 | 65,807 | 65,739 | 65,853 | 66,127 | (277) | 65,799 | 66,473 | (674) | |||||||||||||||||
| Diluted | 66,797 | 66,732 | 66,559 | 66,721 | 66,914 | (117) | 66,694 | 67,252 | (558) | |||||||||||||||||
| Book value per share | $ | 168.93 | $ | 147.90 | $ | 143.92 | $ | 138.39 | $ | 122.40 | $ | 46.53 | $ | 168.93 | $ | 122.40 | $ | 46.53 | ||||||||
| Book value per share, excluding AOCI | $ | 149.63 | $ | 148.19 | $ | 145.83 | $ | 144.01 | $ | 142.63 | $ | 7.00 | $ | 149.63 | $ | 142.63 | $ | 7.00 | ||||||||
| Book value per share, excluding AOCI and B36 | $ | 151.79 | $ | 149.01 | $ | 146.96 | $ | 146.07 | $ | 142.51 | $ | 9.28 | $ | 151.79 | $ | 142.51 | $ | 9.28 | ||||||||
| Shareholders’ dividends paid | $ | 58 | $ | 56 | $ | 56 | $ | 56 | $ | 56 | $ | 2 | $ | 170 | $ | 163 | $ | 7 | ||||||||
| Share buybacks | — | — | — | 50 | 50 | (50) | — | 150 | (150) | |||||||||||||||||
| Total returned to shareholders | $ | 58 | $ | 56 | $ | 56 | $ | 106 | $ | 106 | $ | (48) | $ | 170 | $ | 313 | $ | (143) | ||||||||
| Common shares issued | 85,311 | 85,311 | 85,311 | 85,311 | 85,311 | — | 85,311 | 85,311 | — | |||||||||||||||||
| Treasury shares | 19,447 | 19,487 | 19,523 | 19,690 | 19,439 | 8 | 19,447 | 19,439 | 8 | |||||||||||||||||
| Common shares outstanding | 65,864 | 65,824 | 65,788 | 65,621 | 65,872 | (8) | 65,864 | 65,872 | (8) | |||||||||||||||||
| Assumed life reinsurance in force (in billions) | $ | 3,966.5 | $ | 3,767.7 | $ | 3,729.8 | $ | 3,704.1 | $ | 3,499.4 | $ | 467.1 | ||||||||||||||
| Assumed new business production (in billions) | $ | 204.4 | $ | 89.6 | $ | 109.1 | $ | 97.6 | $ | 96.7 | $ | 107.7 | $ | 403.1 | $ | 265.5 | $ | 137.6 | ||||||||
| (1) Excludes the impact of changes in actuarial assumptions. | Page 2 | |||||||||||||||||||||||||
| --- | ||||||||||||||||||||||||||
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | ||||||||
| Consolidated GAAP Income Statements (including Adjusted Operating Income Reconciliations) | ||||||||||||||||||||||||||
| (USD millions) | Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||
| Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Net premiums | $ | 4,391 | $ | 3,920 | $ | 5,376 | $ | 4,108 | $ | 4,255 | $ | 136 | $ | 13,687 | $ | 10,977 | $ | 2,710 | ||||||||
| Net investment income | 1,188 | 1,082 | 961 | 956 | 922 | 266 | 3,231 | 2,635 | 596 | |||||||||||||||||
| Investment related gains (losses), net | (78) | (271) | (149) | (155) | (126) | 48 | (498) | (326) | (172) | |||||||||||||||||
| Other revenue | 150 | 147 | 149 | 98 | 102 | 48 | 446 | 274 | 172 | |||||||||||||||||
| Total revenues | 5,651 | 4,878 | 6,337 | 5,007 | 5,153 | 498 | 16,866 | 13,560 | 3,306 | |||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Claims and other policy benefits | 4,116 | 3,712 | 5,132 | 3,837 | 3,959 | 157 | 12,960 | 10,035 | 2,925 | |||||||||||||||||
| Future policy benefits remeasurement (gains) losses | 151 | (90) | (24) | 33 | (82) | 233 | 37 | (95) | 132 | |||||||||||||||||
| Market risk benefits remeasurement (gains) losses | 31 | (8) | (35) | 28 | (21) | 52 | (12) | (38) | 26 | |||||||||||||||||
| Interest credited | 310 | 231 | 254 | 217 | 223 | 87 | 795 | 647 | 148 | |||||||||||||||||
| Policy acquisition costs and other insurance expenses | 452 | 391 | 387 | 369 | 348 | 104 | 1,230 | 1,028 | 202 | |||||||||||||||||
| Other operating expenses | 299 | 301 | 283 | 290 | 274 | 25 | 883 | 799 | 84 | |||||||||||||||||
| Interest expense | 78 | 72 | 68 | 69 | 72 | 6 | 218 | 188 | 30 | |||||||||||||||||
| Total benefits and expenses | 5,437 | 4,609 | 6,065 | 4,843 | 4,773 | 664 | 16,111 | 12,564 | 3,547 | |||||||||||||||||
| Income before income taxes | 214 | 269 | 272 | 164 | 380 | (166) | 755 | 996 | (241) | |||||||||||||||||
| Provision for income taxes | 56 | 65 | 60 | 4 | 91 | (35) | 181 | 247 | (66) | |||||||||||||||||
| Net income | 158 | 204 | 212 | 160 | 289 | (131) | 574 | 749 | (175) | |||||||||||||||||
| Net income attributable to noncontrolling interest | 2 | 1 | 2 | 2 | 2 | — | 5 | 5 | — | |||||||||||||||||
| Net income available to RGA's shareholders | $ | 156 | $ | 203 | $ | 210 | $ | 158 | $ | 287 | $ | (131) | $ | 569 | $ | 744 | $ | (175) | ||||||||
| Pre-tax adjusted operating income reconciliation: | ||||||||||||||||||||||||||
| Income before income taxes | $ | 214 | $ | 269 | $ | 272 | $ | 164 | $ | 380 | $ | (166) | $ | 755 | $ | 996 | $ | (241) | ||||||||
| Investment and derivative (gains) losses (1) | (23) | 308 | 232 | (18) | 134 | (157) | 517 | 378 | 139 | |||||||||||||||||
| Market risk benefits remeasurement (gains) losses | 31 | (8) | (35) | 28 | (21) | 52 | (12) | (38) | 26 | |||||||||||||||||
| Change in fair value of funds withheld embedded derivatives (1) | 112 | (26) | (77) | 181 | (1) | 113 | 9 | (18) | 27 | |||||||||||||||||
| Funds withheld (gains) losses - investment income | (1) | — | (2) | (3) | (4) | 3 | (3) | (2) | (1) | |||||||||||||||||
| EIA embedded derivatives - interest credited | 11 | (6) | 13 | 5 | (7) | 18 | 18 | (11) | 29 | |||||||||||||||||
| Investment (income) loss on unit-linked variable annuities | (1) | 1 | 1 | (3) | 2 | (3) | 1 | 4 | (3) | |||||||||||||||||
| Interest credited on unit-linked variable annuities | 1 | (1) | (1) | 3 | (2) | 3 | (1) | (4) | 3 | |||||||||||||||||
| Interest expense on uncertain tax positions | 1 | (1) | — | (1) | 1 | — | — | 1 | (1) | |||||||||||||||||
| Other (2) | (31) | (45) | 113 | 30 | (1) | (30) | 37 | 7 | 30 | |||||||||||||||||
| Adjusted operating income before income taxes | 314 | 491 | 516 | 386 | 481 | (167) | 1,321 | 1,313 | 8 | |||||||||||||||||
| Notable items (3) | 194 | — | — | — | (3) | 197 | 194 | (3) | 197 | |||||||||||||||||
| Adjusted operating income before income taxes excluding notable items | $ | 508 | $ | 491 | $ | 516 | $ | 386 | $ | 478 | $ | 30 | $ | 1,515 | $ | 1,310 | $ | 205 | ||||||||
| (1) Included in “Investment related gains (losses), net”. | ||||||||||||||||||||||||||
| (2) Includes pension risk transfer day one loss and other immaterial items. | ||||||||||||||||||||||||||
| (3) Represents the impact of changes in actuarial assumptions. | Page 3 | |||||||||||||||||||||||||
| --- | ||||||||||||||||||||||||||
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | ||||||||
| Consolidated GAAP Income Statements (including Adjusted Operating Income Reconciliations) | ||||||||||||||||||||||||||
| (USD millions) | Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||
| Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||||||||||
| After-tax adjusted operating income reconciliation: | ||||||||||||||||||||||||||
| GAAP net income attributable to RGA | $ | 156 | $ | 203 | $ | 210 | $ | 158 | $ | 287 | $ | (131) | $ | 569 | $ | 744 | $ | (175) | ||||||||
| Investment and derivative (gains) losses (1) | (18) | 239 | 185 | (14) | 104 | (122) | 406 | 294 | 112 | |||||||||||||||||
| Market risk benefits remeasurement (gains) losses | 25 | (6) | (28) | 22 | (17) | 42 | (9) | (30) | 21 | |||||||||||||||||
| Change in fair value of funds withheld embedded derivatives (1) | 88 | (20) | (61) | 143 | (1) | 89 | 7 | (14) | 21 | |||||||||||||||||
| Funds withheld (gains) losses - investment income | — | — | (2) | (2) | (4) | 4 | (2) | (2) | — | |||||||||||||||||
| EIA embedded derivatives - interest credited | 8 | (4) | 10 | 4 | (6) | 14 | 14 | (9) | 23 | |||||||||||||||||
| Investment (income) loss on unit-linked variable annuities | (1) | 1 | 1 | (2) | 1 | (2) | 1 | 3 | (2) | |||||||||||||||||
| Interest credited on unit-linked variable annuities | 1 | (1) | (1) | 2 | (1) | 2 | (1) | (3) | 2 | |||||||||||||||||
| Interest expense on uncertain tax positions | 1 | (1) | — | (1) | 1 | — | — | 1 | (1) | |||||||||||||||||
| Other (2) | (25) | (35) | 89 | 23 | — | (25) | 29 | 6 | 23 | |||||||||||||||||
| Uncertain tax positions and other tax related items | 5 | (12) | (4) | (19) | 6 | (1) | (11) | 23 | (34) | |||||||||||||||||
| Net income attributable to noncontrolling interest | 2 | 1 | 2 | 2 | 2 | — | 5 | 5 | — | |||||||||||||||||
| Adjusted operating income | 242 | 365 | 401 | 316 | 372 | (130) | 1,008 | 1,018 | (10) | |||||||||||||||||
| Notable items (3) | 168 | — | — | — | — | 168 | 168 | — | 168 | |||||||||||||||||
| Adjusted operating income excluding notable items | $ | 410 | $ | 365 | $ | 401 | $ | 316 | $ | 372 | $ | 38 | $ | 1,176 | $ | 1,018 | $ | 158 | ||||||||
| Diluted earnings per share - adjusted operating income | $ | 3.62 | $ | 5.48 | $ | 6.02 | $ | 4.73 | $ | 5.57 | $ | (1.95) | $ | 15.11 | $ | 15.14 | $ | (0.03) | ||||||||
| Diluted earnings per share - adjusted operating income excluding notable items | $ | 6.13 | $ | 5.48 | $ | 6.02 | $ | 4.73 | $ | 5.57 | $ | 0.56 | $ | 17.63 | $ | 15.14 | $ | 2.49 | ||||||||
| Foreign currency effect on (4): | ||||||||||||||||||||||||||
| Net premiums | $ | 1 | $ | (33) | $ | (12) | $ | 18 | $ | 13 | $ | (12) | $ | (44) | $ | (144) | $ | 100 | ||||||||
| Adjusted operating income before income taxes | $ | 1 | $ | (5) | $ | 1 | $ | 3 | $ | 1 | $ | — | $ | (3) | $ | (21) | $ | 18 | ||||||||
| (1) Included in “Investment related gains (losses), net”. | ||||||||||||||||||||||||||
| (2) Includes pension risk transfer day one loss and other immaterial items. | ||||||||||||||||||||||||||
| (3) Represents the impact of changes in actuarial assumptions. | ||||||||||||||||||||||||||
| (4) Compared to comparable prior year period. | Page 4 | |||||||||||||||||||||||||
| --- | ||||||||||||||||||||||||||
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | |||||||||||||||||
| Consolidated Balance Sheets | ||||||||||||||||||||||||||
| ( millions) | ||||||||||||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | |||||||||||||||||||||||
| 2024 | 2024 | 2023 | 2023 | |||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||
| Fixed maturity securities available-for-sale, at fair value | 78,149 | $ | 70,491 | $ | 65,827 | $ | 60,467 | $ | 54,171 | |||||||||||||||||
| Equity securities | 144 | 144 | 139 | 133 | ||||||||||||||||||||||
| Mortgage loans | 7,984 | 7,539 | 7,377 | 7,231 | ||||||||||||||||||||||
| Policy loans | 1,171 | 1,198 | 1,206 | 1,180 | ||||||||||||||||||||||
| Funds withheld at interest | 5,556 | 5,642 | 5,683 | 5,725 | ||||||||||||||||||||||
| Limited partnerships and real estate joint ventures | 2,791 | 2,697 | 2,635 | 2,560 | ||||||||||||||||||||||
| Short-term investments | 335 | 327 | 222 | 141 | ||||||||||||||||||||||
| Other invested assets | 1,148 | 1,140 | 1,171 | 1,091 | ||||||||||||||||||||||
| Total investments | 89,620 | 84,514 | 78,900 | 72,232 | ||||||||||||||||||||||
| Cash and cash equivalents | 4,596 | 5,935 | 2,970 | 2,820 | ||||||||||||||||||||||
| Accrued investment income | 881 | 808 | 759 | 744 | ||||||||||||||||||||||
| Premiums receivable and other reinsurance balances | 3,635 | 3,342 | 3,528 | 3,279 | ||||||||||||||||||||||
| Reinsurance ceded receivables and other | 5,122 | 5,265 | 5,448 | 2,818 | ||||||||||||||||||||||
| Deferred policy acquisition costs | 4,720 | 4,673 | 4,617 | 4,289 | ||||||||||||||||||||||
| Other assets | 1,314 | 1,463 | 1,401 | 1,240 | ||||||||||||||||||||||
| Total assets | 120,258 | $ | 109,888 | $ | 106,000 | $ | 97,623 | $ | 87,422 | |||||||||||||||||
| Liabilities and equity | ||||||||||||||||||||||||||
| Future policy benefits | 55,933 | $ | 50,779 | $ | 47,067 | $ | 41,231 | $ | 36,474 | |||||||||||||||||
| Interest-sensitive contract liabilities | 31,676 | 31,319 | 30,273 | 29,365 | ||||||||||||||||||||||
| Market risk benefits, at fair value | 217 | 228 | 258 | 224 | ||||||||||||||||||||||
| Other policy claims and benefits | 2,769 | 2,753 | 2,730 | 2,654 | ||||||||||||||||||||||
| Other reinsurance balances | 917 | 874 | 1,103 | 750 | ||||||||||||||||||||||
| Deferred income taxes | 1,866 | 1,897 | 1,862 | 1,601 | ||||||||||||||||||||||
| Other liabilities | 2,449 | 3,468 | 2,085 | 1,750 | ||||||||||||||||||||||
| Funds withheld payable | 4,323 | 4,409 | 4,483 | 2,001 | ||||||||||||||||||||||
| Long-term debt | 5,067 | 4,427 | 4,427 | 4,450 | ||||||||||||||||||||||
| Total liabilities | 100,063 | 96,442 | 88,452 | 79,269 | ||||||||||||||||||||||
| Equity: | ||||||||||||||||||||||||||
| Common stock, at par value | 1 | 1 | 1 | 1 | ||||||||||||||||||||||
| Additional paid-in-capital | 2,567 | 2,549 | 2,544 | 2,534 | ||||||||||||||||||||||
| Retained earnings | 9,076 | 8,934 | 8,805 | 8,713 | ||||||||||||||||||||||
| Treasury stock | (1,889) | (1,891) | (1,900) | (1,852) | ||||||||||||||||||||||
| Accumulated other comprehensive income, net of taxes (AOCI): | ||||||||||||||||||||||||||
| Accumulated currency translation adjustment | 86 | 57 | 68 | (33) | ||||||||||||||||||||||
| Unrealized (depreciation) appreciation of securities | (4,694) | (4,062) | (3,667) | (6,659) | ||||||||||||||||||||||
| Effect of updating discount rates on future policy benefits | 4,611 | 3,906 | 3,256 | 5,366 | ||||||||||||||||||||||
| Change in instrument-specific credit risk for market risk benefits | 6 | 3 | 3 | 7 | ||||||||||||||||||||||
| Pension and postretirement benefits | (29) | (29) | (29) | (14) | ||||||||||||||||||||||
| Total RGA, Inc. shareholders’ equity | 9,735 | 9,468 | 9,081 | 8,063 | ||||||||||||||||||||||
| Noncontrolling interest | 90 | 90 | 90 | 90 | ||||||||||||||||||||||
| Total equity | 9,825 | 9,558 | 9,171 | 8,153 | ||||||||||||||||||||||
| Total liabilities and equity | 120,258 | $ | 109,888 | $ | 106,000 | $ | 97,623 | $ | 87,422 | |||||||||||||||||
| Total RGA, Inc. shareholders’ equity, excluding AOCI | 9,855 | $ | 9,755 | $ | 9,593 | $ | 9,450 | $ | 9,396 | |||||||||||||||||
| See appendix for reconciliation of total shareholders' equity before and after impact of AOCI. |
All values are in US Dollars.
| Page 5 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| U.S. and Latin America Traditional | ||||||||||||||||||||||||||
| GAAP Income Statements | ||||||||||||||||||||||||||
| ( millions) | ||||||||||||||||||||||||||
| Current Qtr | Year-to-Date | |||||||||||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | ||||||||||||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | |||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Net premiums | 1,912 | $ | 1,827 | $ | 1,715 | $ | 1,912 | $ | 1,746 | $ | 166 | $ | 5,454 | $ | 5,111 | $ | 343 | |||||||||
| Net investment income | 203 | 205 | 210 | 195 | 31 | 634 | 568 | 66 | ||||||||||||||||||
| Investment related gains (losses), net | 6 | (12) | 6 | 2 | (24) | (28) | — | (28) | ||||||||||||||||||
| Other revenue | 8 | 6 | 2 | 6 | 15 | 35 | 14 | 21 | ||||||||||||||||||
| Total revenues | 2,044 | 1,914 | 2,130 | 1,949 | 188 | 6,095 | 5,693 | 402 | ||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Claims and other policy benefits | 1,676 | 1,572 | 1,779 | 1,611 | 101 | 4,960 | 4,650 | 310 | ||||||||||||||||||
| Future policy benefits remeasurement (gains) losses | (66) | (21) | 63 | (20) | 66 | (41) | 11 | (52) | ||||||||||||||||||
| Interest credited | 19 | 19 | 20 | 19 | 26 | 83 | 55 | 28 | ||||||||||||||||||
| Policy acquisition costs and other insurance expenses | 186 | 175 | 184 | 184 | 39 | 584 | 546 | 38 | ||||||||||||||||||
| Other operating expenses | 55 | 53 | 54 | 50 | 4 | 162 | 143 | 19 | ||||||||||||||||||
| Total benefits and expenses | 1,870 | 1,798 | 2,100 | 1,844 | 236 | 5,748 | 5,405 | 343 | ||||||||||||||||||
| Income before income taxes | 57 | $ | 174 | $ | 116 | $ | 30 | $ | 105 | $ | (48) | $ | 347 | $ | 288 | $ | 59 | |||||||||
| Loss and expense ratios: | ||||||||||||||||||||||||||
| Loss ratio (1) | % | 88.1 | % | 90.4 | % | 96.3 | % | 91.1 | % | 0.8 | % | 90.2 | % | 91.2 | % | (1.0) | % | |||||||||
| Policy acquisition costs and other insurance expenses | % | 10.2 | % | 10.2 | % | 9.6 | % | 10.5 | % | 1.2 | % | 10.7 | % | 10.7 | % | — | % | |||||||||
| Other operating expenses | % | 3.0 | % | 3.1 | % | 2.8 | % | 2.9 | % | (0.1) | % | 3.0 | % | 2.8 | % | 0.2 | % | |||||||||
| Foreign currency effect on (2): | ||||||||||||||||||||||||||
| Net premiums | (4) | $ | 1 | $ | 3 | $ | 3 | $ | 5 | $ | (9) | $ | — | $ | 10 | $ | (10) | |||||||||
| Income before income taxes | — | $ | (1) | $ | — | $ | — | $ | — | $ | — | $ | (1) | $ | — | $ | (1) | |||||||||
| Assumed life reinsurance in force (in billions) | 1,834.5 | $ | 1,716.1 | $ | 1,709.1 | $ | 1,703.6 | $ | 1,693.1 | $ | 141.4 | |||||||||||||||
| Assumed new business production (in billions) | 150.0 | $ | 35.9 | $ | 41.0 | $ | 47.9 | $ | 36.7 | $ | 113.3 | $ | 226.9 | $ | 106.4 | $ | 120.5 | |||||||||
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | ||||||||||||||||||||||||||
| (1) Includes Claims and other policy holder benefits and Future policy benefits remeasurement (gains) losses | ||||||||||||||||||||||||||
| (2) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 6 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| U.S. and Latin America Traditional | ||||||||||||||||||||||||||
| Adjusted Operating Income Statements | ||||||||||||||||||||||||||
| ( millions) | ||||||||||||||||||||||||||
| Current Qtr | Year-to-Date | |||||||||||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | ||||||||||||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | |||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Net premiums | 1,912 | $ | 1,827 | $ | 1,715 | $ | 1,912 | $ | 1,746 | $ | 166 | $ | 5,454 | $ | 5,111 | $ | 343 | |||||||||
| Net investment income | 203 | 205 | 211 | 195 | 31 | 634 | 568 | 66 | ||||||||||||||||||
| Other revenue | 7 | 6 | 2 | 6 | 15 | 34 | 14 | 20 | ||||||||||||||||||
| Total revenues | 2,037 | 1,926 | 2,125 | 1,947 | 212 | 6,122 | 5,693 | 429 | ||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Claims and other policy benefits | 1,676 | 1,572 | 1,779 | 1,611 | 101 | 4,960 | 4,650 | 310 | ||||||||||||||||||
| Future policy benefits remeasurement (gains) losses | (66) | (21) | 63 | (20) | 66 | (41) | 11 | (52) | ||||||||||||||||||
| Interest credited | 19 | 19 | 20 | 19 | 26 | 83 | 55 | 28 | ||||||||||||||||||
| Policy acquisition costs and other insurance expenses | 186 | 175 | 184 | 184 | 39 | 584 | 546 | 38 | ||||||||||||||||||
| Other operating expenses | 55 | 53 | 54 | 50 | 4 | 162 | 143 | 19 | ||||||||||||||||||
| Total benefits and expenses | 1,870 | 1,798 | 2,100 | 1,844 | 236 | 5,748 | 5,405 | 343 | ||||||||||||||||||
| Adjusted operating income before income taxes | 167 | 128 | 25 | 103 | (24) | 374 | 288 | 86 | ||||||||||||||||||
| Notable items (1) | — | — | — | 17 | 36 | 53 | 17 | 36 | ||||||||||||||||||
| Adjusted operating income excluding notable items, before income taxes | 132 | $ | 167 | $ | 128 | $ | 25 | $ | 120 | $ | 12 | $ | 427 | $ | 305 | $ | 122 | |||||||||
| Loss and expense ratios: | ||||||||||||||||||||||||||
| Loss ratio (2) | % | 88.1 | % | 90.4 | % | 96.3 | % | 91.1 | % | 0.8 | % | 90.2 | % | 91.2 | % | (1.0) | % | |||||||||
| Policy acquisition costs and other insurance expenses | % | 10.2 | % | 10.2 | % | 9.6 | % | 10.5 | % | 1.2 | % | 10.7 | % | 10.7 | % | — | % | |||||||||
| Other operating expenses | % | 3.0 | % | 3.1 | % | 2.8 | % | 2.9 | % | (0.1) | % | 3.0 | % | 2.8 | % | 0.2 | % | |||||||||
| Foreign currency effect on (3): | ||||||||||||||||||||||||||
| Net premiums | (4) | $ | 1 | $ | 3 | $ | 3 | $ | 5 | $ | (9) | $ | — | $ | 10 | $ | (10) | |||||||||
| Adjusted operating income (loss) before income taxes | — | $ | (1) | $ | — | $ | — | $ | — | $ | — | $ | (1) | $ | — | $ | (1) | |||||||||
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | ||||||||||||||||||||||||||
| (1) Represents the impact of changes in actuarial assumptions. | ||||||||||||||||||||||||||
| (2) Includes Claims and other policy holder benefits and Future policy benefits remeasurement (gains) losses. | ||||||||||||||||||||||||||
| (3) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 7 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| U.S. and Latin America Financial Solutions | |||||||||||||||||
| GAAP Income Statements | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Revenues: | |||||||||||||||||
| Net premiums | 609 | $ | 305 | $ | 1,916 | $ | 521 | $ | 820 | $ | (211) | $ | 2,830 | $ | 1,000 | $ | 1,830 |
| Net investment income | 319 | 304 | 293 | 299 | 36 | 958 | 858 | 100 | |||||||||
| Investment related gains (losses), net | (15) | 27 | (158) | (63) | (21) | (72) | (111) | 39 | |||||||||
| Other revenue | 55 | 62 | 60 | 59 | (2) | 174 | 161 | 13 | |||||||||
| Total revenues | 664 | 2,309 | 716 | 1,115 | (198) | 3,890 | 1,908 | 1,982 | |||||||||
| Benefits and expenses: | |||||||||||||||||
| Claims and other policy benefits | 365 | 2,079 | 585 | 851 | (199) | 3,096 | 1,095 | 2,001 | |||||||||
| Future policy benefits remeasurement (gains) losses | (3) | 2 | 1 | (25) | 37 | 11 | (30) | 41 | |||||||||
| Market risk benefits remeasurement (gains) losses | (8) | (35) | 28 | (21) | 52 | (12) | (38) | 26 | |||||||||
| Interest credited | 120 | 148 | 126 | 137 | 5 | 410 | 399 | 11 | |||||||||
| Policy acquisition costs and other insurance expenses | 87 | 80 | 78 | 47 | 58 | 272 | 144 | 128 | |||||||||
| Other operating expenses | 20 | 18 | 18 | 18 | 3 | 59 | 48 | 11 | |||||||||
| Total benefits and expenses | 581 | 2,292 | 836 | 1,007 | (44) | 3,836 | 1,618 | 2,218 | |||||||||
| Income (loss) before income taxes | (46) | $ | 83 | $ | 17 | $ | (120) | $ | 108 | $ | (154) | $ | 54 | $ | 290 | $ | (236) |
| Assumed life reinsurance in force (in billions) | 9.8 | $ | 10.1 | $ | 10.1 | $ | 10.3 | $ | 5.1 | $ | 4.7 | ||||||
| Assumed new business production (in billions) | — | $ | — | $ | — | $ | 5.2 | $ | — | $ | — | $ | — | $ | — | $ | — |
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. |
All values are in US Dollars.
| Page 8 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| U.S. and Latin America Financial Solutions | |||||||||||||||||
| Adjusted Operating Income Statements | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Revenues: | |||||||||||||||||
| Net premiums | 609 | $ | 305 | $ | 1,916 | $ | 521 | $ | 820 | $ | (211) | $ | 2,830 | $ | 1,000 | $ | 1,830 |
| Net investment income | 318 | 303 | 289 | 292 | 44 | 957 | 848 | 109 | |||||||||
| Other revenue | 54 | 62 | 60 | 59 | (1) | 174 | 161 | 13 | |||||||||
| Total revenues | 677 | 2,281 | 870 | 1,171 | (168) | 3,961 | 2,009 | 1,952 | |||||||||
| Benefits and expenses: | |||||||||||||||||
| Claims and other policy benefits | 367 | 1,956 | 551 | 851 | (197) | 2,977 | 1,095 | 1,882 | |||||||||
| Future policy benefits remeasurement (gains) losses | (3) | 2 | 1 | (25) | 37 | 11 | (30) | 41 | |||||||||
| Interest credited | 126 | 135 | 121 | 144 | (13) | 392 | 410 | (18) | |||||||||
| Policy acquisition costs and other insurance expenses | 87 | 80 | 78 | 47 | 58 | 272 | 136 | 136 | |||||||||
| Other operating expenses | 20 | 18 | 18 | 18 | 3 | 59 | 48 | 11 | |||||||||
| Total benefits and expenses | 597 | 2,191 | 769 | 1,035 | (112) | 3,711 | 1,659 | 2,052 | |||||||||
| Adjusted operating income before income taxes | 80 | 90 | 101 | 136 | (56) | 250 | 350 | (100) | |||||||||
| Notable items (1) | — | — | — | (22) | 22 | — | (22) | 22 | |||||||||
| Adjusted operating income before income taxes excluding notable items | 80 | $ | 80 | $ | 90 | $ | 101 | $ | 114 | $ | (34) | $ | 250 | $ | 328 | $ | (78) |
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | |||||||||||||||||
| (1) Represents the impact of changes in actuarial assumptions. |
All values are in US Dollars.
| Page 9 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | |||||||||||
| U.S. and Latin America Financial Solutions | ||||||||||||||||||||||||||
| (Continued) | ||||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||
| (USD millions, shown net of reinsurance ceded) | Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | |||||||||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | ||||||||||||||||||||||
| Policyholder account balances | ||||||||||||||||||||||||||
| Fixed annuities (deferred) | $ | 9,473 | $ | 9,677 | $ | 9,981 | $ | 10,331 | $ | 11,066 | ||||||||||||||||
| Equity-indexed annuities | $ | 2,022 | $ | 2,118 | $ | 2,234 | $ | 2,354 | $ | 2,469 | ||||||||||||||||
| Bank-owned life insurance (BOLI) and universal life | $ | 2,029 | $ | 2,052 | $ | 2,063 | $ | 2,091 | $ | 2,480 | ||||||||||||||||
| Other policyholder account balances | $ | 74 | $ | 43 | $ | 46 | $ | 47 | $ | 51 | ||||||||||||||||
| Variable annuities account balances | ||||||||||||||||||||||||||
| No riders | $ | 624 | $ | 609 | $ | 629 | $ | 624 | $ | 578 | ||||||||||||||||
| GMDB only | 831 | 807 | 793 | 739 | 742 | |||||||||||||||||||||
| GMIB only | 19 | 18 | 14 | 13 | 16 | |||||||||||||||||||||
| GMAB only | 2 | 2 | 2 | 2 | 2 | |||||||||||||||||||||
| GMWB only | 857 | 853 | 862 | 858 | 814 | |||||||||||||||||||||
| GMDB / WB | 161 | 162 | 166 | 162 | 156 | |||||||||||||||||||||
| Other | 14 | 13 | 11 | 11 | 12 | |||||||||||||||||||||
| Total variable annuities account balances | $ | 2,508 | $ | 2,464 | $ | 2,477 | $ | 2,409 | $ | 2,320 | ||||||||||||||||
| Interest-sensitive contract liabilities not associated with policyholder account balances: | ||||||||||||||||||||||||||
| Guaranteed investment contracts, funding agreements and immediate annuities | $ | 680 | $ | 691 | $ | 693 | $ | 690 | $ | 707 | ||||||||||||||||
| Future policy benefits (at original discount rate) associated with: | ||||||||||||||||||||||||||
| Payout annuities | $ | 6,936 | $ | 6,764 | $ | 6,503 | $ | 4,524 | $ | 4,909 | ||||||||||||||||
| Other future policy benefits | $ | 89 | $ | 56 | $ | 59 | $ | 60 | $ | 60 | ||||||||||||||||
| Liability for market risk benefits: | ||||||||||||||||||||||||||
| Equity-indexed annuities | $ | 176 | $ | 147 | $ | 154 | $ | 159 | $ | 135 | ||||||||||||||||
| Variable annuities (liability) | $ | 71 | $ | 70 | $ | 74 | $ | 99 | $ | 89 | ||||||||||||||||
| Variable annuities (asset) | $ | 14 | $ | 15 | $ | 14 | $ | 9 | $ | 8 | ||||||||||||||||
| Net interest spread (1) | 1.3 | % | 1.1 | % | 0.9 | % | 1.3 | % | 1.3 | % | ||||||||||||||||
| (1) Net interest spread for Asset-Intensive is calculated as net investment income less interest credited and the interest accretion on future policy benefits, divided by total investments and cash and cash equivalents. | Page 10 | |||||||||||||||||||||||||
| --- | ||||||||||||||||||||||||||
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Canada Traditional | ||||||||||||||||||||||||||
| GAAP Income Statements | ||||||||||||||||||||||||||
| ( millions) | ||||||||||||||||||||||||||
| Current Qtr | Year-to-Date | |||||||||||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | ||||||||||||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | |||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Net premiums | 314 | $ | 326 | $ | 318 | $ | 311 | $ | 302 | $ | 12 | $ | 958 | $ | 904 | $ | 54 | |||||||||
| Net investment income | 61 | 64 | 62 | 62 | 6 | 193 | 184 | 9 | ||||||||||||||||||
| Investment related gains, net | 1 | 1 | 3 | — | 1 | 3 | 6 | (3) | ||||||||||||||||||
| Other revenue | 1 | 3 | — | 2 | — | 6 | 4 | 2 | ||||||||||||||||||
| Total revenues | 389 | 386 | 376 | 366 | 19 | 1,160 | 1,098 | 62 | ||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Claims and other policy benefits | 304 | 283 | 294 | 284 | 12 | 883 | 836 | 47 | ||||||||||||||||||
| Future policy benefits remeasurement (gains) losses | 1 | (3) | 4 | 16 | (20) | (6) | 18 | (24) | ||||||||||||||||||
| Interest credited | — | — | — | 1 | — | 1 | 1 | — | ||||||||||||||||||
| Policy acquisition costs and other insurance expenses | 46 | 47 | 46 | 46 | 2 | 141 | 138 | 3 | ||||||||||||||||||
| Other operating expenses | 11 | 12 | 11 | 13 | 2 | 38 | 35 | 3 | ||||||||||||||||||
| Total benefits and expenses | 362 | 339 | 355 | 360 | (4) | 1,057 | 1,028 | 29 | ||||||||||||||||||
| Income before income taxes | 29 | $ | 27 | $ | 47 | $ | 21 | $ | 6 | $ | 23 | $ | 103 | $ | 70 | $ | 33 | |||||||||
| Loss and expense ratios: | ||||||||||||||||||||||||||
| Loss ratio (1) | % | 93.6 | % | 88.1 | % | 95.8 | % | 99.3 | % | (6.3) | % | 91.5 | % | 94.5 | % | (3.0) | % | |||||||||
| Policy acquisition costs and other insurance expenses | % | 14.1 | % | 14.8 | % | 14.8 | % | 15.2 | % | 0.1 | % | 14.7 | % | 15.3 | % | (0.6) | % | |||||||||
| Other operating expenses | % | 3.4 | % | 3.8 | % | 3.5 | % | 4.3 | % | 0.5 | % | 4.0 | % | 3.9 | % | 0.1 | % | |||||||||
| Foreign currency effect on (2): | ||||||||||||||||||||||||||
| Net premiums | (5) | $ | (6) | $ | 1 | $ | (1) | $ | (8) | $ | 3 | $ | (10) | $ | (44) | $ | 34 | |||||||||
| Income before income taxes | (1) | $ | — | $ | — | $ | 4 | $ | (1) | $ | — | $ | (1) | $ | (5) | $ | 4 | |||||||||
| Creditor reinsurance net premiums | 19 | $ | 17 | $ | 17 | $ | 18 | $ | 17 | $ | 2 | $ | 53 | $ | 53 | $ | — | |||||||||
| Assumed life reinsurance in force (in billions) | 499.6 | $ | 489.3 | $ | 488.0 | $ | 493.5 | $ | 477.2 | $ | 22.4 | |||||||||||||||
| Assumed new business production (in billions) | 11.9 | $ | 12.3 | $ | 11.5 | $ | 11.1 | $ | 11.0 | $ | 0.9 | $ | 35.7 | $ | 33.0 | $ | 2.7 | |||||||||
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | ||||||||||||||||||||||||||
| (1) Includes Claims and other policy holder benefits and Future policy benefits remeasurement (gains) losses. | ||||||||||||||||||||||||||
| (2) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 11 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Canada Traditional | ||||||||||||||||||||||||||
| Adjusted Operating Income Statements | ||||||||||||||||||||||||||
| ( millions) | ||||||||||||||||||||||||||
| Current Qtr | Year-to-Date | |||||||||||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | ||||||||||||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | |||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Net premiums | 314 | $ | 326 | $ | 318 | $ | 311 | $ | 302 | $ | 12 | $ | 958 | $ | 904 | $ | 54 | |||||||||
| Net investment income | 61 | 64 | 62 | 64 | 4 | 193 | 187 | 6 | ||||||||||||||||||
| Investment related gains, net | 2 | — | 2 | — | 1 | 3 | 2 | 1 | ||||||||||||||||||
| Other revenue | 1 | 3 | — | 2 | — | 6 | 4 | 2 | ||||||||||||||||||
| Total revenues | 390 | 385 | 375 | 368 | 17 | 1,160 | 1,097 | 63 | ||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Claims and other policy benefits | 304 | 283 | 294 | 284 | 12 | 883 | 836 | 47 | ||||||||||||||||||
| Future policy benefits remeasurement gains | 1 | (3) | 4 | 16 | (20) | (6) | 18 | (24) | ||||||||||||||||||
| Interest credited | — | — | — | 1 | — | 1 | 1 | — | ||||||||||||||||||
| Policy acquisition costs and other insurance expenses | 46 | 47 | 46 | 46 | 2 | 141 | 138 | 3 | ||||||||||||||||||
| Other operating expenses | 13 | 12 | 11 | 11 | 3 | 39 | 33 | 6 | ||||||||||||||||||
| Total benefits and expenses | 364 | 339 | 355 | 358 | (3) | 1,058 | 1,026 | 32 | ||||||||||||||||||
| Adjusted operating income (loss) before income taxes | 26 | 46 | 20 | 10 | 20 | 102 | 71 | 31 | ||||||||||||||||||
| Notable items (1) | — | — | — | 13 | (18) | (5) | 13 | (18) | ||||||||||||||||||
| Adjusted operating income excluding notable items, before income taxes | 25 | $ | 26 | $ | 46 | $ | 20 | $ | 23 | $ | 2 | $ | 97 | $ | 84 | $ | 13 | |||||||||
| Loss and expense ratios: | ||||||||||||||||||||||||||
| Loss ratio (2) | % | 93.6 | % | 88.1 | % | 95.8 | % | 99.3 | % | (6.3) | % | 91.5 | % | 94.5 | % | (3.0) | % | |||||||||
| Policy acquisition costs and other insurance expenses | % | 14.1 | % | 14.8 | % | 14.8 | % | 15.2 | % | 0.1 | % | 14.7 | % | 15.3 | % | (0.6) | % | |||||||||
| Other operating expenses | % | 4.0 | % | 3.8 | % | 3.5 | % | 3.6 | % | 0.9 | % | 4.1 | % | 3.7 | % | 0.4 | % | |||||||||
| Foreign currency effect on (3): | ||||||||||||||||||||||||||
| Net premiums | (5) | $ | (6) | $ | 1 | $ | (1) | $ | (8) | $ | 3 | $ | (10) | $ | (44) | $ | 34 | |||||||||
| Adjusted operating income before income taxes | (1) | $ | — | $ | — | $ | 5 | $ | (1) | $ | — | $ | (1) | $ | (5) | $ | 4 | |||||||||
| Creditor reinsurance net premiums | 19 | $ | 17 | $ | 17 | $ | 18 | $ | 17 | $ | 2 | $ | 53 | $ | 53 | $ | — | |||||||||
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | ||||||||||||||||||||||||||
| (1) Represents the impact of changes in actuarial assumptions. | ||||||||||||||||||||||||||
| (2) Includes Claims and other policy holder benefits and Future policy benefits remeasurement (gains) losses. | ||||||||||||||||||||||||||
| (3) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 12 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Canada Financial Solutions (1) | |||||||||||||||||
| GAAP Income Statements | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Revenues: | |||||||||||||||||
| Net premiums | 49 | $ | 48 | $ | 23 | $ | 22 | $ | 22 | $ | 27 | $ | 120 | $ | 68 | $ | 52 |
| Net investment income | 48 | 1 | 1 | 1 | 46 | 96 | 3 | 93 | |||||||||
| Investment related gains, net | (1) | — | — | — | 17 | 16 | — | 16 | |||||||||
| Other revenue | 6 | 3 | 4 | 3 | — | 12 | 8 | 4 | |||||||||
| Total revenues | 101 | 27 | 27 | 26 | 90 | 244 | 79 | 165 | |||||||||
| Benefits and expenses: | |||||||||||||||||
| Claims and other policy benefits | 89 | 19 | 19 | 18 | 72 | 198 | 59 | 139 | |||||||||
| Future policy benefits remeasurement (gains) losses | — | — | — | (23) | 23 | — | (30) | 30 | |||||||||
| Policy acquisition costs and other insurance expenses | 4 | 1 | — | 1 | 4 | 10 | 2 | 8 | |||||||||
| Other operating expenses | 2 | — | 2 | — | — | 2 | 2 | — | |||||||||
| Total benefits and expenses | 95 | 20 | 21 | (4) | 99 | 210 | 33 | 177 | |||||||||
| Income before income taxes | 21 | $ | 6 | $ | 7 | $ | 6 | $ | 30 | $ | (9) | $ | 34 | $ | 46 | $ | (12) |
| Foreign currency effect on (2): | |||||||||||||||||
| Net premiums | (1) | $ | (1) | $ | — | $ | 1 | $ | (1) | $ | — | $ | (2) | $ | (4) | $ | 2 |
| Income before income taxes | (1) | $ | — | $ | — | $ | — | $ | — | $ | (1) | $ | (1) | $ | (1) | $ | — |
| Assumed Life Reinsurance In Force (in billions) | 8.3 | $ | 8.3 | $ | — | $ | — | $ | — | ||||||||
| Assumed New Business Production (in billions) | — | $ | 8.3 | $ | — | $ | — | $ | — | $ | — | $ | 8.3 | $ | — | $ | 8.3 |
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | |||||||||||||||||
| (1) Canada Financial Solutions operations includes longevity and fee-based transactions. | |||||||||||||||||
| (2) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 13 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Canada Financial Solutions (1) | |||||||||||||||||
| Adjusted Operating Income Statements | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Revenues: | |||||||||||||||||
| Net premiums | 49 | $ | 48 | $ | 23 | $ | 22 | $ | 22 | $ | 27 | $ | 120 | $ | 68 | $ | 52 |
| Net investment income | 48 | 1 | 1 | 1 | 46 | 96 | 3 | 93 | |||||||||
| Other revenue | 6 | 3 | 4 | 3 | — | 12 | 8 | 4 | |||||||||
| Total revenues | 102 | 27 | 27 | 26 | 73 | 228 | 79 | 149 | |||||||||
| Benefits and expenses: | |||||||||||||||||
| Claims and other policy benefits | 89 | 19 | 19 | 18 | 72 | 198 | 59 | 139 | |||||||||
| Future policy benefits remeasurement gains | — | — | — | (23) | 23 | — | (30) | 30 | |||||||||
| Policy acquisition costs and other insurance expenses | 4 | 1 | — | 1 | 4 | 10 | 2 | 8 | |||||||||
| Other operating expenses | 2 | — | 2 | — | — | 2 | 2 | — | |||||||||
| Total benefits and expenses | 95 | 20 | 21 | (4) | 99 | 210 | 33 | 177 | |||||||||
| Adjusted operating income before income taxes | 7 | 7 | 6 | 30 | (26) | 18 | 46 | (28) | |||||||||
| Notable items (2) | — | — | — | (22) | 22 | — | (22) | 22 | |||||||||
| Adjusted operating income excluding notable items, before income taxes | 4 | $ | 7 | $ | 7 | $ | 6 | $ | 8 | $ | (4) | $ | 18 | $ | 24 | $ | (6) |
| Foreign currency effect on (3): | |||||||||||||||||
| Net premiums | (1) | $ | (1) | $ | — | $ | 1 | $ | (1) | $ | — | $ | (2) | $ | (4) | $ | 2 |
| Adjusted operating income before income taxes | (1) | $ | — | $ | — | $ | (1) | $ | — | $ | (1) | $ | (1) | $ | (1) | $ | — |
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | |||||||||||||||||
| (1) Canada Financial Solutions operations includes longevity and fee-based transactions. | |||||||||||||||||
| (2) Represents the impact of changes in actuarial assumptions. | |||||||||||||||||
| (3) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 14 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Europe, Middle East and Africa Traditional | ||||||||||||||||||||||||||
| GAAP Income Statements | ||||||||||||||||||||||||||
| ( millions) | ||||||||||||||||||||||||||
| Current Qtr | Year-to-Date | |||||||||||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | ||||||||||||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | |||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Net premiums | 521 | $ | 497 | $ | 496 | $ | 461 | $ | 447 | $ | 74 | $ | 1,514 | $ | 1,314 | $ | 200 | |||||||||
| Net investment income | 27 | 27 | 22 | 23 | 7 | 84 | 69 | 15 | ||||||||||||||||||
| Other revenue | — | 2 | 1 | 1 | (2) | 1 | (1) | 2 | ||||||||||||||||||
| Total revenues | 524 | 525 | 484 | 471 | 79 | 1,599 | 1,382 | 217 | ||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Claims and other policy benefits | 464 | 424 | 420 | 429 | 43 | 1,360 | 1,202 | 158 | ||||||||||||||||||
| Future policy benefits remeasurement (gains) losses | 6 | (5) | 1 | 43 | (8) | 36 | 47 | (11) | ||||||||||||||||||
| Policy acquisition costs and other insurance expenses | 22 | 37 | 22 | 25 | 4 | 88 | 64 | 24 | ||||||||||||||||||
| Other operating expenses | 31 | 41 | 33 | 34 | (3) | 103 | 98 | 5 | ||||||||||||||||||
| Total benefits and expenses | 523 | 497 | 476 | 531 | 36 | 1,587 | 1,411 | 176 | ||||||||||||||||||
| Income (loss) before income taxes | (17) | $ | 1 | $ | 28 | $ | 8 | $ | (60) | $ | 43 | $ | 12 | $ | (29) | $ | 41 | |||||||||
| Loss and expense ratios: | ||||||||||||||||||||||||||
| Loss ratio (1) | % | 94.6 | % | 84.5 | % | 91.3 | % | 105.6 | % | (8.3) | % | 92.2 | % | 95.1 | % | (2.9) | % | |||||||||
| Policy acquisition costs and other insurance expenses | % | 4.4 | % | 7.5 | % | 4.8 | % | 5.6 | % | — | % | 5.8 | % | 4.9 | % | 0.9 | % | |||||||||
| Other operating expenses | % | 6.2 | % | 8.3 | % | 7.2 | % | 7.6 | % | (1.6) | % | 6.8 | % | 7.5 | % | (0.7) | % | |||||||||
| Foreign currency effect on (2): | ||||||||||||||||||||||||||
| Net premiums | 12 | $ | 1 | $ | 7 | $ | 14 | $ | 20 | $ | (8) | $ | 20 | $ | (27) | $ | 47 | |||||||||
| Income (loss) before income taxes | (1) | $ | — | $ | — | $ | 1 | $ | (4) | $ | 3 | $ | (1) | $ | (4) | $ | 3 | |||||||||
| Critical illness net premiums | 38 | $ | 33 | $ | 32 | $ | 37 | $ | 34 | $ | 4 | $ | 103 | $ | 102 | $ | 1 | |||||||||
| Assumed life reinsurance in force (in billions) | 1,027.5 | $ | 976.5 | $ | 985.1 | $ | 960.1 | $ | 814.5 | $ | 213.0 | |||||||||||||||
| Assumed new business production (in billions) | 31.0 | $ | 20.0 | $ | 38.0 | $ | 16.1 | $ | 30.9 | $ | 0.1 | $ | 89.0 | $ | 97.6 | $ | (8.6) | |||||||||
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | ||||||||||||||||||||||||||
| (1) Includes Claims and other policy holder benefits and Future policy benefits remeasurement (gains) losses. | ||||||||||||||||||||||||||
| (2) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 15 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Europe, Middle East and Africa Traditional | ||||||||||||||||||||||||||
| Adjusted Operating Income Statements | ||||||||||||||||||||||||||
| ( millions) | ||||||||||||||||||||||||||
| Current Qtr | Year-to-Date | |||||||||||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | ||||||||||||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | |||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Net premiums | 521 | $ | 497 | $ | 496 | $ | 461 | $ | 447 | $ | 74 | $ | 1,514 | $ | 1,314 | $ | 200 | |||||||||
| Net investment income | 27 | 27 | 22 | 23 | 7 | 84 | 69 | 15 | ||||||||||||||||||
| Other revenue | — | 2 | 1 | 1 | (2) | 1 | (1) | 2 | ||||||||||||||||||
| Total revenues | 524 | 525 | 484 | 471 | 79 | 1,599 | 1,382 | 217 | ||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Claims and other policy benefits | 464 | 424 | 420 | 429 | 43 | 1,360 | 1,202 | 158 | ||||||||||||||||||
| Future policy benefits remeasurement (gains) losses | 6 | (5) | 1 | 43 | (8) | 36 | 47 | (11) | ||||||||||||||||||
| Policy acquisition costs and other insurance expenses | 22 | 37 | 22 | 25 | 4 | 88 | 64 | 24 | ||||||||||||||||||
| Other operating expenses | 33 | 31 | 33 | 33 | (1) | 96 | 97 | (1) | ||||||||||||||||||
| Total benefits and expenses | 525 | 487 | 476 | 530 | 38 | 1,580 | 1,410 | 170 | ||||||||||||||||||
| Adjusted operating income (loss) before income taxes | (1) | 38 | 8 | (59) | 41 | 19 | (28) | 47 | ||||||||||||||||||
| Notable items (1) | — | — | — | 47 | (7) | 40 | 47 | (7) | ||||||||||||||||||
| Adjusted operating income (loss) excluding notable items, before income taxes | 22 | $ | (1) | $ | 38 | $ | 8 | $ | (12) | $ | 34 | $ | 59 | $ | 19 | $ | 40 | |||||||||
| Loss and expense ratios: | ||||||||||||||||||||||||||
| Loss ratio (2) | % | 94.6 | % | 84.5 | % | 91.3 | % | 105.6 | % | (8.3) | % | 92.2 | % | 95.1 | % | (2.9) | % | |||||||||
| Policy acquisition costs and other insurance expenses | % | 4.4 | % | 7.5 | % | 4.8 | % | 5.6 | % | — | % | 5.8 | % | 4.9 | % | 0.9 | % | |||||||||
| Other operating expenses | % | 6.6 | % | 6.3 | % | 7.2 | % | 7.4 | % | (1.3) | % | 6.3 | % | 7.4 | % | (1.1) | % | |||||||||
| Foreign currency effect on (3): | ||||||||||||||||||||||||||
| Net premiums | 12 | $ | 1 | $ | 7 | $ | 14 | $ | 20 | $ | (8) | $ | 20 | $ | (27) | $ | 47 | |||||||||
| Adjusted operating income (loss) before income taxes | (1) | $ | — | $ | — | $ | 1 | $ | (4) | $ | 3 | $ | (1) | $ | (4) | $ | 3 | |||||||||
| Critical illness net premiums | 38 | $ | 33 | $ | 32 | $ | 37 | $ | 34 | $ | 4 | $ | 103 | $ | 102 | $ | 1 | |||||||||
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | ||||||||||||||||||||||||||
| (1) Represents the impact of changes in actuarial assumptions. | ||||||||||||||||||||||||||
| (2) Includes Claims and other policy holder benefits and Future policy benefits remeasurement (gains) losses. | ||||||||||||||||||||||||||
| (3) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 16 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Europe, Middle East and Africa Financial Solutions (1) | |||||||||||||||||
| GAAP Income Statements | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Revenues: | |||||||||||||||||
| Net premiums | 168 | $ | 159 | $ | 146 | $ | 125 | $ | 118 | $ | 50 | $ | 473 | $ | 333 | $ | 140 |
| Net investment income | 77 | 69 | 62 | 56 | 31 | 233 | 147 | 86 | |||||||||
| Investment related losses, net | (12) | (15) | (8) | (21) | 18 | (30) | (36) | 6 | |||||||||
| Other revenue | 8 | 11 | 1 | 7 | (4) | 22 | 15 | 7 | |||||||||
| Total revenues | 232 | 211 | 180 | 160 | 95 | 698 | 459 | 239 | |||||||||
| Benefits and expenses: | |||||||||||||||||
| Claims and other policy benefits | 133 | 122 | 96 | 95 | 53 | 403 | 267 | 136 | |||||||||
| Future policy benefits remeasurement (gains) losses | 2 | 2 | (42) | (33) | 33 | 4 | (47) | 51 | |||||||||
| Interest credited | 8 | 6 | 3 | (2) | 8 | 20 | (4) | 24 | |||||||||
| Policy acquisition costs and other insurance expenses | 2 | 2 | 1 | 2 | — | 6 | 6 | — | |||||||||
| Other operating expenses | 15 | 15 | 16 | 14 | 1 | 45 | 42 | 3 | |||||||||
| Total benefits and expenses | 160 | 147 | 74 | 76 | 95 | 478 | 264 | 214 | |||||||||
| Income before income taxes | 84 | $ | 72 | $ | 64 | $ | 106 | $ | 84 | $ | — | $ | 220 | $ | 195 | $ | 25 |
| Foreign currency effect on (2): | |||||||||||||||||
| Net premiums | 4 | $ | 1 | $ | 5 | $ | 6 | $ | 9 | $ | (5) | $ | 10 | $ | (4) | $ | 14 |
| Income before income taxes | 2 | $ | — | $ | 3 | $ | 5 | $ | 6 | $ | (4) | $ | 5 | $ | — | $ | 5 |
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | |||||||||||||||||
| (1) Europe, Middle East and Africa Financial Solutions operations includes longevity, asset-intensive and fee-based transactions. | |||||||||||||||||
| (2) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 17 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Europe, Middle East and Africa Financial Solutions (1) | |||||||||||||||||
| Adjusted Operating Income Statements | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Revenues: | |||||||||||||||||
| Net premiums | 168 | $ | 159 | $ | 146 | $ | 125 | $ | 118 | $ | 50 | $ | 473 | $ | 333 | $ | 140 |
| Net investment income | 79 | 69 | 59 | 59 | 25 | 232 | 156 | 76 | |||||||||
| Investment related gains (losses), net | 1 | (1) | (2) | 2 | (1) | 1 | 7 | (6) | |||||||||
| Other revenue | 8 | 11 | 1 | 7 | (4) | 22 | 15 | 7 | |||||||||
| Total revenues | 247 | 225 | 183 | 186 | 70 | 728 | 511 | 217 | |||||||||
| Benefits and expenses: | |||||||||||||||||
| Claims and other policy benefits | 133 | 122 | 96 | 95 | 53 | 403 | 267 | 136 | |||||||||
| Future policy benefits remeasurement (gains) losses | 2 | 2 | (42) | (33) | 33 | 4 | (47) | 51 | |||||||||
| Interest credited | 9 | 7 | — | — | 5 | 21 | — | 21 | |||||||||
| Policy acquisition costs and other insurance expenses | 2 | 2 | 1 | 2 | — | 6 | 6 | — | |||||||||
| Other operating expenses | 15 | 15 | 16 | 14 | 1 | 45 | 42 | 3 | |||||||||
| Total benefits and expenses | 161 | 148 | 71 | 78 | 92 | 479 | 268 | 211 | |||||||||
| Adjusted operating income before income taxes | 86 | 77 | 112 | 108 | (22) | 249 | 243 | 6 | |||||||||
| Notable items (2) | — | — | — | (34) | 36 | 2 | (34) | 36 | |||||||||
| Adjusted operating income excluding notable items, before income taxes | 88 | $ | 86 | $ | 77 | $ | 112 | $ | 74 | $ | 14 | $ | 251 | $ | 209 | $ | 42 |
| Foreign currency effect on (3): | |||||||||||||||||
| Net premiums | 4 | $ | 1 | $ | 5 | $ | 6 | $ | 9 | $ | (5) | $ | 10 | $ | (4) | $ | 14 |
| Adjusted operating income before income taxes | 2 | $ | — | $ | 3 | $ | 5 | $ | 8 | $ | (6) | $ | 5 | $ | 1 | $ | 4 |
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | |||||||||||||||||
| (1) Europe, Middle East and Africa Financial Solutions operations includes longevity, asset-intensive and fee-based transactions. | |||||||||||||||||
| (2) Represents the impact of changes in actuarial assumptions. | |||||||||||||||||
| (3) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 18 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Asia Pacific Traditional | ||||||||||||||||||||||||||
| GAAP Income Statements | ||||||||||||||||||||||||||
| ( millions) | ||||||||||||||||||||||||||
| Current Qtr | Year-to-Date | |||||||||||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | ||||||||||||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | |||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Net premiums | 756 | $ | 708 | $ | 716 | $ | 709 | $ | 737 | $ | 19 | $ | 2,180 | $ | 2,076 | $ | 104 | |||||||||
| Net investment income | 61 | 65 | 59 | 60 | 5 | 191 | 183 | 8 | ||||||||||||||||||
| Investment related gains, net | 1 | — | 1 | 1 | — | 2 | 6 | (4) | ||||||||||||||||||
| Other revenue | 8 | 10 | (1) | 3 | (6) | 15 | 17 | (2) | ||||||||||||||||||
| Total revenues | 778 | 791 | 768 | 801 | 18 | 2,388 | 2,282 | 106 | ||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Claims and other policy benefits | 607 | 586 | 594 | 604 | 52 | 1,849 | 1,746 | 103 | ||||||||||||||||||
| Future policy benefits remeasurement (gains) losses | (29) | 1 | 6 | (39) | 92 | 25 | (62) | 87 | ||||||||||||||||||
| Policy acquisition costs and other insurance expenses | 42 | 45 | 40 | 46 | (2) | 131 | 136 | (5) | ||||||||||||||||||
| Other operating expenses | 58 | 50 | 58 | 56 | (1) | 163 | 160 | 3 | ||||||||||||||||||
| Total benefits and expenses | 678 | 682 | 698 | 667 | 141 | 2,168 | 1,980 | 188 | ||||||||||||||||||
| Income before income taxes | 11 | $ | 100 | $ | 109 | $ | 70 | $ | 134 | $ | (123) | $ | 220 | $ | 302 | $ | (82) | |||||||||
| Loss and expense ratios: | ||||||||||||||||||||||||||
| Loss ratio (1) | % | 81.6 | % | 82.0 | % | 84.6 | % | 76.7 | % | 17.1 | % | 86.0 | % | 81.1 | % | 4.9 | % | |||||||||
| Policy acquisition costs and other insurance expenses | % | 5.9 | % | 6.3 | % | 5.6 | % | 6.2 | % | (0.4) | % | 6.0 | % | 6.6 | % | (0.6) | % | |||||||||
| Other operating expenses | % | 8.2 | % | 7.0 | % | 8.2 | % | 7.6 | % | (0.3) | % | 7.5 | % | 7.7 | % | (0.2) | % | |||||||||
| Foreign currency effect on (2): | ||||||||||||||||||||||||||
| Net premiums | (4) | $ | (23) | $ | (23) | $ | (3) | $ | (10) | $ | 6 | $ | (50) | $ | (64) | $ | 14 | |||||||||
| Income before income taxes | 5 | $ | (2) | $ | (3) | $ | — | $ | — | $ | 5 | $ | — | $ | (5) | $ | 5 | |||||||||
| Critical illness net premiums | 414 | $ | 358 | $ | 352 | $ | 344 | $ | 368 | $ | 46 | $ | 1,124 | $ | 1,008 | $ | 116 | |||||||||
| Assumed life reinsurance in force (in billions) | 572.2 | $ | 557.8 | $ | 528.9 | $ | 528.6 | $ | 501.8 | $ | 70.4 | |||||||||||||||
| Assumed new business production (in billions) | 11.5 | $ | 13.1 | $ | 17.6 | $ | 17.3 | $ | 17.1 | $ | (5.6) | $ | 42.2 | $ | 25.7 | $ | 16.5 | |||||||||
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | ||||||||||||||||||||||||||
| (1) Includes Claims and other policy holder benefits and Future policy benefits remeasurement (gains) losses. | ||||||||||||||||||||||||||
| (2) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 19 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | ||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Asia Pacific Traditional | ||||||||||||||||||||||||||
| Adjusted Operating Income Statements | ||||||||||||||||||||||||||
| ( millions) | ||||||||||||||||||||||||||
| Current Qtr | Year-to-Date | |||||||||||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | ||||||||||||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | |||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Net premiums | 756 | $ | 708 | $ | 716 | $ | 709 | $ | 737 | $ | 19 | $ | 2,180 | $ | 2,076 | $ | 104 | |||||||||
| Net investment income | 61 | 65 | 59 | 60 | 5 | 191 | 183 | 8 | ||||||||||||||||||
| Investment related gains, net | 1 | — | 1 | 1 | — | 2 | 6 | (4) | ||||||||||||||||||
| Other revenue | 8 | 10 | (1) | 3 | (6) | 15 | 17 | (2) | ||||||||||||||||||
| Total revenues | 778 | 791 | 768 | 801 | 18 | 2,388 | 2,282 | 106 | ||||||||||||||||||
| Benefits and expenses: | ||||||||||||||||||||||||||
| Claims and other policy benefits | 607 | 586 | 594 | 604 | 52 | 1,849 | 1,746 | 103 | ||||||||||||||||||
| Future policy benefits remeasurement (gains) losses | (29) | 1 | 6 | (39) | 92 | 25 | (62) | 87 | ||||||||||||||||||
| Policy acquisition costs and other insurance expenses | 42 | 45 | 40 | 46 | (2) | 131 | 136 | (5) | ||||||||||||||||||
| Other operating expenses | 59 | 50 | 57 | 56 | (1) | 164 | 160 | 4 | ||||||||||||||||||
| Total benefits and expenses | 679 | 682 | 697 | 667 | 141 | 2,169 | 1,980 | 189 | ||||||||||||||||||
| Adjusted operating income before income taxes | 99 | 109 | 71 | 134 | (123) | 219 | 302 | (83) | ||||||||||||||||||
| Notable items (1) | — | — | — | (2) | 97 | 95 | (2) | 97 | ||||||||||||||||||
| Adjusted operating income excluding notable items, before income taxes | 106 | $ | 99 | $ | 109 | $ | 71 | $ | 132 | $ | (26) | $ | 314 | $ | 300 | $ | 14 | |||||||||
| Loss and expense ratios: | ||||||||||||||||||||||||||
| Loss ratio (2) | % | 81.6 | % | 82.0 | % | 84.6 | % | 76.7 | % | 17.1 | % | 86.0 | % | 81.1 | % | 4.9 | % | |||||||||
| Policy acquisition costs and other insurance expenses | % | 5.9 | % | 6.3 | % | 5.6 | % | 6.2 | % | (0.4) | % | 6.0 | % | 6.6 | % | (0.6) | % | |||||||||
| Other operating expenses | % | 8.3 | % | 7.0 | % | 8.0 | % | 7.6 | % | (0.3) | % | 7.5 | % | 7.7 | % | (0.2) | % | |||||||||
| Foreign currency effect on (3): | ||||||||||||||||||||||||||
| Net premiums | (4) | $ | (23) | $ | (23) | $ | (3) | $ | (10) | $ | 6 | $ | (50) | $ | (64) | $ | 14 | |||||||||
| Adjusted operating income before income taxes | 4 | $ | (2) | $ | (2) | $ | 1 | $ | (1) | $ | 5 | $ | — | $ | (6) | $ | 6 | |||||||||
| Critical illness net premiums | 414 | $ | 358 | $ | 352 | $ | 344 | $ | 368 | $ | 46 | $ | 1,124 | $ | 1,008 | $ | 116 | |||||||||
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | ||||||||||||||||||||||||||
| (1) Represents the impact of changes in actuarial assumptions. | ||||||||||||||||||||||||||
| (2) Includes Claims and other policy holder benefits and Future policy benefits remeasurement (gains) losses. | ||||||||||||||||||||||||||
| (3) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 20 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Asia Pacific Financial Solutions (1) | |||||||||||||||||
| GAAP Income Statements | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Revenues: | |||||||||||||||||
| Net premiums | 62 | $ | 50 | $ | 46 | $ | 47 | $ | 63 | $ | (1) | $ | 158 | $ | 171 | $ | (13) |
| Net investment income | 163 | 120 | 136 | 117 | 67 | 467 | 350 | 117 | |||||||||
| Investment related gains (losses), net | (172) | (71) | 61 | (66) | 88 | (221) | (168) | (53) | |||||||||
| Other revenue | 61 | 48 | 9 | 16 | 19 | 144 | 44 | 100 | |||||||||
| Total revenues | 102 | 143 | 253 | 130 | 173 | 548 | 397 | 151 | |||||||||
| Benefits and expenses: | |||||||||||||||||
| Claims and other policy benefits | 74 | 47 | 50 | 67 | 23 | 211 | 180 | 31 | |||||||||
| Future policy benefits remeasurement gains | (1) | — | — | (1) | 10 | 8 | (2) | 10 | |||||||||
| Interest credited | 49 | 51 | 49 | 54 | 21 | 175 | 154 | 21 | |||||||||
| Policy acquisition costs and other insurance expenses | 30 | 25 | 25 | 21 | 6 | 82 | 56 | 26 | |||||||||
| Other operating expenses | 8 | 7 | 7 | 5 | 4 | 24 | 18 | 6 | |||||||||
| Total benefits and expenses | 160 | 130 | 131 | 146 | 64 | 500 | 406 | 94 | |||||||||
| Income (loss) before income taxes | 93 | $ | (58) | $ | 13 | $ | 122 | $ | (16) | $ | 109 | $ | 48 | $ | (9) | $ | 57 |
| Foreign currency effect on (2): | |||||||||||||||||
| Net premiums | (1) | $ | (6) | $ | (5) | $ | (2) | $ | (2) | $ | 1 | $ | (12) | $ | (11) | $ | (1) |
| Income (loss) before income taxes | (5) | $ | 8 | $ | 5 | $ | (6) | $ | 1 | $ | (6) | $ | 8 | $ | 1 | $ | 7 |
| Assumed life reinsurance in force (in billions) | 14.6 | $ | 9.6 | $ | 8.5 | $ | 8.0 | $ | 7.7 | $ | 6.9 | ||||||
| Assumed new business production (in billions) | — | $ | — | $ | 1.0 | $ | — | $ | 1.0 | $ | (1.0) | $ | 1.0 | $ | 2.8 | $ | (1.8) |
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | |||||||||||||||||
| (1) Asia Pacific Financial Solutions operations includes asset-intensive and fee-based transactions. | |||||||||||||||||
| (2) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 21 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Asia Pacific Financial Solutions (1) | |||||||||||||||||
| Adjusted Operating Income Statements | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Revenues: | |||||||||||||||||
| Net premiums | 62 | $ | 50 | $ | 46 | $ | 47 | $ | 63 | $ | (1) | $ | 158 | $ | 171 | $ | (13) |
| Net investment income | 163 | 120 | 136 | 117 | 67 | 467 | 350 | 117 | |||||||||
| Investment related gains, net | 6 | 3 | 2 | 2 | 3 | 14 | 10 | 4 | |||||||||
| Other revenue | 12 | 20 | 12 | 8 | 11 | 51 | 21 | 30 | |||||||||
| Total revenues | 231 | 189 | 197 | 190 | 80 | 690 | 552 | 138 | |||||||||
| Benefits and expenses: | |||||||||||||||||
| Claims and other policy benefits | 74 | 47 | 50 | 67 | 23 | 211 | 180 | 31 | |||||||||
| Future policy benefits remeasurement gains | (1) | — | — | (1) | 10 | 8 | (2) | 10 | |||||||||
| Interest credited | 49 | 51 | 49 | 54 | 21 | 175 | 154 | 21 | |||||||||
| Policy acquisition costs and other insurance expenses | 30 | 25 | 25 | 21 | 6 | 82 | 56 | 26 | |||||||||
| Other operating expenses | 8 | 7 | 7 | 5 | 4 | 24 | 18 | 6 | |||||||||
| Total benefits and expenses | 160 | 130 | 131 | 146 | 64 | 500 | 406 | 94 | |||||||||
| Adjusted operating income before income taxes | 71 | 59 | 66 | 44 | 16 | 190 | 146 | 44 | |||||||||
| Notable items (2) | — | — | — | — | 9 | 9 | — | 9 | |||||||||
| Adjusted operating income excluding notable items, before income taxes | 69 | $ | 71 | $ | 59 | $ | 66 | $ | 44 | $ | 25 | $ | 199 | $ | 146 | $ | 53 |
| Foreign currency effect on (3): | |||||||||||||||||
| Net premiums | (1) | $ | (6) | $ | (5) | $ | (2) | $ | (2) | $ | 1 | $ | (12) | $ | (11) | $ | (1) |
| Adjusted operating income before income taxes | (2) | $ | (2) | $ | (1) | $ | (2) | $ | (2) | $ | — | $ | (5) | $ | (7) | $ | 2 |
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | |||||||||||||||||
| (1) Asia Pacific Financial Solutions operations includes asset-intensive and fee-based transactions. | |||||||||||||||||
| (2) Represents the impact of changes in actuarial assumptions. | |||||||||||||||||
| (3) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 22 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Corporate and Other | |||||||||||||||||
| GAAP Income Statements | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Revenues: | |||||||||||||||||
| Net investment income | 146 | $ | 123 | $ | 106 | $ | 111 | $ | 109 | $ | 37 | $ | 375 | $ | 273 | $ | 102 |
| Investment related gains (losses), net | (79) | (79) | (60) | 21 | (31) | (168) | (23) | (145) | |||||||||
| Other revenue | — | 4 | 22 | 5 | 28 | 37 | 12 | 25 | |||||||||
| Total revenues | 44 | 31 | 73 | 135 | 34 | 244 | 262 | (18) | |||||||||
| Benefits and expenses: | |||||||||||||||||
| Interest credited | 35 | 30 | 19 | 14 | 27 | 106 | 42 | 64 | |||||||||
| Policy acquisition costs and other insurance income | (28) | (25) | (27) | (24) | (7) | (84) | (64) | (20) | |||||||||
| Other operating expenses | 101 | 87 | 91 | 84 | 15 | 287 | 253 | 34 | |||||||||
| Interest expense | 72 | 68 | 69 | 72 | 6 | 218 | 188 | 30 | |||||||||
| Total benefits and expenses | 180 | 160 | 152 | 146 | 41 | 527 | 419 | 108 | |||||||||
| Loss before income taxes | (18) | $ | (136) | $ | (129) | $ | (79) | $ | (11) | $ | (7) | $ | (283) | $ | (157) | $ | (126) |
| Foreign currency effect on (1): | |||||||||||||||||
| Loss before income taxes | (1) | $ | — | $ | 1 | $ | (5) | $ | 1 | $ | (2) | $ | — | $ | — | $ | — |
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | |||||||||||||||||
| (1) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 23 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Corporate and Other | |||||||||||||||||
| Adjusted Operating Income Statements | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Revenues: | |||||||||||||||||
| Net investment income | 146 | $ | 123 | $ | 106 | $ | 111 | $ | 109 | $ | 37 | $ | 375 | $ | 273 | $ | 102 |
| Investment related gains, net | 1 | 4 | 5 | 2 | 1 | 8 | 9 | (1) | |||||||||
| Other revenue | 9 | 12 | 15 | 9 | 10 | 40 | 28 | 12 | |||||||||
| Total revenues | 133 | 122 | 131 | 120 | 48 | 423 | 310 | 113 | |||||||||
| Benefits and expenses: | |||||||||||||||||
| Interest credited | 35 | 30 | 19 | 14 | 27 | 106 | 42 | 64 | |||||||||
| Policy acquisition costs and other insurance income | (28) | (25) | (27) | (24) | (7) | (84) | (64) | (20) | |||||||||
| Other operating expenses | 97 | 87 | 92 | 84 | 15 | 283 | 250 | 33 | |||||||||
| Interest expense | 73 | 68 | 70 | 71 | 6 | 218 | 187 | 31 | |||||||||
| Total benefits and expenses | 177 | 160 | 154 | 145 | 41 | 523 | 415 | 108 | |||||||||
| Adjusted operating loss before income taxes | (44) | (38) | (23) | (25) | 7 | (100) | (105) | 5 | |||||||||
| Notable items (1) | — | — | — | — | — | — | — | — | |||||||||
| Adjusted operating loss excluding notable items, before income taxes | (18) | $ | (44) | $ | (38) | $ | (23) | $ | (25) | $ | 7 | $ | (100) | $ | (105) | $ | 5 |
| Foreign currency effect on (2): | |||||||||||||||||
| Adjusted operating loss before income taxes | — | $ | — | $ | 1 | $ | (6) | $ | 1 | $ | (1) | $ | 1 | $ | 1 | $ | — |
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | |||||||||||||||||
| (1) Represents the impact of changes in actuarial assumptions. | |||||||||||||||||
| (2) Compared to comparable prior year period. |
All values are in US Dollars.
| Page 24 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Summary of Segment GAAP Income | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| U.S. and Latin America: | |||||||||||||||||
| Traditional | 57 | $ | 174 | $ | 116 | $ | 30 | $ | 105 | $ | (48) | $ | 347 | $ | 288 | $ | 59 |
| Financial Solutions | 83 | 17 | (120) | 108 | (154) | 54 | 290 | (236) | |||||||||
| Total U.S. and Latin America | 257 | 133 | (90) | 213 | (202) | 401 | 578 | (177) | |||||||||
| Canada: | |||||||||||||||||
| Traditional | 27 | 47 | 21 | 6 | 23 | 103 | 70 | 33 | |||||||||
| Financial Solutions | 6 | 7 | 6 | 30 | (9) | 34 | 46 | (12) | |||||||||
| Total Canada | 33 | 54 | 27 | 36 | 14 | 137 | 116 | 21 | |||||||||
| Europe, Middle East and Africa: | |||||||||||||||||
| Traditional | 1 | 28 | 8 | (60) | 43 | 12 | (29) | 41 | |||||||||
| Financial Solutions | 72 | 64 | 106 | 84 | — | 220 | 195 | 25 | |||||||||
| Total Europe, Middle East and Africa | 73 | 92 | 114 | 24 | 43 | 232 | 166 | 66 | |||||||||
| Asia Pacific: | |||||||||||||||||
| Traditional | 100 | 109 | 70 | 134 | (123) | 220 | 302 | (82) | |||||||||
| Financial Solutions | (58) | 13 | 122 | (16) | 109 | 48 | (9) | 57 | |||||||||
| Total Asia Pacific | 42 | 122 | 192 | 118 | (14) | 268 | 293 | (25) | |||||||||
| Corporate and Other | (136) | (129) | (79) | (11) | (7) | (283) | (157) | (126) | |||||||||
| Consolidated income before income taxes | 214 | $ | 269 | $ | 272 | $ | 164 | $ | 380 | $ | (166) | $ | 755 | $ | 996 | $ | (241) |
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. |
All values are in US Dollars.
| Page 25 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Summary of Segment Adjusted Operating Income | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| U.S. and Latin America: | |||||||||||||||||
| Traditional | 79 | $ | 167 | $ | 128 | $ | 25 | $ | 103 | $ | (24) | $ | 374 | $ | 288 | $ | 86 |
| Financial Solutions | 80 | 90 | 101 | 136 | (56) | 250 | 350 | (100) | |||||||||
| Total U.S. and Latin America | 247 | 218 | 126 | 239 | (80) | 624 | 638 | (14) | |||||||||
| Canada: | |||||||||||||||||
| Traditional | 26 | 46 | 20 | 10 | 20 | 102 | 71 | 31 | |||||||||
| Financial Solutions | 7 | 7 | 6 | 30 | (26) | 18 | 46 | (28) | |||||||||
| Total Canada | 33 | 53 | 26 | 40 | (6) | 120 | 117 | 3 | |||||||||
| Europe, Middle East and Africa: | |||||||||||||||||
| Traditional | (1) | 38 | 8 | (59) | 41 | 19 | (28) | 47 | |||||||||
| Financial Solutions | 86 | 77 | 112 | 108 | (22) | 249 | 243 | 6 | |||||||||
| Total Europe, Middle East and Africa | 85 | 115 | 120 | 49 | 19 | 268 | 215 | 53 | |||||||||
| Asia Pacific: | |||||||||||||||||
| Traditional | 99 | 109 | 71 | 134 | (123) | 219 | 302 | (83) | |||||||||
| Financial Solutions | 71 | 59 | 66 | 44 | 16 | 190 | 146 | 44 | |||||||||
| Total Asia Pacific | 170 | 168 | 137 | 178 | (107) | 409 | 448 | (39) | |||||||||
| Corporate and Other | (44) | (38) | (23) | (25) | 7 | (100) | (105) | 5 | |||||||||
| Consolidated adjusted operating income before income taxes | 491 | 516 | 386 | 481 | (167) | 1,321 | 1,313 | 8 | |||||||||
| Notable items (1) | — | — | — | (3) | 197 | 194 | (3) | 197 | |||||||||
| Consolidated adjusted operating income excluding notable items before income taxes | 508 | $ | 491 | $ | 516 | $ | 386 | $ | 478 | $ | (364) | $ | 1,515 | $ | 1,310 | $ | 205 |
| See appendix for reconciliation of GAAP income before income taxes to adjusted operating income before income taxes. | |||||||||||||||||
| (1) Represents the impact of changes in actuarial assumptions. |
All values are in US Dollars.
| Page 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Investments | |||||||||
| ( millions) | |||||||||
| Cash and Invested Assets | |||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | ||||||
| 2024 | 2024 | 2023 | 2023 | ||||||
| Fixed maturity securities, available-for-sale (1) | 78,149 | $ | 70,491 | $ | 65,827 | $ | 60,467 | $ | 54,171 |
| Equity securities | 144 | 144 | 139 | 133 | |||||
| Mortgage loans | 7,984 | 7,539 | 7,377 | 7,231 | |||||
| Policy loans | 1,171 | 1,198 | 1,206 | 1,180 | |||||
| Funds withheld at interest | 5,556 | 5,642 | 5,683 | 5,725 | |||||
| Limited partnerships and real estate joint ventures | 2,791 | 2,697 | 2,635 | 2,560 | |||||
| Short-term investments | 335 | 327 | 222 | 141 | |||||
| Other invested assets | 1,148 | 1,140 | 1,171 | 1,091 | |||||
| Cash and cash equivalents | 4,596 | 5,935 | 2,970 | 2,820 | |||||
| Total cash and invested assets | 103,431 | $ | 94,216 | $ | 90,449 | $ | 81,870 | $ | 75,052 |
| (1) The Company holds various types of fixed maturity securities available-for-sale and classifies them as corporate securities (“Corporate”), Canadian and Canadian provincial government securities (“Canadian government”), Japanese government and agencies ("Japanese government"), asset-backed securities (“ABS”), commercial mortgage-backed securities (“CMBS”), residential mortgage-backed securities (“RMBS”), U.S. government and agencies (“U.S. government”), state and political subdivisions, and other foreign government, supranational and foreign government-sponsored enterprises (“Other foreign government”). |
All values are in US Dollars.
| Investment Income and Yield Summary | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||
| Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | ||||||||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | |||||||||||||||||||
| Average invested assets at amortized cost (1) | $ | 39,469 | $ | 38,172 | $ | 38,483 | $ | 37,169 | $ | 37,051 | $ | 2,418 | $ | 38,250 | $ | 35,934 | $ | 2,316 | |||||||||
| Net investment income (1) | $ | 492 | $ | 436 | $ | 444 | $ | 443 | $ | 430 | $ | 62 | $ | 1,372 | $ | 1,238 | $ | 134 | |||||||||
| Annualized investment yield (ratio of net investment income to average invested assets at amortized cost) (1) | 5.08 | % | 4.65 | % | 4.70 | % | 4.86 | % | 4.72 | % | 36 bps | 4.81 | % | 4.62 | % | 19 bps | |||||||||||
| Variable investment income ("VII") (included in net investment income) (1) | $ | 36 | $ | 12 | $ | 16 | $ | 44 | $ | 39 | $ | (3) | $ | 64 | $ | 95 | $ | (31) | |||||||||
| Annualized investment yield excluding VII (ratio of net investment income, excluding VII, to average invested assets, excluding assets with only VII, at amortized cost) (1) | 4.95 | % | 4.76 | % | 4.75 | % | 4.60 | % | 4.51 | % | 44 bps | 4.82 | % | 4.46 | % | 36 bps | |||||||||||
| (1) Excludes spread related business (e.g. coinsurance of annuities). | Page 27 | ||||||||||||||||||||||||||
| --- | |||||||||||||||||||||||||||
| Reinsurance Group of America, Incorporated | |||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | ||||||||||||||||
| Investments | |||||||||||||||||||||||||||
| ( millions) | |||||||||||||||||||||||||||
| Fixed Maturity Securities | |||||||||||||||||||||||||||
| Allowance for Credit Losses | Unrealized<br>Gains | Unrealized<br>Losses | Estimated Fair<br>Value | % of<br>Total | |||||||||||||||||||||||
| Available-for-sale: | |||||||||||||||||||||||||||
| Corporate | 53,327 | $ | 104 | $ | 1,058 | $ | 3,194 | $ | 51,087 | 65.4 | % | ||||||||||||||||
| Canadian government | — | 494 | 41 | 4,970 | 6.4 | % | |||||||||||||||||||||
| Japanese government | — | 3 | 836 | 5,270 | 6.7 | % | |||||||||||||||||||||
| ABS | 15 | 44 | 177 | 5,373 | 6.9 | % | |||||||||||||||||||||
| CMBS | 1 | 27 | 115 | 2,238 | 2.9 | % | |||||||||||||||||||||
| RMBS | — | 20 | 76 | 1,318 | 1.7 | % | |||||||||||||||||||||
| U.S. government | — | 18 | 212 | 1,703 | 2.1 | % | |||||||||||||||||||||
| State and political subdivisions | — | 7 | 81 | 821 | 1.1 | % | |||||||||||||||||||||
| Other foreign government | — | 84 | 360 | 5,369 | 6.8 | % | |||||||||||||||||||||
| Total fixed maturity securities | 81,606 | $ | 120 | $ | 1,755 | $ | 5,092 | $ | 78,149 | 100.0 | % |
All values are in US Dollars.
| December 31, 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized<br>Cost | Allowance for Credit Losses | Unrealized<br>Gains | Unrealized<br>Losses | Estimated Fair<br>Value | % of<br>Total | ||||||||
| Available-for-sale: | |||||||||||||
| Corporate | $ | 42,014 | $ | 62 | $ | 554 | $ | 3,751 | $ | 38,755 | 64.1 | % | |
| Canadian government | 3,477 | — | 473 | 33 | 3,917 | 6.5 | % | ||||||
| Japanese government | 3,630 | — | 3 | 502 | 3,131 | 5.2 | % | ||||||
| ABS | 4,661 | 12 | 19 | 239 | 4,429 | 7.3 | % | ||||||
| CMBS | 1,969 | 1 | 7 | 202 | 1,773 | 2.9 | % | ||||||
| RMBS | 1,173 | — | 8 | 102 | 1,079 | 1.8 | % | ||||||
| U.S. government | 2,725 | — | 9 | 214 | 2,520 | 4.2 | % | ||||||
| State and political subdivisions | 1,236 | — | 7 | 129 | 1,114 | 1.8 | % | ||||||
| Other foreign government | 4,092 | — | 45 | 388 | 3,749 | 6.2 | % | ||||||
| Total fixed maturity securities | $ | 64,977 | $ | 75 | $ | 1,125 | $ | 5,560 | $ | 60,467 | 100.0 | % | |
| Page 28 | |||||||||||||
| --- | |||||||||||||
| Reinsurance Group of America, Incorporated | |||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Investments | |||||||||||||
| ( millions) | |||||||||||||
| Corporate Fixed Maturity Securities by Industry | |||||||||||||
| December 31, 2023 | |||||||||||||
| Estimated Fair Value | % of Total | Average Credit Ratings (1) | Amortized Cost | Estimated Fair Value | % of Total | Average Credit Ratings (1) | |||||||
| Financial institutions | |||||||||||||
| Banking | 7,439 | $ | 7,297 | 14.3 | % | A- | $ | 6,474 | $ | 6,109 | 15.8 | % | A- |
| Brokerage/asset managers/exchanges | 1,372 | 2.7 | % | A- | 1,320 | 1,194 | 3.1 | % | A- | ||||
| Finance companies | 426 | 0.8 | % | BBB+ | 367 | 330 | 0.9 | % | BBB+ | ||||
| Insurance | 4,678 | 9.2 | % | A- | 4,507 | 4,086 | 10.5 | % | A- | ||||
| REITs | 1,638 | 3.2 | % | A- | 1,401 | 1,269 | 3.2 | % | BBB+ | ||||
| Other finance | 1,230 | 2.4 | % | A- | 983 | 801 | 2.1 | % | A- | ||||
| Total financial institutions | 17,482 | $ | 16,641 | 32.6 | % | $ | 15,052 | $ | 13,789 | 35.6 | % | ||
| Industrials | |||||||||||||
| Basic | 2,135 | $ | 2,039 | 4.0 | % | BBB+ | $ | 1,940 | $ | 1,797 | 4.6 | % | BBB+ |
| Capital goods | 2,169 | 4.2 | % | BBB+ | 1,664 | 1,531 | 4.0 | % | BBB | ||||
| Communications | 3,270 | 6.4 | % | BBB+ | 2,853 | 2,635 | 6.8 | % | BBB | ||||
| Consumer cyclical | 3,018 | 5.9 | % | BBB+ | 2,286 | 2,139 | 5.5 | % | BBB+ | ||||
| Consumer noncyclical | 5,901 | 11.6 | % | BBB+ | 5,057 | 4,661 | 12.0 | % | BBB+ | ||||
| Energy | 3,914 | 7.7 | % | BBB+ | 2,317 | 2,171 | 5.6 | % | A- | ||||
| Technology | 2,024 | 4.0 | % | BBB+ | 1,899 | 1,819 | 4.7 | % | BBB+ | ||||
| Transportation | 2,934 | 5.7 | % | A- | 2,286 | 2,100 | 5.4 | % | A- | ||||
| Other industrial | 1,413 | 2.7 | % | BBB | 1,111 | 1,082 | 2.8 | % | BBB | ||||
| Total industrials | 27,697 | $ | 26,682 | 52.2 | % | $ | 21,413 | $ | 19,935 | 51.4 | % | ||
| Utilities | |||||||||||||
| Electric | 6,505 | $ | 6,254 | 12.2 | % | A- | $ | 4,371 | $ | 3,973 | 10.3 | % | A- |
| Natural gas | 1,050 | 2.1 | % | A- | 770 | 694 | 1.8 | % | A- | ||||
| Other utility | 460 | 0.9 | % | BBB+ | 408 | 364 | 0.9 | % | BBB+ | ||||
| Total utilities | 8,148 | $ | 7,764 | 15.2 | % | $ | 5,549 | $ | 5,031 | 13.0 | % | ||
| Total | 53,327 | $ | 51,087 | 100.0 | % | A- | $ | 42,014 | $ | 38,755 | 100.0 | % | BBB+ |
| (1) The Average Credit Rating designations are based on the ratings from nationally recognized statistical rating organizations (NRSRO), primarily those assigned by Moody’s, S&P and Fitch. |
All values are in US Dollars.
| Page 29 |
|---|
Reinsurance Group of America, Incorporated
Investments
(USD millions)
| Ratings of Fixed Maturity Securities | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||||||||||||||
| NAIC Designation (1) | Rating Agency Designation (2) | Amortized Cost | Estimated Fair Value | % of Total | Amortized Cost | Estimated Fair Value | % of Total | Amortized Cost | Estimated Fair Value | % of Total | Amortized Cost | Estimated Fair Value | % of Total | Amortized Cost | Estimated Fair Value | % of Total | |||||||||||||||
| 1 | AAA/AA/A | $ | 53,371 | $ | 51,053 | 65.3 | % | $ | 49,634 | $ | 45,782 | 64.9 | % | $ | 46,541 | $ | 43,336 | 65.8 | % | $ | 41,469 | $ | 38,739 | 64.1 | % | $ | 38,876 | $ | 33,799 | 62.4 | % |
| 2 | BBB | 24,076 | 23,130 | 29.6 | % | 22,431 | 20,787 | 29.5 | % | 20,527 | 18,951 | 28.8 | % | 19,793 | 18,261 | 30.2 | % | 19,959 | 17,134 | 31.6 | % | ||||||||||
| 3 | BB | 3,284 | 3,233 | 4.2 | % | 3,331 | 3,270 | 4.6 | % | 3,039 | 2,952 | 4.5 | % | 3,068 | 2,956 | 4.9 | % | 2,902 | 2,780 | 5.1 | % | ||||||||||
| 4 | B | 662 | 576 | 0.7 | % | 562 | 504 | 0.8 | % | 515 | 468 | 0.8 | % | 479 | 396 | 0.7 | % | 439 | 368 | 0.7 | % | ||||||||||
| 5 | CCC | 168 | 131 | 0.2 | % | 158 | 124 | 0.2 | % | 123 | 98 | 0.1 | % | 116 | 92 | 0.1 | % | 104 | 81 | 0.2 | % | ||||||||||
| 6 | In or near default | 45 | 26 | — | % | 45 | 24 | — | % | 45 | 22 | — | % | 52 | 23 | — | % | 52 | 9 | — | % | ||||||||||
| Total | $ | 81,606 | $ | 78,149 | 100.0 | % | $ | 76,161 | $ | 70,491 | 100.0 | % | $ | 70,790 | $ | 65,827 | 100.0 | % | $ | 64,977 | $ | 60,467 | 100.0 | % | $ | 62,332 | $ | 54,171 | 100.0 | % | |
| (1) Structured securities held by the Company’s insurance subsidiaries that maintain the NAIC statutory basis of accounting utilize the NAIC rating methodology. | |||||||||||||||||||||||||||||||
| (2) The Rating Agency Designation includes all “+” or “-” at that rating level (e. g. “BBB” includes “BBB+”, “BBB”, and “BBB-”). | |||||||||||||||||||||||||||||||
| Structured Fixed Maturity Securities | |||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | |
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||||||||||||||
| Amortized Cost | Estimated Fair Value | % of Total | Amortized Cost | Estimated Fair Value | % of Total | Amortized Cost | Estimated Fair Value | % of Total | Amortized Cost | Estimated Fair Value | % of Total | Amortized Cost | Estimated Fair Value | % of Total | |||||||||||||||||
| ABS: | |||||||||||||||||||||||||||||||
| Collateralized loan obligations ("CLOs") | $ | 2,659 | $ | 2,650 | 29.7 | % | $ | 2,675 | $ | 2,676 | 31.6 | % | $ | 2,540 | $ | 2,518 | 31.6 | % | $ | 2,086 | $ | 2,048 | 28.1 | % | $ | 2,022 | $ | 1,967 | 28.2 | % | |
| ABS, excluding CLOs | 2,862 | 2,723 | 30.5 | % | 2,627 | 2,467 | 29.1 | % | 2,597 | 2,427 | 30.5 | % | 2,575 | 2,381 | 32.7 | % | 2,540 | 2,269 | 32.5 | % | |||||||||||
| Total ABS | 5,521 | 5,373 | 60.2 | % | 5,302 | 5,143 | 60.7 | % | 5,137 | 4,945 | 62.1 | % | 4,661 | 4,429 | 60.8 | % | 4,562 | 4,236 | 60.7 | % | |||||||||||
| CMBS | 2,327 | 2,238 | 25.1 | % | 2,242 | 2,120 | 25.0 | % | 2,002 | 1,861 | 23.4 | % | 1,969 | 1,773 | 24.3 | % | 1,959 | 1,710 | 24.5 | % | |||||||||||
| RMBS | |||||||||||||||||||||||||||||||
| Agency | 401 | 365 | 4.0 | % | 414 | 364 | 4.3 | % | 436 | 385 | 4.8 | % | 444 | 398 | 5.5 | % | 454 | 388 | 5.6 | % | |||||||||||
| Non-agency | 973 | 953 | 10.7 | % | 893 | 848 | 10.0 | % | 814 | 765 | 9.7 | % | 729 | 681 | 9.4 | % | 718 | 642 | 9.2 | % | |||||||||||
| Total RMBS | 1,374 | 1,318 | 14.7 | % | 1,307 | 1,212 | 14.3 | % | 1,250 | 1,150 | 14.5 | % | 1,173 | 1,079 | 14.9 | % | 1,172 | 1,030 | 14.8 | % | |||||||||||
| Total | $ | 9,222 | $ | 8,929 | 100.0 | % | $ | 8,851 | $ | 8,475 | 100.0 | % | $ | 8,389 | $ | 7,956 | 100.0 | % | $ | 7,803 | $ | 7,281 | 100.0 | % | $ | 7,693 | $ | 6,976 | 100.0 | % | |
| Page 30 | |||||||||||||||||||||||||||||||
| --- | |||||||||||||||||||||||||||||||
| Reinsurance Group of America, Incorporated | |||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | ||||||||||||||||||||
| Investments | |||||||||||||||||||||||||||||||
| ( millions) | |||||||||||||||||||||||||||||||
| Fixed Maturity Securities Below Amortized Cost (1) | |||||||||||||||||||||||||||||||
| Equal to or greater than 12 months | Total | ||||||||||||||||||||||||||||||
| Gross Unrealized Losses | Estimated Fair Value | Gross Unrealized Losses | Estimated Fair Value | Gross Unrealized Losses | |||||||||||||||||||||||||||
| Investment grade securities: | |||||||||||||||||||||||||||||||
| Corporate | 3,871 | $ | 71 | $ | 21,471 | $ | 3,036 | $ | 25,342 | $ | 3,107 | ||||||||||||||||||||
| Canadian government | 6 | 432 | 35 | 591 | 41 | ||||||||||||||||||||||||||
| Japanese government | 159 | 2,489 | 677 | 4,897 | 836 | ||||||||||||||||||||||||||
| ABS | 22 | 2,039 | 148 | 3,093 | 170 | ||||||||||||||||||||||||||
| CMBS | 12 | 1,156 | 96 | 1,344 | 108 | ||||||||||||||||||||||||||
| RMBS | — | 636 | 76 | 636 | 76 | ||||||||||||||||||||||||||
| U.S. government | 2 | 711 | 210 | 975 | 212 | ||||||||||||||||||||||||||
| State and political subdivisions | — | 532 | 81 | 532 | 81 | ||||||||||||||||||||||||||
| Other foreign government | 10 | 2,009 | 302 | 2,779 | 312 | ||||||||||||||||||||||||||
| Total investment grade securities | 8,714 | $ | 282 | $ | 31,475 | $ | 4,661 | $ | 40,189 | $ | 4,943 | ||||||||||||||||||||
| Below investment grade securities: | |||||||||||||||||||||||||||||||
| Corporate | 392 | $ | 14 | $ | 413 | $ | 62 | $ | 805 | $ | 76 | ||||||||||||||||||||
| ABS | 2 | 44 | 5 | 57 | 7 | ||||||||||||||||||||||||||
| CMBS | — | — | — | — | — | ||||||||||||||||||||||||||
| Other foreign government | — | 190 | 48 | 190 | 48 | ||||||||||||||||||||||||||
| Total below investment grade securities | 405 | $ | 16 | $ | 647 | $ | 115 | $ | 1,052 | $ | 131 | ||||||||||||||||||||
| Total fixed maturity securities | 9,119 | $ | 298 | $ | 32,122 | $ | 4,776 | $ | 41,241 | $ | 5,074 | ||||||||||||||||||||
| (1) Included in the table above are securities for which an allowance for credit loss has not been recorded. |
All values are in US Dollars.
| Page 31 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Investments | |||||||||||
| ( millions) | |||||||||||
| Fixed Maturity Securities Below Amortized Cost (1) | |||||||||||
| Equal to or greater than 12 months | Total | ||||||||||
| Gross Unrealized Losses | Estimated Fair Value | Gross Unrealized Losses | Estimated Fair Value | Gross Unrealized Losses | |||||||
| Investment grade securities: | |||||||||||
| Corporate | 2,134 | $ | 70 | $ | 24,207 | $ | 3,524 | $ | 26,341 | $ | 3,594 |
| Canadian government | — | 459 | 33 | 459 | 33 | ||||||
| Japanese government | 50 | 2,193 | 452 | 3,069 | 502 | ||||||
| ABS | 5 | 3,025 | 223 | 3,361 | 228 | ||||||
| CMBS | 5 | 1,328 | 190 | 1,488 | 195 | ||||||
| RMBS | 3 | 681 | 99 | 796 | 102 | ||||||
| U.S. government | 10 | 717 | 204 | 1,331 | 214 | ||||||
| State and political subdivisions | 1 | 864 | 128 | 937 | 129 | ||||||
| Other foreign government | 3 | 2,290 | 333 | 2,544 | 336 | ||||||
| Total investment grade securities | 4,562 | $ | 147 | $ | 35,764 | $ | 5,186 | $ | 40,326 | $ | 5,333 |
| Below investment grade securities: | |||||||||||
| Corporate | 295 | $ | 36 | $ | 649 | $ | 121 | $ | 944 | $ | 157 |
| ABS | — | 68 | 10 | 68 | 10 | ||||||
| CMBS | — | 4 | 1 | 4 | 1 | ||||||
| Other foreign government | — | 193 | 52 | 193 | 52 | ||||||
| 295 | $ | 36 | $ | 914 | $ | 184 | $ | 1,209 | $ | 220 | |
| Total below investment grade securities | 4,857 | $ | 183 | $ | 36,678 | $ | 5,370 | $ | 41,535 | $ | 5,553 |
| (1) Included in the table above are securities for which an allowance for credit loss has not been recorded. |
All values are in US Dollars.
| Page 32 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Investments | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Consolidated Investment Related Gains and Losses | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Fixed maturity securities available-for-sale: | |||||||||||||||||
| Change in allowance for credit losses | (9) | $ | (16) | $ | (20) | $ | (7) | $ | 7 | $ | (16) | $ | (45) | $ | (31) | $ | (14) |
| Impairments on fixed maturity securities | (1) | — | (2) | — | — | (1) | (1) | — | |||||||||
| Realized gains on investment activity | 68 | 32 | 18 | 12 | 60 | 172 | 54 | 118 | |||||||||
| Realized losses on investment activity | (230) | (134) | (102) | (61) | (52) | (477) | (173) | (304) | |||||||||
| Net losses on fixed maturity securities available-for-sale | (179) | (122) | (93) | (42) | (8) | (351) | (151) | (200) | |||||||||
| Net gains (losses) on equity securities | (5) | 4 | 3 | (2) | 8 | 5 | (4) | 9 | |||||||||
| Change in mortgage loan allowance for credit losses | 2 | (10) | 7 | (17) | 5 | (20) | (23) | 3 | |||||||||
| Limited partnerships and real estate joint venture impairment losses | — | (8) | — | — | — | (8) | — | (8) | |||||||||
| Change in fair value of certain limited partnership investments | — | 1 | 16 | 25 | (8) | 18 | 32 | (14) | |||||||||
| Other, net | 4 | 8 | — | 7 | (21) | (2) | 24 | (26) | |||||||||
| Freestanding derivatives (1): | |||||||||||||||||
| Interest rate swaps | (13) | (31) | 59 | (64) | 77 | (31) | (74) | 43 | |||||||||
| Interest rate options | — | (3) | (23) | 16 | (19) | (6) | (10) | 4 | |||||||||
| Total return swaps | (11) | 4 | 14 | (8) | 15 | — | — | — | |||||||||
| Interest rate futures | 1 | 1 | (1) | — | — | 2 | 2 | — | |||||||||
| Foreign currency swaps | 8 | 14 | (3) | 8 | (15) | 15 | 20 | (5) | |||||||||
| Foreign currency swaps - hedged | (1) | (1) | (2) | (1) | 1 | (2) | (2) | — | |||||||||
| Foreign currency forwards | (98) | (64) | 32 | (37) | 114 | (85) | (130) | 45 | |||||||||
| Foreign currency options | (3) | — | — | — | 2 | (1) | — | (1) | |||||||||
| Equity options | (1) | (4) | (6) | 3 | (2) | (4) | (22) | 18 | |||||||||
| Equity futures | (2) | (17) | (23) | 11 | (23) | (31) | (8) | (23) | |||||||||
| Credit default swaps | 2 | 2 | 47 | (26) | 36 | 14 | (5) | 19 | |||||||||
| CPI swaps | (1) | — | (1) | — | (1) | (2) | 7 | (9) | |||||||||
| Total freestanding derivatives | (119) | (99) | 93 | (98) | 185 | (131) | (222) | 91 | |||||||||
| Embedded derivatives | 26 | 77 | (181) | 1 | (113) | (9) | 18 | (27) | |||||||||
| Net losses on total derivatives | (93) | (22) | (88) | (97) | 72 | (140) | (204) | 64 | |||||||||
| Total investment related losses, net | (78) | $ | (271) | $ | (149) | $ | (155) | $ | (126) | $ | 48 | $ | (498) | $ | (326) | $ | (172) |
| (1) Freestanding derivatives are non-hedged unless specified. |
All values are in US Dollars.
| Page 33 |
|---|
Appendix
| Reconciliations of GAAP to Non-GAAP Measures | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Page 34 | |||||||||||||||||
| --- | |||||||||||||||||
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Reconciliations of GAAP Income to Adjusted Operating Income | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| U.S. and Latin America Traditional | |||||||||||||||||
| Income before income taxes | 57 | $ | 174 | $ | 116 | $ | 30 | $ | 105 | $ | (48) | $ | 347 | $ | 288 | $ | 59 |
| Investment and derivative gains (1) | — | — | (2) | — | 1 | 1 | — | 1 | |||||||||
| Funds withheld losses - investment income | — | — | 1 | — | — | — | — | — | |||||||||
| Change in fair value of funds withheld embedded derivatives (1) | (6) | 12 | (4) | (2) | 23 | 27 | — | 27 | |||||||||
| Other | (1) | — | — | — | — | (1) | — | (1) | |||||||||
| Adjusted operating income before income taxes | 167 | 128 | 25 | 103 | (24) | 374 | 288 | 86 | |||||||||
| Notable items (2) | — | — | — | 17 | 36 | 53 | 17 | 36 | |||||||||
| Adjusted operating income excluding notable items, before income taxes | 132 | $ | 167 | $ | 128 | $ | 25 | $ | 120 | $ | 12 | $ | 427 | $ | 305 | $ | 122 |
| U.S. and Latin America Financial Solutions | |||||||||||||||||
| Income (loss) before income taxes | (46) | $ | 83 | $ | 17 | $ | (120) | $ | 108 | $ | (154) | $ | 54 | $ | 290 | $ | (236) |
| Market risk benefits remeasurement (gains) losses | (8) | (35) | 28 | (21) | 52 | (12) | (38) | 26 | |||||||||
| Investment and derivative (gains) losses (1) | 35 | 62 | (27) | 62 | (69) | 90 | 129 | (39) | |||||||||
| Change in fair value of funds withheld embedded derivatives (1) | (20) | (89) | 185 | 1 | 90 | (18) | (18) | — | |||||||||
| Funds withheld (gains) losses - investment income | (1) | (1) | (4) | (7) | 8 | (1) | (10) | 9 | |||||||||
| EIA embedded derivatives - interest credited | (6) | 13 | 5 | (7) | 18 | 18 | (11) | 29 | |||||||||
| Other (3) | (3) | 123 | 34 | — | (1) | 119 | 8 | 111 | |||||||||
| Adjusted operating income before income taxes | 80 | 90 | 101 | 136 | (56) | 250 | 350 | (100) | |||||||||
| Notable items (2) | — | — | — | (22) | 22 | — | (22) | 22 | |||||||||
| Adjusted operating income excluding notable items, before income taxes | 80 | $ | 80 | $ | 90 | $ | 101 | $ | 114 | $ | (34) | $ | 250 | $ | 328 | $ | (78) |
| (1) Included in “Investment related gains (losses), net”. | |||||||||||||||||
| (2) Represents the impact of changes in actuarial assumptions. | |||||||||||||||||
| (3) Includes pension risk transfer day one loss and other immaterial items. |
All values are in US Dollars.
| Page 35 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Reconciliations of GAAP Income to Adjusted Operating Income | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Canada Traditional | |||||||||||||||||
| Income before income taxes | 29 | $ | 27 | $ | 47 | $ | 21 | $ | 6 | $ | 23 | $ | 103 | $ | 70 | $ | 33 |
| Investment and derivative (gains) losses (1) | 1 | (1) | (1) | — | — | — | (4) | 4 | |||||||||
| Investment income - non-operating FWAI | — | — | — | 2 | (2) | — | 3 | (3) | |||||||||
| Other | (2) | — | — | 2 | (1) | (1) | 2 | (3) | |||||||||
| Adjusted operating income before income taxes | 26 | 46 | 20 | 10 | 20 | 102 | 71 | 31 | |||||||||
| Notable items (2) | — | — | — | 13 | (18) | (5) | 13 | (18) | |||||||||
| Adjusted operating income excluding notable items, before income taxes | 25 | $ | 26 | $ | 46 | $ | 20 | $ | 23 | $ | 2 | $ | 97 | $ | 84 | $ | 13 |
| Canada Financial Solutions | |||||||||||||||||
| Income before income taxes | 21 | $ | 6 | $ | 7 | $ | 6 | $ | 30 | $ | (9) | $ | 34 | $ | 46 | $ | (12) |
| Investment and derivative losses (1) | 1 | — | — | — | (17) | (16) | — | (16) | |||||||||
| Adjusted operating income before income taxes | 7 | 7 | 6 | 30 | (26) | 18 | 46 | (28) | |||||||||
| Notable items (2) | — | — | — | (22) | 22 | — | (22) | 22 | |||||||||
| Adjusted operating income excluding notable items, before income taxes | 4 | $ | 7 | $ | 7 | $ | 6 | $ | 8 | $ | (4) | $ | 18 | $ | 24 | $ | (6) |
| Europe, Middle East and Africa Traditional | |||||||||||||||||
| Income (loss) before income taxes | (17) | $ | 1 | $ | 28 | $ | 8 | $ | (60) | $ | 43 | $ | 12 | $ | (29) | $ | 41 |
| Other | (2) | 10 | — | 1 | (2) | 7 | 1 | 6 | |||||||||
| Adjusted operating income (loss) before income taxes | (1) | 38 | 8 | (59) | 41 | 19 | (28) | 47 | |||||||||
| Notable items (2) | — | — | — | 47 | (7) | 40 | 47 | (7) | |||||||||
| Adjusted operating income (loss) excluding notable items, before income taxes | 22 | $ | (1) | $ | 38 | $ | 8 | $ | (12) | $ | 34 | $ | 59 | $ | 19 | $ | 40 |
| Europe, Middle East and Africa Financial Solutions | |||||||||||||||||
| Income before income taxes | 84 | $ | 72 | $ | 64 | $ | 106 | $ | 84 | $ | — | $ | 220 | $ | 195 | $ | 25 |
| Investment and derivative losses (1) | 13 | 14 | 6 | 23 | (19) | 31 | 43 | (12) | |||||||||
| Investment income - non-operating FWAI | 1 | (1) | — | 1 | (3) | (2) | 5 | (7) | |||||||||
| Investment (income) loss on unit-linked variable annuities | 1 | 1 | (3) | 2 | (3) | 1 | 4 | (3) | |||||||||
| Interest credited on unit-linked variable annuities | (1) | (1) | 3 | (2) | 3 | (1) | (4) | 3 | |||||||||
| Adjusted operating income before income taxes | 86 | 77 | 112 | 108 | (22) | 249 | 243 | 6 | |||||||||
| Notable items (2) | — | — | — | (34) | 36 | 2 | (34) | 36 | |||||||||
| Adjusted operating income excluding notable items, before income taxes | 88 | $ | 86 | $ | 77 | $ | 112 | $ | 74 | $ | 14 | $ | 251 | $ | 209 | $ | 42 |
| (1) Included in “Investment related gains (losses), net”. | |||||||||||||||||
| (2) Represents the impact of changes in actuarial assumptions. |
All values are in US Dollars.
| Page 36 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Reconciliations of GAAP Income to Adjusted Operating Income | |||||||||||||||||
| ( millions) | |||||||||||||||||
| Current Qtr | Year-to-Date | ||||||||||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||
| 2024 | 2024 | 2023 | 2023 | Quarter | 2024 | 2023 | Change | ||||||||||
| Asia Pacific Traditional | |||||||||||||||||
| Income before income taxes | 11 | $ | 100 | $ | 109 | $ | 70 | $ | 134 | $ | (123) | $ | 220 | $ | 302 | $ | (82) |
| Other | (1) | — | 1 | — | — | (1) | — | (1) | |||||||||
| Adjusted operating income before income taxes | 99 | 109 | 71 | 134 | (123) | 219 | 302 | (83) | |||||||||
| Notable items (2) | — | — | — | (2) | 97 | 95 | (2) | 97 | |||||||||
| Adjusted operating income excluding notable items, before income taxes | 106 | $ | 99 | $ | 109 | $ | 71 | $ | 132 | $ | (26) | $ | 314 | $ | 300 | $ | 14 |
| Asia Pacific Financial Solutions | |||||||||||||||||
| Income (loss) before income taxes | 93 | $ | (58) | $ | 13 | $ | 122 | $ | (16) | $ | 109 | $ | 48 | $ | (9) | $ | 57 |
| Investment and derivative (gains) losses (1) | 178 | 74 | (59) | 68 | (85) | 235 | 178 | 57 | |||||||||
| Other | (49) | (28) | 3 | (8) | (8) | (93) | (23) | (70) | |||||||||
| Adjusted operating income before income taxes | 71 | 59 | 66 | 44 | 16 | 190 | 146 | 44 | |||||||||
| Notable items (2) | — | — | — | — | 9 | 9 | — | 9 | |||||||||
| Adjusted operating income excluding notable items, before income taxes | 69 | $ | 71 | $ | 59 | $ | 66 | $ | 44 | $ | 25 | $ | 199 | $ | 146 | $ | 53 |
| Corporate and Other | |||||||||||||||||
| Loss before income taxes | (18) | $ | (136) | $ | (129) | $ | (79) | $ | (11) | $ | (7) | $ | (283) | $ | (157) | $ | (126) |
| Investment and derivative (gains) losses (1) | 80 | 83 | 65 | (19) | 32 | 176 | 32 | 144 | |||||||||
| Interest expense on uncertain tax positions | (1) | — | (1) | 1 | — | — | 1 | (1) | |||||||||
| Other | 13 | 8 | (8) | 4 | (18) | 7 | 19 | (12) | |||||||||
| Adjusted operating loss before income taxes | (44) | (38) | (23) | (25) | 7 | (100) | (105) | 5 | |||||||||
| Notable items (2) | — | — | — | — | — | — | — | — | |||||||||
| Adjusted operating loss excluding notable items, before income taxes | (18) | $ | (44) | $ | (38) | $ | (23) | $ | (25) | $ | 7 | $ | (100) | $ | (105) | $ | 5 |
| (1) Included in “Investment related gains (losses), net”. | |||||||||||||||||
| (2) Represents the impact of changes in actuarial assumptions. |
All values are in US Dollars.
| Page 37 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Reinsurance Group of America, Incorporated | |||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Reconciliations of RGA, Inc. Shareholders’ Equity to RGA, Inc. Shareholders’ Equity Excluding AOCI | |||||||||
| ( millions except per share data) | |||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | ||||||
| 2024 | 2024 | 2023 | 2023 | ||||||
| RGA, Inc. shareholders’ equity | 11,127 | $ | 9,735 | $ | 9,468 | $ | 9,081 | $ | 8,063 |
| Less effect of AOCI: | |||||||||
| Accumulated currency translation adjustments | 86 | 57 | 68 | (33) | |||||
| Unrealized (depreciation) appreciation of securities | (4,694) | (4,062) | (3,667) | (6,659) | |||||
| Effect of updating discount rates on future policy benefits | 4,611 | 3,906 | 3,256 | 5,366 | |||||
| Change in instrument-specific credit risk for market risk benefits | 6 | 3 | 3 | 7 | |||||
| Pension and postretirement benefits | (29) | (29) | (29) | (14) | |||||
| RGA, Inc. shareholders’ equity, excluding AOCI | 9,755 | 9,593 | 9,450 | 9,396 | |||||
| Year-to-date notable items, net of tax | — | — | — | — | |||||
| RGA, Inc. shareholders’ equity, excluding AOCI and notable items | 10,023 | $ | 9,755 | $ | 9,593 | $ | 9,450 | $ | 9,396 |
| Reconciliations of Book Value Per Share to Book Value Per Share Excluding AOCI | |||||||||
| June 30, | March 31, | Dec. 31, | Sept. 30, | ||||||
| 2024 | 2024 | 2023 | 2023 | ||||||
| Book value per share | 168.93 | $ | 147.90 | $ | 143.92 | $ | 138.39 | $ | 122.40 |
| Less effect of AOCI: | |||||||||
| Accumulated currency translation adjustment | 1.32 | 0.88 | 1.04 | (0.49) | |||||
| Unrealized (depreciation) appreciation of securities | (71.31) | (61.74) | (55.88) | (101.10) | |||||
| Effect of updating discount rates on future policy benefits | 70.06 | 59.36 | 49.62 | 81.46 | |||||
| Change in instrument-specific credit risk for market risk benefits | 0.09 | 0.04 | 0.05 | 0.11 | |||||
| Pension and postretirement benefits | (0.45) | (0.45) | (0.45) | (0.21) | |||||
| Book value per share, excluding AOCI | 149.63 | $ | 148.19 | $ | 145.83 | $ | 144.01 | $ | 142.63 |
| Less effect of B36: | (0.82) | (1.13) | (2.06) | 0.12 | |||||
| Book value per share, excluding AOCI and B36 | 151.79 | $ | 149.01 | $ | 146.96 | $ | 146.07 | $ | 142.51 |
All values are in US Dollars.
| Page 38 |
|---|
Reinsurance Group of America, Incorporated
Non-GAAP Disclosures
This Quarterly Financial Supplement is for information purposes only and includes unaudited figures. This report should be read in conjunction with documents filed by Reinsurance Group of America, Incorporated (“RGA”) with the SEC. The consolidated financial information herein includes the assets, liabilities, and results of operations of RGA and its subsidiaries.
Non-GAAP Financial Measures
Reinsurance Group of America, Incorporated (the “Company”) discloses certain financial measures that are not determined in accordance with U.S. GAAP. The Company principally uses such non-GAAP financial measures in evaluating performance because the Company believes that such measures, when reviewed in conjunction with relevant U.S. GAAP measures, present a clearer picture of our operating performance and assist the Company in the allocation of its resources. The Company believes that these non-GAAP financial measures provide investors and other third parties with a better understanding of the Company’s results of operations, financial statements and the underlying profitability drivers and trends of the Company’s businesses by excluding specified items which may not be indicative of the Company’s ongoing operating performance and may fluctuate significantly from period to period. These measures should be considered supplementary to the Company’s financial results that are presented in accordance with U.S. GAAP and should not be viewed as a substitute for U.S. GAAP measures. Other companies may use similarly titled non-GAAP financial measures that are calculated differently from the way the Company calculates such measures. Consequently, the Company’s non-GAAP financial measures may not be comparable to similar measures used by other companies.
The following non-GAAP financial measures are used in this document and other documents published by the Company from time to time:
1.Adjusted operating income, on a pre-tax and after-tax basis, and adjusted operating income per diluted share. The Company uses these measures as a basis for analyzing financial results because the Company believes that such measures better reflect the ongoing profitability and underlying trends of the Company’s continuing operations. Adjusted operating income is calculated as net income available to the Company’s shareholders (or, in the case of pre-tax adjusted operating income, income before income taxes) excluding, as applicable:
•substantially all of the effect of net investment related gains and losses;
•changes in the fair value of certain embedded derivatives;
•changes in the fair value of contracts that provide market risk benefits;
•non-economic losses at contract inception for direct pension risk transfer single premium business (which are amortized into adjusted operating income within claims and other policy benefits over the estimated lives of the contracts);
•any net gain or loss from discontinued operations;
•the cumulative effect of any accounting changes;
•the impact of certain tax-related items; and
•any other items that the Company believes are not indicative of the Company’s ongoing operations
as such items can be volatile and may not reflect the underlying performance of the Company’s business. In addition, adjusted operating income per diluted share is calculated as adjusted operating income divided by weighted average diluted shares outstanding. These measures also serve as a basis for establishing target levels and awards under the Company’s management incentive programs.
2.Adjusted operating income (on a pre-tax and after-tax basis), excluding notable items. Notable items are items the Company believes may not be indicative of its ongoing operating performance which are excluded from adjusted operating income to provide investors and other third parties with a better understanding of the Company’s results. Such items may be unexpected, unknown when the Company prepares its business plan or otherwise. Notable items presented include the financial impact of the Company’s assumption reviews.
3.Adjusted operating revenue. This measure excludes the effects of net realized capital gains and losses, and changes in the fair value of certain embedded derivatives.
| Page 39 |
|---|
4.Shareholders’ equity position excluding the impact of accumulated other comprehensive income (loss) (“AOCI”), shareholders’ average equity position excluding AOCI, and book value per share excluding the impact of AOCI. The Company believes that these measures provide useful information since such measures exclude AOCI-related items that are not permanent and can fluctuate significantly from period to period, and may not reflect the impact of the underlying performance of the Company’s businesses on shareholders’ equity and book value per share. AOCI primarily relates to changes in interest rates, credit spreads on its investment securities, future policy benefits discount rate measurement gains (losses), market risk benefits instrument-specific credit risk remeasurement gains (losses) and foreign currency fluctuations. The Company also discloses the following non-GAAP financial measures:
•Shareholders’ average equity position excluding AOCI and B36, where B36 refers to the cumulative change in fair value of funds withheld embedded derivatives;
•Shareholders’ average equity position excluding AOCI and notable items; and
•Shareholders’ average equity position excluding AOCI, B36 and notable items.
5.Adjusted operating return on equity. This measure is calculated as adjusted operating income divided by average shareholders’ equity excluding AOCI. Adjusted operating return on equity also serves as a basis for establishing target levels and awards under the Company’s management incentive programs. The Company also discloses the following non-GAAP financial measures:
•Adjusted operating return on equity excluding AOCI and B36;
•Adjusted operating return on equity excluding AOCI and notable items, which is calculated as adjusted operating income excluding notable items divided by average shareholders’ equity excluding notable items and AOCI; and
•Adjusted operating return on equity excluding AOCI, B36 and notable items.
Reconciliations of the foregoing non-GAAP financial measures (to the extent disclosed in this document) to the most comparable GAAP financial measures are provided in the Appendix of this document.
| Page 40 |
|---|
Document
Exhibit 99.3
