UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)


þ		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2006


o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number 001-15166

AMERUS GROUP CO.

(Exact name of registrant as specified in its charter)


IOWA		42-1458424
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

699 Walnut Street Des Moines, Iowa		50309-3948
(Address of principal executive offices)		(Zip code)

(515) 362-3600
Registrant’s telephone number, including area code

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yesþ Noo

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act (Check one):

Large accelerated filerþ Accelerated filero Non-accelerated filero

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yeso Noþ

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Common Stock ~~38,169,982~~43,058,995 shares as of ~~July 31,~~October 30, 2006

SAFE HARBOR STATEMENT

This Quarterly Report on Form 10-Q, including the Management’s Discussion and Analysis of Financial Condition and Results of Operations, contains statements which constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements relating to trends in our operations and financial results and our business and products, which include words such as “anticipate,” “believe,” “plan,” “estimate,” “expect,” “intend,” and other similar expressions. Forward-looking statements are made based upon management’s current expectations and beliefs concerning future developments and their potential effects on the Company. Such forward-looking statements are not guarantees of future performance. Factors that may cause our actual results to differ materially from those contemplated by these forward-looking statements include, among others, the following possibilities: (a) ~~our shareholders may not approve~~the Company and ~~adopt the merger agreement with~~ Aviva ~~plc and the transactions contemplated by the merger agreement at the special shareholder meeting; (b) the parties~~ may be unable to obtain governmental and regulatory approvals required for ~~such~~our merger with Aviva, or required governmental and regulatory approvals may delay the merger or result in the imposition of conditions that could cause the parties to abandon the merger; ~~(c)~~(b) the ~~parties~~Company and Aviva may be unable to complete the merger because, among other reasons, conditions to the closing of the merger may not be satisfied or waived; ~~(d)~~(c) general economic conditions and other factors, including prevailing interest rate levels and stock and bond market performance, which may affect (1) our ability to sell our products, (2) the market value of our investments and consequently protection product and accumulation product margins and (3) the lapse rate and profitability of policies; ~~(e)~~(d) the performance of our investment portfolios which may be affected by general economic conditions, the continued credit quality of the companies whose securities we invest in and the impact of other investment transactions; ~~(f)~~(e) customer response to new products, distribution channels and marketing initiatives and increasing competition in the sale of insurance and annuities and the recruitment of sales representatives from companies that may have greater financial resources, broader arrays of products, higher ratings and stronger financial performance may impair our ability to retain existing customers, attract new customers and maintain our profitability; ~~(g)~~(f) our ratings and those of our subsidiaries by independent rating organizations which we believe are particularly important to the sale of our products; ~~(h)~~(g) mortality, morbidity, and other factors which may affect the profitability of our insurance products; ~~(i)~~(h) our ability to develop and maintain effective risk management policies and procedures and to maintain adequate reserves for future policy benefits and claims; ~~(j)~~(i) litigation or regulatory investigations or examinations; ~~(k)~~(j) regulatory changes, interpretations, initiatives or pronouncements, including those relating to the regulation of insurance companies and the regulation and sales of their products and the programs in which they are used; ~~(l)~~(k) changes in the federal income tax and other federal laws, regulations, and interpretations, including federal regulatory measures that may significantly affect the insurance business including limitations on antitrust immunity, the applicability of securities laws to insurance products, minimum solvency requirements, and changes to the tax advantages offered by life insurance and annuity products or programs with which they are used; ~~(m)~~(l) the impact of changes in standards of accounting; ~~(n)~~(m) our ability to achieve anticipated levels of operational efficiencies and cost-saving initiatives and to meet cash requirements based upon projected liquidity sources; ~~(o) our ability to integrate the business~~ and ~~operations of acquired entities; and (p)~~(n) various other factors discussed in “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the period ended December 31, 2005, and of this Quarterly Report on Form 10-Q.

There can be no assurance that other factors not currently anticipated by us will not materially and adversely affect our results of operations. You are cautioned not to place undue reliance on any forward-looking statements made by us or on our behalf. Forward-looking statements speak only as of the date the statement was made. We undertake no obligation to update or revise any forward-looking statement.

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements

AMERUS GROUP CO.

CONSOLIDATED BALANCE SHEETS

($ in thousands)


	June 30,		December 31,		September 30,		December 31,
	2006		2005		2006		2005
	(unaudited)				(unaudited)
Assets
Investments:
Securities available-for-sale at fair value:
Fixed maturity securities	$	16,201,102	$	16,727,933	$	17,482,586	$	16,727,933
Equity securities		80,119		75,658		98,169		75,658
Short-term investments		9,999		9,998		19,877		9,998
Securities held-for-trading purposes at fair value:
Fixed maturity securities		1,276,341		1,414,225		1,255,897		1,414,225
Equity securities		4,143		2,358		4,058		2,358
Short-term investments		3,962		—		2,480		—
Mortgage loans		988,008		976,135		1,018,752		976,135
Policy loans		500,410		483,441		502,303		483,441
Other investments		425,004		347,552		433,898		347,552


Total investments		19,489,088		20,037,300		20,818,020		20,037,300

Cash and cash equivalents		491,229		600,160		549,527		600,160
Accrued investment income		236,155		237,221		256,251		237,221
Premiums, fees and other receivables		35,855		40,667		35,913		40,667
Income taxes receivable		25,477		9,005		17,328		9,005
Reinsurance receivables		745,907		730,532		743,622		730,532
Deferred policy acquisition costs		2,134,740		1,755,159		2,073,309		1,755,159
Deferred sales inducements		340,675		261,322		338,250		261,322
Value of business acquired		356,674		356,949		334,513		356,949
Goodwill		229,670		228,869		229,670		228,869
Property and equipment		46,398		44,467		47,356		44,467
Other assets		312,851		306,655		315,314		306,655
Separate account assets		209,605		221,694		202,366		221,694


Total assets	$	24,654,324	$	24,830,000	$	25,961,439	$	24,830,000

AMERUS GROUP CO.
CONSOLIDATED BALANCE SHEETS
($ in thousands)


	June 30,			December 31,			September 30,			December 31,
	2006			2005			2006			2005
	(unaudited)						(unaudited)
Liabilities and Stockholders’ Equity
Liabilities:
Policy reserves and policyowner funds:
Future life and annuity policy benefits	$	19,690,434		$	19,486,854		$	20,127,049		$	19,486,854
Policyowner funds		1,584,548			1,483,873			1,996,940			1,483,873

		21,274,982			20,970,727			22,123,989			20,970,727

Accrued expenses and other liabilities		438,726			500,858			449,226			500,858
Payable for collateral under securities lending and other transactions		391,468			474,561			508,561			474,561
Dividends payable to policyowners		160,874			278,839			234,932			278,839
Policy and contract claims		50,329			66,137			48,017			66,137
Deferred income taxes		3,191			58,818			87,725			58,818
Notes payable		564,744			556,051			582,997			556,051
Separate account liabilities		209,605			221,694			202,366			221,694


Total liabilities		23,093,919			23,127,685			24,237,813			23,127,685

Stockholders’ equity:
Preferred Stock, no par value, 20,000,000 shares authorized, 6,000,000 shares issued and outstanding in 2006 and 2005		144,774			144,830
Common Stock, no par value, 230,000,000 shares authorized; 46,944,310 shares issued and 38,137,344 shares outstanding in 2006; 46,675,811 shares issued and 38,612,874 shares outstanding in 2005		46,944			46,676
Preferred Stock, no par value, 20,000,000 shares authorized, no shares issued and outstanding in 2006 and 6,000,000 shares issued and outstanding in 2005								—			144,830
Common Stock, no par value, 230,000,000 shares authorized; 51,904,999 shares issued and 43,058,995 shares outstanding in 2006; 46,675,811 shares issued and 38,612,874 shares outstanding in 2005								51,905			46,676
Additional paid-in capital — common stock		1,244,023			1,231,533			1,387,426			1,231,533
Accumulated other comprehensive loss		(219,214	)		(3,612	)		(62,251	)		(3,612	)
Unearned compensation		—			(3,783	)		—			(3,783	)
Retained earnings		728,197			604,747			733,524			604,747
Treasury stock, at cost (8,806,966 shares in 2006 and 8,062,937 shares in 2005)		(384,319	)		(318,076	)
Treasury stock, at cost (8,846,004 shares in 2006 and 8,062,937 shares in 2005)								(386,978	)		(318,076	)


Total stockholders’ equity		1,560,405			1,702,315			1,723,626			1,702,315
				��

Total liabilities and stockholders’ equity	$	24,654,324		$	24,830,000		$	25,961,439		$	24,830,000

AMERUS GROUP CO.

CONSOLIDATED STATEMENTS OF INCOME
($ in thousands, except share data)


	For The Three Months Ended June 30,					For The Six Months Ended June 30,						For The Three Months Ended September 30,				For The Nine Months Ended September 30,
	2006			2005		2006			2005			2006		2005		2006		2005
	(unaudited)											(unaudited)
Revenues:
Insurance premiums	$	54,845		$	61,001	$	108,343		$	123,547		$	51,268	$	54,603	$	159,611	$	178,150
Product charges		68,740			54,638		136,802			113,671			70,525		64,939		207,327		178,610
Net investment income		286,972			277,040		572,290			545,751			290,651		278,641		862,941		824,392
Realized/unrealized capital gains (losses)		(62,865	)		6,266		(12,220	)		(42,678	)		71,509		23,362		59,289		(19,316	)
Other income		11,968			11,229		24,885			23,785			12,446		11,487		37,331		35,272


		359,660			410,174		830,100			764,076			496,399		433,032		1,326,499		1,197,108


Benefits and expenses:
Policyowner benefits		170,791			244,203		382,783			413,786			357,510		211,211		740,293		624,997
Underwriting, acquisition and other expenses		42,255			38,419		83,223			79,027			41,259		40,854		124,482		119,881
Litigation following class certification, net													3,179		9,380		3,179		9,380
Amortization of deferred policy acquisition costs and value of business acquired		46,762			35,058		115,282			87,801			37,244		58,714		152,526		146,515
Dividends to policyowners		17,683			31,864		36,416			51,867			16,369		18,770		52,785		70,637


		277,491			349,544		617,704			632,481			455,561		338,929		1,073,265		971,410


Income from continuing operations		82,169			60,630		212,396			131,595			40,838		94,103		253,234		225,698

Interest expense		8,765			8,191		17,430			15,971			9,148		7,725		26,578		23,696
Early extinguishment of debt													—		19,082		—		19,082


Income before income tax expense		73,404			52,439		194,966			115,624			31,690		67,296		226,656		182,920

Income tax expense		25,431			16,872		66,078			18,569			12,260		28,677		78,338		47,246


Net income		47,973			35,567		128,888			97,055			19,430		38,619		148,318		135,674

Dividends on preferred stock		2,719			—		5,438			—			2,718		—		8,156		—
Loss on redemption of preferred stock													11,385		—		11,385		—


Net income available to common stockholders	$	45,254		$	35,567	$	123,450		$	97,055		$	5,327	$	38,619	$	128,777	$	135,674


Net income available to common stockholders per common share:
Basic	$	1.18		$	0.91	$	3.20		$	2.46		$	0.13	$	1.00	$	3.28	$	3.47

Diluted	$	1.09		$	0.83	$	2.96		$	2.27		$	0.12	$	0.91	$	3.06	$	3.17


Weighted average common shares outstanding:
Basic		38,487,501			39,264,504		38,616,506			39,412,211			40,672,524		38,488,294		39,309,376		39,102,190

Diluted		41,417,538			42,751,912		41,702,996			42,845,240			42,903,211		42,525,870		42,090,818		42,743,043

AMERUS GROUP CO.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
($ in thousands)


	For The Three Months Ended June 30,						For The Six Months Ended June 30,						For The Three Months Ended September 30,						For The Nine Months Ended September 30,
	2006			2005			2006			2005			2006			2005			2006			2005
	(unaudited)												(unaudited)
Net income	$	47,973		$	35,567		$	128,888		$	97,055		$	19,430		$	38,619		$	148,318		$	135,674

Other comprehensive income (loss), before tax:
Unrealized gains (losses) on securities:
Unrealized holding gains (losses) arising during period		(162,388	)		143,592			(341,998	)		20,050			230,966			(159,768	)		(111,032	)		(140,019	)
Reclassification adjustment for losses included in net income		8,030			860			9,978			1,134			10,516			1,597			20,494			3,032
Minimum pension liability adjustment		—			—			325			—			—			—			325			—


Other comprehensive income (loss), before tax		(154,358	)		144,452			(331,695	)		21,184			241,482			(158,171	)		(90,213	)		(136,987	)
Income tax (expense) benefit related to items of other comprehensive income		54,025			(50,558	)		116,093			(7,414	)		(84,518	)		55,360			31,574			47,946

Other comprehensive income (loss), net of taxes		(100,333	)		93,894			(215,602	)		13,770			156,964			(102,811	)		(58,639	)		(89,041	)


Comprehensive income (loss)	$	(52,360	)	$	129,461		$	(86,714	)	$	110,825		$	176,394		$	(64,192	)	$	89,679		$	46,633

AMERUS GROUP CO.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
For the ~~Six~~Nine Months Ended ~~June~~September 30, 2006 and the Year Ended December 31, 2005
($ in thousands)


						Additional			Accumulated																				Additional			Accumulated
						Paid-In			Other												Total								Paid-In			Other												Total
	Preferred					Capital			Comprehensive			Unearned			Retained			Treasury			Stockholders'			Preferred					Capital			Comprehensive			Unearned			Retained			Treasury			Stockholders'
	Stock			Common Stock		Common Stock			Income (Loss)			Compensation			Earnings			Stock			Equity			Stock			Common Stock		Common Stock			Income (Loss)			Compensation			Earnings			Stock			Equity
Balance at December 31, 2004	$	—		$	44,226	$	1,198,379		$	114,670		$	(1,238	)	$	431,911		$	(164,479	)	$	1,623,469		$	—		$	44,226	$	1,198,379		$	114,670		$	(1,238	)	$	431,911		$	(164,479	)	$	1,623,469

2005:
Net income		—			—		—			—			—			191,179			—			191,179			—			—		—			—			—			191,179			—			191,179
Net unrealized loss on securities		—			—		—			(118,034	)		—			—			—			(118,034	)		—			—		—			(118,034	)		—			—			—			(118,034	)
Net unrealized loss on derivatives designated as cash flow hedges		—			—		—			(248	)		—			—			—			(248	)		—			—		—			(248	)		—			—			—			(248	)
Issuance of preferred stock, net of costs		144,830			—		—			—			—			—			—			144,830			144,830			—		—			—			—			—			—			144,830
Conversion of OCEANs		—			1,675		9,069			—			—			—			—			10,744			—			1,675		9,069			—			—			—			—			10,744
Stock issued under various incentive plans, net of forfeitures		—			775		24,085			—			(2,545	)		—			958			23,273			—			775		24,085			—			(2,545	)		—			958			23,273
Purchase of treasury stock		—			—		—			—			—			—			(154,555	)		(154,555	)		—			—		—			—			—			—			(154,555	)		(154,555	)
Dividends declared on preferred stock		—			—		—			—			—			(2,417	)		—			(2,417	)		—			—		—			—			—			(2,417	)		—			(2,417	)
Dividends declared on common stock		—			—		—			—			—			(15,926	)		—			(15,926	)		—			—		—			—			—			(15,926	)		—			(15,926	)


Balance at December 31, 2005		144,830			46,676		1,231,533			(3,612	)		(3,783	)		604,747			(318,076	)		1,702,315			144,830			46,676		1,231,533			(3,612	)		(3,783	)		604,747			(318,076	)		1,702,315

2006 (unaudited):
Net income		—			—		—			—			—			128,888			—			128,888			—			—		—			—			—			148,318			—			148,318
Net unrealized loss on securities		—			—		—			(215,741	)		—			—			—			(215,741	)		—			—		—			(55,665	)		—			—			—			(55,665	)
Net unrealized loss on derivatives designated as cash flow hedges		—			—		—			(72	)		—			—			—			(72	)		—			—		—			(3,185	)		—			—			—			(3,185	)
Costs for issuance of preferred stock		(56	)		—		—			—			—			—			—			(56	)		(56	)		—		—			—			—			—			—			(56	)
Conversion of PRIDES																									—			4,886		138,633			—			—			—			—			143,519
Stock issued under various incentive plans, net of forfeitures		—			268		16,273			—			—			—			(9,926	)		6,615			—			343		21,043			—			—			—			(12,797	)		8,589
Purchase of treasury stock		—			—		—			—			—			—			(56,317	)		(56,317	)		—			—		—			—			—			—			(56,317	)		(56,317	)
Sale of treasury stock																									—			—		—			—			—			—			212			212
Dividends declared on preferred stock		—			—		—			—			—			(5,438	)		—			(5,438	)		—			—		—			—			—			(8,156	)		—			(8,156	)
Redemption of preferred stock																									(144,774	)		—		—			—			—			(11,385	)		—			(156,159	)
Reclassification of unearned compensation under SFAS 123R		—			—		(3,783	)		—			3,783			—			—			—			—			—		(3,783	)		—			3,783			—			—			—
Minimum pension liability adjustment		—			—		—			211			—			—			—			211			—			—		—			211			—			—			—			211


Balance at June 30, 2006	$	144,774		$	46,944	$	1,244,023		$	(219,214	)	$	—		$	728,197		$	(384,319	)	$	1,560,405
Balance at September 30, 2006																								$	—		$	51,905	$	1,387,426		$	(62,251	)	$	—		$	733,524		$	(386,978	)	$	1,723,626

AMERUS GROUP CO.

CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in thousands)


	For The Six Months Ended June 30,						For The Nine Months Ended September 30,
	2006			2005			2006			2005
	(unaudited)						(unaudited)
Cash flows from operating activities
Net income	$	128,888		$	97,055		$	148,318		$	135,674
Adjustments to reconcile net income to net cash provided by operating activities:
Early extinguishment of debt								—			19,082
Product charges		(136,802	)		(113,671	)		(207,327	)		(178,610	)
Interest credited to policyowner account balances		261,170			251,539			387,273			387,072
Change in option value of indexed products and market value adjustments on total return strategy annuities		(62,341	)		(12,589	)		76,930			(19,403	)
Realized/unrealized capital losses		12,220			42,678
Realized/unrealized capital (gains) losses								(59,289	)		19,316
DAC and VOBA amortization		115,282			87,801			152,526			146,515
Deferred sales inducements amortization		18,075			10,902			18,682			17,671
DAC and VOBA capitalized		(241,021	)		(242,496	)		(376,435	)		(369,807	)
Change in:
Accrued investment income		1,066			(3,314	)		(19,030	)		(12,460	)
Reinsurance receivables		(57,460	)		(66,884	)		(79,704	)		(86,658	)
Securities held-for-trading purposes:
Fixed maturities		150,923			127,774			197,435			227,204
Equity securities		(1,785	)		15,413			(1,699	)		15,413
Short-term investments		(3,962	)		—			(2,480	)		—
Liabilities for future policy benefits		(70,597	)		(85,412	)		(94,716	)		(119,360	)
Accrued expenses and other liabilities		(61,783	)		38,553			(51,280	)		46,245
Policy and contract claims and other policyowner funds		84,357			49,261			494,437			45,791
Income taxes:
Current		(18,583	)		(39,595	)		(12,422	)		(25,500	)
Deferred		60,439			(15,671	)		60,455			(6,735	)
Other, net		19,668			18,016			31,363			20,387


Net cash provided by operating activities		197,754			159,360			663,037			261,837


Cash flows from investing activities:
Purchase of fixed maturities available-for-sale		(2,354,309	)		(2,507,941	)		(4,334,938	)		(3,981,632	)
Proceeds from sale of fixed maturities available-for-sale		1,556,153			1,078,389			2,382,643			1,522,642
Maturities, calls and principal reductions of fixed maturities available-for-sale		500,476			702,208			956,170			1,140,514
Purchase of equity securities		(13,906	)		(3,986	)		(32,809	)		(7,340	)
Proceeds from sale of equity securities		10,180			4,625			9,780			6,212
Change in short-term investments, net		1,420			(8,381	)		(9,263	)		3,860
Purchase of mortgage loans		(84,548	)		(122,181	)		(152,428	)		(181,113	)

AMERUS GROUP CO.
CONSOLIDATED STATEMENTS OF CASH FLOWS — (Continued)
($ in thousands)


	For The Six Months Ended June 30,						For The Nine Months Ended September 30,
	2006			2005			2006			2005
	(unaudited)						(unaudited)
Proceeds from repayment and sale of mortgage loans		71,968			56,446			108,821			77,165
Purchase of other invested assets		(145,999	)		(65,358	)		(236,293	)		(104,497	)
Proceeds from sale of other invested assets		103,252			46,699			168,097			153,479
Change in policy loans, net		(16,969	)		700			(18,862	)		2,956
Other assets, net		(7,128	)		(3,403	)		(10,551	)		(9,890	)


Net cash used in investing activities		(379,410	)		(822,183	)		(1,169,633	)		(1,377,644	)


Cash flows from financing activities:
Deposits to policyowner account balances		1,537,106			1,610,235			2,408,501			2,448,422
Withdrawals from policyowner account balances		(1,335,898	)		(867,110	)		(1,948,217	)		(1,325,088	)
Change in debt, net		(306	)		482			26,947			587
Change in payable for collateral under securities lending and other transactions		(83,093	)		132,600			34,000			117,400
Dividends to preferred shareholders		(5,438	)		—			(8,156	)		—
Redemption of preferred stock								(156,159	)		—
Stock issued under various incentive plans, net of forfeitures		6,615			7,804			8,589			22,471
Purchase of treasury stock		(56,317	)		(24,584	)
Purchase of treasury stock, net								(56,105	)		(150,728	)
Excess tax benefits on share-based compensation		2,110			—			4,098			—
Proceeds from issuance of senior notes								—			297,522
Proceeds from issuance of preferred stock								—			145,310
Conversion of PRIDES to common stock								143,519			—
Retirement of OCEANs								—			(204,720	)
Debt and preferred stock issuance costs		(1,054	)		—			(1,054	)		—
Retirement of senior notes		—			(125,000	)		—			(125,000	)
Proceeds from revolving credit agreement		9,000			100,000


Net cash provided by financing activities		72,725			834,427			455,963			1,226,176


Net (decrease) increase in cash		(108,931	)		171,604			(50,633	)		110,369

Cash and cash equivalents at beginning of period		600,160			478,441			600,160			478,441


Cash and cash equivalents at end of period	$	491,229		$	650,045		$	549,527		$	588,810


Supplemental disclosure of cash activities:

Interest paid	$	17,354		$	16,942		$	30,756		$	17,321

Income taxes paid	$	19,240		$	69,904		$	22,877		$	67,466


Supplemental disclosure of non-cash operating activities:

Capitalization of deferred sales inducements	$	53,029		$	54,618		$	84,364		$	87,663

AMERUS GROUP CO.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(1) CONSOLIDATION AND BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles (GAAP) for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for annual financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. All adjustments were of a normal recurring nature, unless otherwise noted in the Notes to Consolidated Financial Statements. Operating results for the ~~six~~nine months ended ~~June~~September 30, 2006 are not necessarily indicative of the results that may be expected for the year ending December 31, 2006. The consolidated balance sheet at December 31, 2005 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by GAAP for complete financial statements. For further information and for capitalized terms not defined in this Form 10-Q, refer to the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2005. ~~On July 12, 2006, Aviva plc and the Company entered into an Agreement and Plan of Merger as discussed in note 11.~~

The accompanying consolidated financial statements include the accounts and operations of the Company and its wholly-owned subsidiaries, principally AmerUs Life Insurance Company (ALIC), AmerUs Annuity Group Co. and its subsidiaries (collectively, AAG), AmerUs Capital Management Group, Inc. and its subsidiaries (collectively, ACM), and ILICO Holdings, Inc., the holding company of Indianapolis Life Insurance Company (ILIC) and its subsidiaries (collectively, ILICO). All significant intercompany transactions and balances have been eliminated in consolidation.

Certain amounts in the 2005 financial statements have been reclassified to conform to the 2006 financial statement presentation.

(2) MERGER AGREEMENT

On July 12, 2006, the Company entered into an Agreement and Plan of Merger (the Merger Agreement) with Aviva plc, a public limited company incorporated under the laws of England and Wales (Aviva), and Libra Acquisition Corporation, an Iowa corporation and an indirect wholly owned subsidiary of Aviva (Merger Sub). Under the Merger Agreement, the Merger Sub will be merged with and into the Company, with the Company continuing after the Merger as the surviving corporation and an indirect wholly owned subsidiary of Aviva (the Merger). At the effective date of the Merger, each outstanding share of the Company’s stock will be converted into the right to receive $69.00 in cash, without interest. Also, at the effective time of the Merger, each outstanding option to purchase the Company’s common stock will be canceled and converted into the right to receive an amount of cash per share equal to the excess, if any, of $69.00 over the exercise price of the option. In addition, the Company’s other equity incentive instruments will be cashed out in the Merger.

The Merger Agreement has been approved by the Company’s and Aviva’s respective boards of directors and by the Company’s shareholders. The completion of the Merger is subject to customary closing conditions and receipt of certain government and regulatory approvals. The Merger Agreement contains certain termination rights of Aviva and the Company and provides that, upon the termination of the Merger Agreement under certain circumstances, the Company would be required on a date certain or upon the occurrence of specified events to pay Aviva a termination fee of $90 million, plus up to $12.5 million of Aviva’s out-of-pocket expenses incurred in connection with the Merger Agreement. The Merger is currently expected to close before December 31, 2006.

(3) SHARE-BASED COMPENSATION

Adoption of SFAS 123R

The Company has various share-based compensation plans, which provide for equity awards including stock options, non-vested stock, non-vested stock units, stock appreciation rights (“SARs”), a long-term incentive plan and a management incentive payment deferral plan. In December 2004, the Financial Accounting Standards Board issued a revision to Statement of Financial Accounting Standards No. 123, “Share-Based Payment,” (SFAS 123R) which is a revision of Statement of Financial Accounting Standards No. 123, “Accounting for Stock-Based Compensation,” (SFAS 123). The statement supercedes APB Opinion No. 25, “Accounting for Stock Issued to Employees,” and related interpretations. Effective on January 1, 2006, the Company adopted the modified prospective transition method provided under SFAS 123R. Compensation cost associated with share-based compensation plans recognized for the ~~six~~nine months ended ~~June~~September 30, 2006 includes (1) the amortization related to the remaining unvested portion of all share-based awards granted prior to January 1, 2006, based on the grant date fair value estimated in accordance with the original provisions of SFAS 123, and (2) the amortization related to all share-based awards granted on or after January 1, 2006, based on the grant date fair value estimated in accordance with SFAS 123R.

The effect on pro-forma net income and earnings per share in 2005 if the Company had applied the fair value recognition provisions of SFAS 123 to share-based employee compensation would have been as follows:


	For The Three Months Ended June 30,					For The Six Months Ended June 30,					For The Three Months Ended September 30,					For The Nine Months Ended September 30,
	2006		2005			2006		2005			2006		2005			2006		2005
			($ in thousands, except share data)								($ in thousands, except share data)
Net income available to common stockholders, as reported	$	45,254	$	35,567		$	123,450	$	97,055		$	5,327	$	38,619		$	128,777	$	135,674
Add: 2005 stock-based compensation expense included in reported net income, net of related tax effects		—		193		$	—		1,306			—		1,439			—		2,185
Deduct: 2005 total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects		—		(749	)		—		(2,521	)		—		(1,027	)		—		(2,780	)

2006 actual and 2005 pro forma net income available to common stockholders	$	45,254	$	35,011		$	123,450	$	95,840		$	5,327	$	39,031		$	128,777	$	135,079


Earnings per common share:
Basic — as reported	$	1.18	$	0.91		$	3.20	$	2.46		$	0.13	$	1.00		$	3.28	$	3.47

Basic — pro forma	$	1.18	$	0.89		$	3.20	$	2.43		$	0.13	$	1.01		$	3.28	$	3.45


Diluted — as reported	$	1.09	$	0.83		$	2.96	$	2.27		$	0.12	$	0.91		$	3.06	$	3.17

Diluted — pro forma	$	1.09	$	0.82		$	2.96	$	2.24		$	0.12	$	0.92		$	3.06	$	3.16

General

Stock options, non-vested stock, non-vested stock units, non-vested stock units under the long-term incentive plan and management incentive payment deferral plan units are settled in the Company’s stock. Upon exercise of these awards, the Company issues shares from treasury or issues new shares of common stock as the awards cannot be settled for cash. The Company’s SARs and Agent Bonus Plan are settled in cash rather than shares of stock.

If the proposed merger, as discussed in note ~~11,~~2, is completed, at the effective time of the merger each outstanding option to purchase Company common stock will be ~~canceled~~cancelled and converted into the right to receive an amount of cash per share equal to the excess, if any, of $69.00 over the exercise price of the option. Each stock unit, performance unit or similar award will be cancelled and converted into the right to receive $69.00 in cash per unit or award held, with unvested performance units vesting at target levels. Each stock appreciation right will be cancelled and converted into the right to receive an amount of cash per stock appreciation right equal to the excess of $69.00 over the fair market value of a share of Company common stock on the date of the grant.

Total compensation expense for share-based awards amounted to ~~$4.0~~$7.4 million ($~~2.6~~4.9 million after-tax) and ~~$2.3~~$6.0 million ($~~1.5~~4.0 million after-tax) for the ~~six~~nine months ended ~~June~~September 30, 2006 and 2005, respectively. As of ~~June~~September 30, 2006, there was ~~$26.1~~$23.9 million of unrecognized compensation cost, adjusted for estimated forfeitures, related to stock-based compensation. That cost is expected to be recognized over vesting periods of generally three to five years.

Stock Option Plans

The Company has four stock incentive plans authorizing the issuance of incentive and non-qualified stock options to employees, officers and non-employee directors of the Company. The option price per share under all plans may not be less than the fair value of the Company’s common stock on the date of grant and the term of the option may not be longer than ten years. Options granted on or subsequent to January 1, 2003, have a five-year vesting schedule with one-fifth of the options granted vesting at the end of each of the five years. Generally, options granted prior to January 1, 2003, have a three-year vesting schedule with one-third of the options granted vesting at the end of each of the three years. Option expense was recorded for the first time in 2006, which amounted to ~~$1.7~~$2.7 million for the ~~six~~nine months ended ~~June~~September 30, 2006.

A summary of the Company’s stock option plans follows:


	Six Months Ended June 30, 2006					Nine Months Ended September 30, 2006
				Weighted					Weighted
	Number			average		Number			average
	of			exercise		of			exercise
	shares			price		shares			price
Outstanding, beginning of period		2,754,287		$	32.00		2,754,287		$	32.00
Granted at market price		321,500			59.81		326,500			59.86
Exercised		(197,285	)		26.97		(269,017	)		25.15
Forfeited		(3,000	)		53.57		(5,900	)		—


Outstanding, end of period		2,875,502		$	35.44		2,805,870		$	35.67


Exercisable, end of period		2,038,438		$	30.65		1,973,606		$	30.83

volatility of the common stock is estimated by considering both historical and implied volatility in market traded options. The risk-free interest rate in the option valuation model is based on U.S. Treasury zero-coupon issues with remaining terms similar to the expected term on the options. The option valuation model contains an assumption that the Company plans to continue paying a $0.40 per share cash dividend for the foreseeable future. The Company is required to estimate forfeitures at the time of grant and revise those estimates in subsequent periods if actual forfeitures differ from those estimates. Historical data is used to estimate pre-vesting option forfeitures and record compensation expense only for those awards that are expected to vest. All option awards are amortized on a straight-line basis over the requisite service periods of the awards, which are generally the vesting periods. The following are the weighted average assumptions used:


	2006			2005
Expected Volatility		24.64	%		30.11	%
Risk-free Interest Rate		4.68	%		4.31	%
Dividend Yield		0.66	%		0.88	%
Weighted average fair value of options granted	$	19.44		$	20.25

Non-vested Stock

The Company has awarded restricted stock to eligible employees and non-employee directors under two of the stock incentive plans. The awards have restriction periods of one to five years tied to employment and/or service. The awards are recorded at the market value on the date of the grant as unearned compensation, included in additional paid-in capital, since common shares were legally issued on that date. The initial values of these grants are amortized over the restriction periods, net of forfeitures. Non-vested stock and compensation expense information is as follows:


	Six Months Ended June 30, 2006				Nine Months Ended September 30, 2006
			Weighted					Weighted
	Number		average		Number			average
	of		exercise		of			grant
	shares		price		shares			price
Outstanding, beginning of period		48,277	$	39.57		48,277		$	39.57
Granted at market price		7,080		58.57		10,262			58.64
Exercised						(2,000	)		32.00
Forfeited						—			—


Outstanding, end of period		55,357	$	42.00		56,539		$	42.91


Compensation expense ($ in thousands)			$	206				$	301

As part of the stock incentive plans for employees and non-employees, the Human Resources and Compensation Committee of the Board of Directors is authorized to grant awards to senior officers in connection with a long-term incentive plan. The plan provides for an initial grant of units. The units are earned over a multi-year period and the number of units earned varies with the level of performance achieved over such performance period. The number of units earned range from zero to 200% of the initial units granted. Expense is determined based on the grant date fair value of the units determined by a Monte Carlo simulation model. Awards will be paid in common stock or such other consideration as the committee may determine. Awards under this plan are granted under and subject to the terms and conditions of the employee stock incentive plans. As of ~~June~~September 30, 2006 and December 31, 2005, there were 0.1 million units outstanding under the plan. Compensation expense for the plan amounted to ~~$1.0~~$1.5 million and ~~$1.2~~$3.6 million for the ~~six~~nine months ended ~~June~~September 30, 2006 and 2005, respectively. The total fair value of awards granted amounted to $4.2 million and ~~$2.6~~$2.3 million during the ~~six~~nine months ended ~~June~~September 30, 2006 and 2005, respectively.

The Company has a management incentive payment deferral plan under which eligible employees can elect to defer their annual cash bonuses. The Human Resources and Compensation Committee of the Board of Directors determines each year the maximum amount of deferral and percentage of match by the Company. Employees can defer up to 100% of bonuses received. Participant deferrals are 50% matched by the Company up to a maximum match of $10,000. The total deferrals, including participant deferrals and Company match, have a restriction period of three years during which the deferrals cannot be paid out except for certain specified events. Deferrals and match amounts are used to purchase units equal in value to a share of the Company’s common stock on the date of deferral. Shares of common stock are distributed at the end of the restriction period. At ~~June~~September 30, 2006 and December 31, 2005, there were 0.2 million and 0.3 million units outstanding with the value of the vested and partially vested units outstanding amounting to ~~$1.0~~$0.8 million and ~~$0.6~~$0.8 million, respectively, which is included as unearned compensation in additional paid-in capital in stockholders’ equity of the consolidated balance sheet. The total fair value of deferrals and match awards granted amounted to $2.5 million and $2.6 million during

the ~~six~~nine months ended ~~June~~September 30, 2006 and 2005, respectively. Compensation expense associated with the match portion of the plan amounted to ~~$0.1~~$0.3 million and ~~$0.3~~$0.4 million for the ~~six~~nine months ended ~~June~~September 30, 2006 and 2005, respectively.

Agent Bonus Plan

The Company has a bonus plan under which eligible agents receive awards based on meeting or exceeding production goals. Units are awarded for the applicable year using the Company’s common stock price at the award date. Vesting is generally over a five year period and is dependent on achieving production goals in subsequent years. The bonus plan is accounted for as a liability instrument since the awards are settled for cash. The liability for the awards is adjusted based on the current market value of the Company’s stock at each reporting date. At ~~June~~September 30, 2006 and December 31, 2005, there were 0.1 million units outstanding with the value of the vested and partially vested units outstanding amounting to ~~$3.3~~$4.4 million, which is included as an accrued expense in the consolidated balance sheet. The total fair value of the units amounted to $1.0 million and $1.5 million during the ~~six~~nine months ended ~~June~~September 30, 2006 and 2005, respectively. Compensation expense associated with the match portion of the plan amounted to ~~$0.4~~$1.5 million and ~~$0.3~~$1.1 million for the ~~six~~nine months ended ~~June~~September 30, 2006 and 2005, respectively.

~~(3)~~(4) EARNINGS PER SHARE

Basic earnings per share of common stock are computed by dividing net income by the weighted-average number of common shares outstanding during the period. Diluted earnings per share assumes the issuance of common shares applicable to stock options, PRIDES^SM and the Company’s Optionally Convertible Equity-Linked Accreting Notes (OCEANs^SM) and is calculated using the treasury stock method.

As of August 16, 2006, all of the Company’s PRIDES were converted with settlement in cash and common stock. Diluted earnings per share applicable to the Company’s PRIDES securities ~~are~~for the time period prior to the conversion were determined using the treasury stock method as it ~~is currently~~was anticipated that holders of the PRIDES ~~are~~were more likely to tender cash ~~in the future~~ for the securities’ forward contract. The PRIDES added ~~2,258,370~~1,371,289 and ~~2,356,301~~2,027,964 shares to the diluted earnings per share calculation for the three and ~~six~~nine months ended ~~June~~September 30, 2006, respectively, and ~~1,579,084~~1,969,535 and ~~1,540,923~~1,683,794 shares to the diluted earnings per share calculation for the three and ~~six~~nine months ended ~~June~~September 30, 2005, respectively.

As of September 13, 2005, all of the Company’s OCEANs were converted with settlement in cash and common stock. Diluted earnings per share applicable to the OCEANs were determined using the guidance of the Financial Accounting Standards Board’s Emerging Issues Task Force Issue 04-8 (EITF 04-8), “The Effect of Contingently Convertible Debt on Diluted Earnings per Share,” which was effective for periods ending after December 15, 2004. EITF 04-8 requires diluted earnings per share to be computed following the guidance of EITF 90-19, “Convertible Bonds with Issuer Option to Settle for Cash upon Conversion,” for securities such as the OCEANs which are considered to be “Instrument C” securities. The conversion spread portion of an Instrument C security should be included in diluted earnings per share based on the number of shares that would be required to be delivered if the instrument had been converted at the end of the period. The OCEANs added ~~1,075,335~~1,119,235 and ~~1,032,701~~1,061,545 shares to the diluted earnings per share calculation for the three and ~~six~~nine months ended ~~June~~September 30, 2005, respectively.

~~(5)~~(6) DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

The Company accounts for derivatives, including certain derivative instruments embedded in other contracts, at fair value. Accounting for gains and losses resulting from changes in the values of derivatives is dependent upon the use of the derivative and its qualification for special hedge accounting. In addition, we also have trading securities that back our total return strategy traditional annuity products. During the first ~~six~~nine months of 2006 and 2005, an unrealized ~~loss~~gain has been recognized amounting to ~~$0.2~~$14.0 million and ~~$13.4~~an unrealized loss of $14.9 million, respectively, primarily from the change in fair value on the trading securities backing the total return strategy products. Additionally, realized/unrealized gains (losses) on investments included an unrealized ~~loss~~gain of ~~$2.2~~$66.0 million and ~~$28.0~~an unrealized loss $1.7 million for the first ~~six~~nine months of 2006 and 2005, respectively, primarily from the change in fair value on call options used as a natural hedge of embedded options within indexed products. Policyowner benefits included an adjustment to contract liabilities for fair value changes in options embedded within the indexed products and fair value changes on total return strategy annuity contracts. The total adjustment to policyowner benefits amounted to an increase in expense of $76.9 million and a decrease in expense of ~~$62.3 million and $12.6~~$19.4 million for the first ~~six~~nine months of 2006 and 2005, respectively.

The following table summarizes the income (loss) impact of the market value adjustments on trading securities and derivatives for the ~~six~~nine months ended ~~June~~September 30, 2006 and 2005:


	Six Months Ended June 30, 2006												Nine Months Ended September 30, 2006
	Total Return			Indexed									Total Return			Indexed
	Products			Products			Other			Total			Products			Products			Other			Total
	($ in thousands)												($ in thousands)
Fixed maturity securities held-for-trading	$	2,289		$	—		$	(2,483	)	$	(194	)	$	13,770		$	—		$	220		$	13,990
Options		—			(2,228	)		(3	)		(2,231	)		—			65,970			1			65,971
Market value adjustment to liabilities		(2,089	)		60,181			4,248			62,340			(14,394	)		(64,150	)		1,614			(76,930	)
Cash flow hedge amortization		—			—			54			54			—			—			183			183
DAC and deferred sales inducements amortization of impact of net adjustments above		(1,205	)		(20,520	)		—			(21,725	)		(107	)		(2,299	)					(2,406	)


Pre-tax total		(1,005	)		37,433			1,816			38,244			(731	)		(479	)		2,018			808
Income taxes		351			(13,101	)		(635	)		(13,385	)		256			168			(706	)		(282	)


After-tax total	$	(654	)	$	24,332		$	1,181		$	24,859		$	(475	)	$	(311	)	$	1,312		$	526

~~(6)~~(7) EQUITY TRANSACTIONS

On September 13, 2006, the Company redeemed all of its issued and outstanding shares of Series A Non-Cumulative Perpetual Preferred Stock (“Series A Preferred Stock”) at a price of $26.03 per share plus the preferred dividend payment of $.0453125 per share for a total redemption price per share of $26.48. The redemption resulted in a loss of $11.4 million. Funding for the redemption came from the settlement of the forward purchase contracts forming a portion of the Company’s Income PRIDES which matured on August 16, 2006 as well as other equity issuances occurring in the six month period prior to the redemption. Under the terms of the redemption, the Company was required to use the proceeds of the sale of its equity securities to redeem the Series A Preferred Stock. In order to provide the funds necessary to complete the redemption, Aviva plc purchased 3,073 shares of the Company’s common stock at $69.00 per share for an aggregate cash purchase price of $0.2 million pursuant to the terms of a subscription agreement dated September 12, 2006.

(8) FEDERAL INCOME TAXES

The effective income tax rate for the nine months ended September 30, 2006 varied from the prevailing corporate rate primarily as a result of tax exempt income and the write-off of certain deferred tax assets. The effective income tax rate for the nine months ended September 30, 2005 varied from the prevailing corporate rate primarily as a result of tax exempt income, a reduction in the income tax accrual, ~~for~~and additional tax on the ~~six months ended June 30,~~joint venture sale. During the third quarter of 2006, ~~and 2005.~~the Company wrote-off $3.2 million of deferred tax assets related to the expiration of capital loss carryovers. The accrual reductions were for the release of provisions originally established for potential tax adjustments related to open Internal Revenue Service exam years from 1997 through 2003 which were settled or eliminated during 2006 and 2005. The accrual was reduced ~~$0.5~~$0.7 million in 2006 and ~~$19.7~~$13.4 million in 2005. The 2005 accrual reduction was primarily related to the settlement of the tax treatment of a leveraged lease investment and the determination of taxable income of some partnership investments. The effective income tax rate for the third quarter of 2005 varied from the prevailing corporate rate primarily due to additional income tax expense of $6.6 million incurred in the restructuring of the Company’s joint venture with Ameritas Life Insurance Corp. in which the Company’s interest in Ameritas Variable Life Insurance Company was sold to Ameritas Life Insurance Corp. The additional tax expense related to the reversal of taxable temporary differences during the third quarter of 2005 without the benefit of previously anticipated dividends received deductions. The effective income tax rate excluding the deferred tax asset charge, accrual reductions and the additional tax on the joint venture sale was ~~34.1%~~33.5% and 33.1% for the ~~six~~nine months ended ~~June~~September 30, 2006 and 2005, respectively.

~~(7)~~(9) COMMITMENTS AND CONTINGENCIES

AmerUs is routinely involved in litigation and other proceedings, including class actions, reinsurance claims and regulatory proceedings arising in the ordinary course of its business. In recent years, the life insurance industry, including AmerUs Group Co. and its subsidiaries, has been subject to an increase in litigation pursued on behalf of both individuals and purported classes of insurance purchasers, questioning the conduct of insurers and their agents in the marketing of their products. AmerUs’ pending lawsuits raise difficult and complicated factual and legal issues and are subject to many uncertainties and complexities, including, but not limited to, the underlying facts of each matter, novel legal issues, variations between jurisdictions in which matters are being litigated, differences in applicable laws and judicial interpretations, the length of time before many of these matters might be resolved by settlement or through litigation and, in some cases, the fact that many of these matters are putative class actions in which a class has not been certified and in which the purported class may not be clearly defined, the fact that many of these matters involve multi-state class actions in which the applicable law(s) for the claims at issue is in dispute and therefore unclear, and the current challenging legal environment faced by large corporations and insurance companies. In addition, state and federal regulatory bodies, such as state insurance departments and attorneys general, periodically make inquiries and conduct examinations concerning compliance by AmerUs and others with applicable insurance and

other laws. AmerUs responds to such inquiries and cooperates with regulatory examinations in the ordinary course of business.

During 2005 nationwide class actions were filed on April 7, 2005 (United States District Court for the Central District of California), April 25, 2005 (United States District Court for the District of Kansas), May 19, 2005 (United States District Court for Eastern District of Pennsylvania), August 29, 2005 (United States District Court for the Middle District of Florida), November 8, 2005 (United States District Court for the Eastern District of Pennsylvania) and December 8, 2005 (United States District Court for the Eastern District of Pennsylvania) on behalf of certain purchasers of our products against AmerUs Group Co. and/or certain of its subsidiaries (including American and ALIC). On July 7, 2005 a statewide class action was also filed on behalf of certain purchasers of our products in the United States District Court for the Middle District of Florida against many of these same AmerUs entities. The aforementioned lawsuits relate to the use of purportedly inappropriate sales practices and products in the senior citizen market. The complaints allege, among other things, the unauthorized practice of law involving the marketing of estate or financial planning services, the lack of suitability of the products, the improper manner in which they were sold, including pretext sales and non-disclosure of surrender charges, as well as other violations of the state consumer and insurance laws. The plaintiffs in the lawsuits seek compensatory damages, rescission, injunctive relief, treble and/or punitive damages, attorneys fees and other relief and damages. In November 2005, each of the aforementioned lawsuits as well as certain other statewide class actions and individual lawsuits were assigned to the United States District Court for the Eastern District of Pennsylvania for coordinated and consolidated pretrial proceedings.

On February 10, 2005, the California Attorney General and the Insurance Commissioner of the State of California filed suit in the California Superior Court for the County of Los Angeles against American and certain other subsidiaries of AmerUs Group Co. alleging the unauthorized practice of law, claims related to the suitability of the products for, and the manner in which they were sold to, the senior citizen market, including violations of California’s insurance code and unfair competition laws. The plaintiffs seek civil penalties, restitution, injunctive relief and other relief and damages.

AmerUs Group Co. and certain of its subsidiaries are among the defendants in a lawsuit by the Attorney General of Pennsylvania on behalf of certain Pennsylvania residents, some of whom were purchasers of our products alleging, in part, claims related to the marketing of our products to senior citizens and violations of consumer protection laws. The plaintiffs seek fines, restitution, injunctive and other relief.

In November 2005, the Superior Court of the State of California for the County of San Luis Obispo approved a settlement of a statewide class of annuity holders and purchasers of estate planning services, Cheves v. American Investors Life Insurance Company, Family First Estate Planning and Family First Insurance Services, et al. The allegations in this case involved claims of breach of contract, misrepresentation, unfair competition and deceptive trade practices. Given the charges previously taken regarding this matter, AmerUs does not currently anticipate that any additional charges will be required as a result of this settlement.

As previously disclosed, a charge was taken in the third quarter of 2005 in connection with these lawsuits in California. In the third quarter of 2006, an additional charge was taken as a result of an increase in the expected cost necessary to cover the net exposures of these lawsuits.

AmerUs Group Co. and certain of its subsidiaries are among the defendants in separate lawsuits by the Attorneys General of Pennsylvania and Illinois on behalf of certain Pennsylvania and Illinois residents, respectively, some of whom were purchasers of our products alleging, in part, claims related to the marketing of our products to senior citizens and violations of consumer protection laws. The plaintiffs seek fines, restitution, injunctive and other relief.

specific relief in their court pleadings. In our experience, monetary demands in plaintiffs’ court pleadings bear little relation to the ultimate loss, if any, to AmerUs. Estimates of possible losses or ranges of losses for particular matters cannot in the ordinary course be made with a reasonable degree of certainty. It is possible that AmerUs’ results of operations or cash flow in a particular quarterly or annual period could be materially adversely affected by an ultimate unfavorable resolution of pending litigation and regulatory matters.

~~(8)~~(10) EMPLOYEE BENEFIT PLANS

The Company has a frozen defined benefit pension plan and also has defined benefit plans which provide supplemental retirement benefits to certain agents and executives. In addition to pension benefits, the Company also provides certain health care and life insurance benefits for retired employees. The following is a summary of net periodic benefit cost for these plans for the ~~six~~nine months ended ~~June~~September 30, 2006 and 2005:


	Six Months Ended June 30,						Nine Months Ended September 30,
	2006			2005			2006			2005
	($ in thousands)						($ in thousands)
Components of net periodic benefit cost:
Service cost	$	533		$	157		$	799		$	235
Interest cost		3,065			2,944			4,598			4,416
Expected return on plan assets		(2,438	)		(2,431	)		(3,656	)		(3,647	)
Amortization of prior service cost		(69	)		44			(103	)		66
Amortizaton of actuarial loss		338			356			506			535


Total expense	$	1,429		$	1,070		$	2,144		$	1,605

~~(9)~~(11) ACCOUNTING DEVELOPMENTS

In June 2006, the Financial Accounting Standards Board issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes —– An Interpretation of FASB Statement No. 109,” (FIN 48). FIN 48 prescribes a recognition threshold and measurement attribute for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return, and also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company is assessing the impact of adopting FIN 48.

In February 2006, the FASB issued SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments – an amendment of FASB Statements No. 133 and 140” (SFAS 155), which amends SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133) and “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities” (SFAS 140). SFAS 155 (1) permits fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation, (2) clarifies which interest-only and principal-only strips are not subject to the requirements of SFAS 133, (3) establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation, (4) clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives, and (5) amends SFAS 140 to eliminate the prohibition on a qualifying special-purpose entity from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. SFAS 155 is effective for all financial instruments acquired or issued after the beginning of an entity’s fiscal year that begins after September 15, 2006. At adoption, the fair value election may also be applied to hybrid financial instruments that have been bifurcated under SFAS 133 prior to adoption of SFAS 155. Any changes resulting from the adoption of SFAS 155 should be recognized as a cumulative

effect adjustment to beginning retained earnings. The Company is assessing the impact of adopting SFAS 155.

~~(10)~~(12) OPERATING SEGMENTS

The Company has two operating segments: Protection Products and Accumulation Products. Products generally distinguish a segment. A brief description of each segment follows:

Protection Products. The primary product offerings consist of term life, universal life and indexed life insurance policies. Indexed life is a type of universal life or interest-sensitive whole life product. These products are marketed on a national basis primarily through Independent Marketing Organizations (IMOs), a Career Marketing Organization (CMO) system, a Personal Producing General Agent (PPGA) system, and a New York distribution system.

Accumulation Products. The primary product offerings consist of individual fixed annuities (comprised of traditional fixed annuities and indexed annuities), marketed on a national basis primarily through IMOs and independent brokers, and insurance contracts issued through funding agreements.

The product offerings within each segment are of a very similar nature. Insurance premiums of the protection products segment are primarily from term life products. Product charges of the protection products segment are from interest-sensitive whole life, universal life and indexed life insurance products. Product charges of the accumulation products segment are from traditional fixed and indexed annuities. Due to the similarity of products within each segment, premiums and product charges are shown by segment and not by specific product type.

The Company uses the same accounting policies and procedures to measure operating segment income and assets as it uses to measure its consolidated income from operations and assets with the exception of the elimination of certain items which management believes are not necessarily indicative of overall operating trends. These items are shown between segment pre-tax operating income and net income on the following operating segment tables and are as follows:

Realized/unrealized gains and losses on open block assets.


	2)		Market value changes and amortization of assets and liabilities associated with the accounting for derivatives, such as:

	•		Unrealized gains and losses on open block options and securities held for trading.

	•		Change in option value of indexed products and market value adjustments on total return strategy annuities.

	•		Cash flow hedge amortization.

	3)		Amortization of deferred policy acquisition costs (DAC) and value of business acquired (VOBA) related to the unrealized and realized gains and losses on the open block investments and the derivative adjustments.

	4)		Amortization of deferred sales inducements related to the unrealized and realized gains and losses on the open block investments and the derivative adjustments

	5)		Other income from non-insurance operations.

	6)		~~Interest expense.~~Litigation accruals following class certification, net of insurance recoveries.

~~Operating Segment Income~~
~~($ in thousands)~~

Three Months Ended June 30, 2006
Protection Accumulation Total
Products Products All Other Consolidated
Revenues:
Insurance premiums $ 54,284 $ 458 $ 103 $ 54,845
Product charges 51,239 17,501 — 68,740
Net investment income 89,253 197,276 443 286,972
Realized/unrealized losses on closed block investments (1,056 ) — — (1,056 )
Other income:
Income from Independent Marketing Organizations — 7,607 — 7,607
Other 886 2,663 812 4,361

194,606 225,505 1,358 421,469

Benefits and expenses:
Policyowner benefits 95,052 125,921 184 221,157
Underwriting, acquisition, and other expenses:
Operating expenses 18,614 9,394 8,725 36,733
Expenses from Independent Marketing Organizations — 5,522 — 5,522
Amortization of DAC and VOBA 17,548 31,405 — 48,953
Dividends to policyowners 17,682 1 — 17,683

148,896 172,243 8,909 330,048

Segment pre-tax operating income $ 45,710 $ 53,262 $ (7,551 ) 91,421

Realized/unrealized losses on open block assets (7,508 )

Unrealized losses on open block options and trading investments (54,301 )

Change in option value of indexed products and market value adjustments on total return strategy annuities 51,198

Cash flow hedge amortization 26

Amortization of DAC and VOBA due to open block gains and losses and market value adjustments 2,191

Amortization of deferred sales inducements due to open block gains and losses and market value adjustments (858 )

Income from continuing operations 82,169

Interest (expense) (8,765 )

Income tax (expense) (25,431 )

Net income 47,973

Dividends on preferred stock (2,719 )

Net income available to common stockholders $ 45,254

Operating Segment Income
($ in thousands)


	Three Months Ended June 30, 2005											Three Months Ended September 30, 2006
	Protection			Accumulation					Total			Protection		Accumulation					Total
	Products			Products		All Other			Consolidated			Products		Products		All Other			Consolidated
Revenues:
Insurance premiums	$	59,569		$	1,056	$	376		$	61,001		$	49,916	$	1,168	$	184		$	51,268
Product charges		40,646			13,992		—			54,638			54,176		16,349		—			70,525
Net investment income		92,983			183,553		504			277,040			89,086		200,328		1,237			290,651
Realized/unrealized losses on closed block investments		(40	)		—		—			(40	)
Realized/unrealized gains on closed block investments													122		—		—			122
Other income:
Income from Independent Marketing Organizations		—			7,153		—			7,153			—		8,017		—			8,017
Other		857			2,663		544			4,064			902		2,641		886			4,429


		194,015			208,417		1,424			403,856			194,202		228,503		2,307			425,012

Benefits and expenses:
Policyowner benefits		79,174			132,895		427			212,496			91,617		131,119		412			223,148
Underwriting, acquisition, and other expenses:
Operating expenses		19,486			6,901		6,460			32,847			18,773		9,815		5,574			34,162
Expenses from Independent Marketing Organizations		—			5,572		—			5,572			—		5,707		—			5,707
Amortization of DAC and VOBA		22,107			21,159		—			43,266			25,009		28,655		—			53,664
Dividends to policyowners		31,862			2		—			31,864			16,368		1		—			16,369


		152,629			166,529		6,887			326,045			151,767		175,297		5,986			333,050


Segment pre-tax operating income	$	41,386		$	41,888	$	(5,463	)		77,811		$	42,435	$	53,206	$	(3,679	)		91,962


Realized/unrealized losses on open block assets										(1,517	)									(10,999	)

Unrealized losses on open block options and trading investments										7,823
Unrealized gains on open block options and trading investments																				82,386

Change in option value of indexed products and market value adjustments on total return strategy annuities										(31,745	)									(139,271	)

Cash flow hedge amortization										38										129

Amortization of DAC and VOBA due to open block gains and losses and market value adjustments										8,208										16,420

Other income from non-insurance operations										12
Amortization of deferred sales inducements due to open block gains and losses and market value adjustments																				4,780

Litigation following class certification, net																				(3,179	)

Merger costs																				(1,390	)


Income from continuing operations										60,630										40,838

Interest (expense)										(8,191	)									(9,148	)

Income tax (expense)										(16,872	)									(12,260	)



Net income										35,567										19,430

Dividends on preferred stock										—										(2,718	)

Loss on redemption of preferred stock																				(11,385	)


Net income available to common stockholders									$	35,567									$	5,327

Operating Segment Income
($ in thousands)


	Six Months Ended June 30, 2006											Three Months Ended September 30, 2005
	Protection			Accumulation					Total			Protection			Accumulation					Total
	Products			Products		All Other			Consolidated			Products			Products		All Other			Consolidated
Revenues:
Insurance premiums	$	106,928		$	1,400	$	15		$	108,343		$	53,535		$	727	$	341		$	54,603
Product charges		106,358			30,444		—			136,802			51,350			13,589		—			64,939
Net investment income		177,559			393,933		798			572,290			88,930			189,332		379			278,641
Realized/unrealized losses on closed block investments		(2,118	)		—		—			(2,118	)		(650	)		—		—			(650	)
Other income:
Income from Independent Marketing Organizations		—			16,206		—			16,206			—			7,331		—			7,331
Other		1,757			5,283		1,639			8,679			879			2,551		566			3,996


		390,484			447,266		2,452			840,202			194,044			213,530		1,286			408,860

Benefits and expenses:
Policyowner benefits		185,464			253,596		(139	)		438,921			87,918			130,529		(387	)		218,060
Underwriting, acquisition, and other expenses:
Operating expenses		35,765			18,818		16,230			70,813			19,473			7,230		8,278			34,981
Expenses from Independent Marketing Organizations		—			12,410		—			12,410			—			5,873		—			5,873
Amortization of DAC and VOBA		47,908			53,106		—			101,014			27,598			22,030		—			49,628
Dividends to policyowners		36,415			1		—			36,416			18,769			1		—			18,770


		305,552			337,931		16,091			659,574			153,758			165,663		7,891			327,312


Segment pre-tax operating income	$	84,932		$	109,335	$	(13,639	)		180,628		$	40,286		$	47,867	$	(6,605	)		81,548


Realized/unrealized losses on open block assets										(7,677	)										(793	)

Unrealized losses on open block options and trading investments										(2,425	)
Unrealized gains on open block options and trading investments																					24,805

Change in option value of indexed products and market value adjustments on total return strategy annuities										62,341											6,814

Cash flow hedge amortization										54											35

Amortization of DAC and VOBA due to open block gains and losses and market value adjustments										(14,268	)										(9,086	)

Amortization of deferred sales inducements due to open block gains and losses and market value adjustments										(6,257	)
Litigation following class certification, net																					(9,380	)

Other income from non-insurance operations																					160


Income from continuing operations										212,396											94,103

Interest (expense)										(17,430	)										(7,725	)

Early extinguishment of debt																					(19,082	)

Income tax (expense)										(66,078	)										(28,677	)



Net income										128,888											38,619

Dividends on preferred stock										(5,438	)										—


Net income available to common stockholders									$	123,450										$	38,619

Operating Segment Income
($ in thousands)


	Six Months Ended June 30, 2005										Nine Months Ended September 30, 2006
	Protection		Accumulation					Total			Protection			Accumulation					Total
	Products		Products		All Other			Consolidated			Products			Products		All Other			Consolidated
Revenues:
Insurance premiums	$	121,052	$	1,536	$	959		$	123,547		$	156,844		$	2,568	$	199		$	159,611
Product charges		87,723		25,948		—			113,671			160,534			46,793		—			207,327
Net investment income		179,869		365,199		683			545,751			266,645			594,261		2,035			862,941
Realized/unrealized gains on closed block investments		90		—		—			90
Realized/unrealized losses on closed block investments												(1,996	)		—		—			(1,996	)
Other income:
Income from Independent Marketing Organizations		—		16,164		—			16,164			—			24,223		—			24,223
Other		1,718		5,204		1,064			7,986			2,659			7,924		2,525			13,108


		390,452		414,051		2,706			807,209			584,686			675,769		4,759			1,265,214

Benefits and expenses:
Policyowner benefits		168,375		257,623		454			426,452			277,081			384,715		273			662,069
Underwriting, acquisition, and other expenses:
Operating expenses		37,879		14,161		13,484			65,524			54,538			28,633		21,804			104,975
Expenses from Independent Marketing Organizations		—		13,503		—			13,503
Expenses from Independent Marketing Organizat ions												—			18,117		—			18,117
Amortization of DAC and VOBA		46,978		46,206		—			93,184			72,917			81,761		—			154,678
Dividends to policyowners		51,864		3		—			51,867			52,783			2		—			52,785


		305,096		331,496		13,938			650,530			457,319			513,228		22,077			992,624


Segment pre-tax operating income	$	85,356	$	82,555	$	(11,232	)		156,679		$	127,367		$	162,541	$	(17,318	)		272,590


Realized/unrealized losses on open block assets									(1,340	)										(18,676	)

Unrealized losses on open block options and trading investments									(41,428	)
Unrealized gains on open block options and trading investments																				79,961

Change in option value of indexed products and market value adjustments on total return strategy annuities									12,589											(76,930	)

Cash flow hedge amortization									77											183

Amortization of DAC and VOBA due to open block gains and losses and market value adjustments									5,383											2,152

Other income from non-insurance operations									(365	)
Amortization of deferred sales inducements due to open block gains and losses and market value adjustments																				(1,477	)

Litigation following class certification, net																				(3,179	)

Merger costs																				(1,390	)


Income from continuing operations									131,595											253,234

Interest (expense)									(15,971	)										(26,578	)

Income tax (expense)									(18,569	)										(78,338	)



Net income									97,055											148,318

Dividends on preferred stock									—											(8,156	)

Loss on redemption of preferred stock																				(11,385	)


Net income available to common stockholders								$	97,055										$	128,777

~~(11) SUBSEQUENT EVENT~~Operating Segment Income
($ in thousands)

The Merger Agreement has been approved by the Company’s and Aviva’s respective boards of directors. The completion of the Merger is subject to customary closing conditions, including the approval of the Company’s shareholders and the receipt of certain government and regulatory approvals, including the expiration of all waiting periods required under the Hart-Scott-Rodino Antitrust Improvements Act of 1976. The Merger Agreement contains certain termination rights of Aviva and the Company and provides that, upon the termination of the Merger Agreement under certain circumstances, the Company would be required on a date certain or upon the occurrence of specified events to pay Aviva a termination fee of $90 million, plus up to $12.5 million of Aviva’s out-of-pocket expenses incurred in connection with the Merger Agreement. The Company expects to schedule a special meeting of its shareholders during the fourth quarter of 2006 to vote on the Merger. The Merger is currently expected to close before December 31, 2006.


	Nine Months Ended September 30, 2005
	Protection			Accumulation					Total
	Products			Products		All Other			Consolidated
Revenues:
Insurance premiums	$	174,587		$	2,263	$	1,300		$	178,150
Product charges		139,073			39,537		—			178,610
Net investment income		268,799			554,531		1,062			824,392
Realized/unrealized losses on closed block investments		(560	)		—		—			(560	)
Other income:
Income from Independent Marketing Organizations		—			23,495		—			23,495
Other		2,597			7,755		1,630			11,982


		584,496			627,581		3,992			1,216,069

Benefits and expenses:
Policyowner benefits		256,293			388,152		67			644,512
Underwriting, acquisition, and other expenses:
Operating expenses		57,352			21,391		21,762			100,505
Expenses from Independent Marketing Organizations		—			19,376		—			19,376
Amortization of DAC and VOBA		74,576			68,236		—			142,812
Dividends to policyowners		70,633			4		—			70,637


		458,854			497,159		21,829			977,842


Segment pre-tax operating income	$	125,642		$	130,422	$	(17,837	)		238,227


Realized/unrealized losses on open block assets										(2,133	)

Unrealized losses on open block options and trading investments										(16,623	)

Change in option value of indexed products and market value adjustments on total return strategy annuities										19,403

Cash flow hedge amortization										112

Amortization of DAC and VOBA due to open block gains and losses and market value adjustments										(3,703	)

Litigation following class certification, net										(9,380	)

Other income from non-insurance operations										(205	)


Income from continuing operations										225,698

Interest (expense)										(23,696	)

Early extinguishment of debt										(19,082	)

Income tax (expense)										(47,246	)


Net income										135,674

Dividends on preferred stock										—


Net income available to common stockholders									$	135,674

Item 2. Management’s Discussion And Analysis Of Financial Condition And Results Of Operations

Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) addresses the consolidated financial condition of AmerUs Group Co. as of ~~June~~September 30, 2006, compared with December 31, 2005, and our consolidated results of operations for the three and ~~six~~nine months ended ~~June~~September 30, 2006 and 2005. You should read the following analysis of our consolidated financial condition and results of operations in conjunction with our MD&A and audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2005, and Unaudited Consolidated Financial Statements included elsewhere in this Quarterly Report on Form 10-Q.

PROPOSED MERGER

On July 12, 2006, we entered into an Agreement and Plan of Merger (the Merger Agreement) with Aviva plc, a public limited company incorporated under the laws of England and Wales (Aviva), and Libra Acquisition Corporation, an Iowa corporation and an indirect wholly owned subsidiary of Aviva (Merger Sub). Under the Merger Agreement, the Merger Sub will be merged with and into AmerUs Group, with AmerUs Group continuing after the Merger as the surviving corporation and an indirect wholly owned subsidiary of Aviva (the Merger). At the effective date of the Merger, each outstanding share of our stock will be cancelled and converted into the right to receive $69.00 in cash, without interest. Also, at the effective time of the Merger, each outstanding option to purchase our common stock will be ~~canceled~~cancelled and converted into the right to receive an amount of cash per share equal to the excess, if any, of $69.00 over the exercise price of the option. In addition, our other equity incentive instruments will be cancelled and cashed out in the Merger. ~~This transaction, which is subject to the approval of our shareholders, regulatory approvals, and customary closing conditions, is expected to close before December 31, 2006.~~

We have made customary representations, ~~and~~ warranties and covenants in the Merger Agreement, including covenants relating to ~~obtaining~~ the ~~requisite approval~~conduct of our ~~shareholders, our conduct of its~~ business between the date of the signing of the Merger Agreement and the closing of the Merger and, subject to certain exceptions, our agreement not to solicit, enter into discussions regarding, or provide confidential information in connection with, alternative transactions. The risk factors related to the Merger are discussed in Part II, Item 1A of this Quarterly Report on Form 10-Q.

The Merger Agreement has been approved by our and Aviva’s respective boards of ~~directors.~~directors and by the Company’s shareholders. The completion of the Merger is subject to customary closing conditions ~~including the approval of our shareholders~~ and ~~the~~ receipt of certain government and regulatory ~~approvals, including the expiration of all waiting periods required under the Hart-Scott-Rodino Antitrust Improvements Act of 1976.~~approvals. The Merger Agreement contains certain termination rights of Aviva and AmerUs Group and provides that, upon the termination of the Merger Agreement under certain circumstances, we would be required on a date certain or upon the occurrence of specified events to pay Aviva a termination fee of $90 million, plus up to $12.5 million of Aviva’s out-of-pocket expenses incurred in connection with the Merger Agreement. ~~We expect to schedule a special meeting of our shareholders during the fourth quarter of 2006 to vote on the Merger.~~ The Merger is currently expected to close before December 31, 2006.

NATURE OF OPERATIONS

We are a holding company whose subsidiaries are primarily engaged in the business of marketing, underwriting and distributing a broad range of individual life, annuity and insurance deposit products to individuals and businesses. Collectively, our subsidiaries are licensed in 50 states, the District of Columbia and the U.S. Virgin Islands. We have two reportable operating segments: protection products and accumulation products. The primary offerings of the protection products segment are interest-sensitive whole life, term life, universal life and indexed life insurance policies. The primary offerings of the accumulation products segment are individual fixed annuities (comprised of traditional fixed annuities and indexed annuities) and funding agreements.

FINANCIAL HIGHLIGHTS

Our financial highlights are as follows:


	For The Three Months Ended June 30,						For The Six Months Ended June 30,
	2006			2005			2006			2005			For The Three Months Ended September 30,						For The Nine Months Ended September 30,
													2006			2005			2006			2005
	($ in thousands, except share data)												($ in thousands, except share data)
Segment pre-tax operating income:
Protection Products	$	45,710		$	41,386		$	84,932		$	85,356		$	42,435		$	40,286		$	127,367		$	125,642
Accumulation Products		53,262			41,888			109,335			82,555			53,206			47,867			162,541			130,422
Other operations		(7,551	)		(5,463	)		(13,639	)		(11,232	)		(3,679	)		(6,605	)		(17,318	)		(17,837	)

Total segment pre-tax operating income		91,421			77,811			180,628			156,679
Total se gment pre-tax operating income														91,962			81,548			272,590			238,227

Non-segment expense, net (A)		43,448			42,244			51,740			59,624			72,532			42,929			124,272			102,553



Net income		47,973			35,567			128,888			97,055			19,430			38,619			148,318			135,674

Dividends on preferred stock		2,719			—			5,438			—			2,718			—			8,156			—

Loss on redemption of preferred stock														11,385			—			11,385			—


Net income available to common stockholders	$	45,254		$	35,567		$	123,450		$	97,055		$	5,327		$	38,619		$	128,777		$	135,674


Diluted net income available to common stockholders per common share	$	1.09		$	0.83		$	2.96		$	2.27		$	0.12		$	0.91		$	3.06		$	3.17

Total assets ~~decreased $175.7 million~~increased $1.1 billion during the first ~~six~~nine months of 2006 primarily as a result of increased ~~unrealized losses on investments.~~investment holdings. Total investments grew ~~$197~~$994 million which was offset by an increase in unrealized investment losses of ~~$745~~$213 million. Stockholders’ equity ~~decreased $141.9~~increased $21.3 million in the first ~~six~~nine months of 2006 primarily as a result of increased unrealized losses on available-for-sale investments of $215.7 million, treasury stock purchases of $56.3 million, and dividends declared on preferred stock of $5.4 million. The decrease was partially offset by year-to-date net income of ~~$128.9~~$148.3 million, the conversion of PRIDES to common stock of $143.5 million, and stock issued under various incentive plans of ~~$6.6~~$8.6 million. The increase was partially offset by the redemption of preferred stock of $156.2 million, treasury stock purchases of $56.3 million, increased unrealized losses on available-for-sale investments of $55.7 million, and dividends declared on preferred stock of $8.2 million. The unrealized losses included in accumulated other comprehensive loss are presented after related adjustments to DAC, VOBA, capitalized deferred sales inducements, closed block policyowner dividend obligation, unearned revenue reserves and deferred income taxes.

PROTECTION PRODUCTS

Our protection products segment primarily consists of term life, universal life and indexed life insurance policies. These products are marketed on a national basis primarily through IMOs, CMOs, a PPGA distribution system and a New York distribution system. When protection products are sold, we invest the premiums we receive in our investment portfolio and establish a liability representing our commitment to the policyowner. We manage investment spread by seeking to maximize the return on these invested assets, consistent with our asset/liability and credit quality policies. We enter into reinsurance arrangements in order to reduce the effects of mortality risk and the statutory capital strain from writing new business. All income statement line items are presented net of reinsurance amounts. In addition, the protection products segment includes the results of the closed block. Protection products in force totaled ~~$103.6~~$104.7 billion at ~~June~~September 30, 2006 and $102.5 billion at December 31, 2005. Protection products in force is a performance measure utilized by investors, analysts and the Company to assess the Company’s position in the industry. A summary of our protection products segment operations follows:


	For The Three Months Ended June 30,						For The Six Months Ended June 30,
	2006			2005			2006			2005		For The Three Months Ended September 30,					For The Nine Months Ended September 30,
												2006		2005			2006			2005
	($ in thousands)											($ in thousands)
Revenues:
Insurance premiums	$	54,284		$	59,569		$	106,928		$	121,052	$	49,916	$	53,535		$	156,844		$	174,587
Product charges		51,239			40,646			106,358			87,723		54,176		51,350			160,534			139,073
Net investment income		89,253			92,983			177,559			179,869		89,086		88,930			266,645			268,799
Realized gains (losses) on closed block investments		(1,056	)		(40	)		(2,118	)		90		122		(650	)		(1,996	)		(560	)
Other income		886			857			1,757			1,718		902		879			2,659			2,597

Total revenues		194,606			194,015			390,484			390,452		194,202		194,044			584,686			584,496


Benefits and expenses:
Policyowner benefits		95,052			79,174			185,464			168,375		91,617		87,918			277,081			256,293
Underwriting, acquisition and other expenses		18,614			19,486			35,765			37,879		18,773		19,473			54,538			57,352
Amortization of DAC and VOBA, net of open block gain/loss adjustment		17,548			22,107			47,908			46,978		25,009		27,598			72,917			74,576
Dividends to policyowners		17,682			31,862			36,415			51,864		16,368		18,769			52,783			70,633

Total benefits and expenses		148,896			152,629			305,552			305,096		151,767		153,758			457,319			458,854


Pre-tax operating income — Protection Products segment	$	45,710		$	41,386		$	84,932		$	85,356	$	42,435	$	40,286		$	127,367		$	125,642

the first ~~six~~nine months of 2006 compared to 2005 primarily due to the growth in our in force block of indexed life ~~business.~~business, including increased amounts of interest credited to our policyowner accounts.

Underwriting, Acquisition and Other Expenses.Underwriting, acquisition and other expenses are a key driver of our business as they are costs of our operations. Expenses decreased for the first ~~six~~nine months of 2006 compared to 2005 primarily due to decreased state premium taxes and lower policy administration costs as we continue to centralize our administrative functions.

Amortization of DAC and VOBA.The amortization of DAC and VOBA are expense items which decreased for the ~~second~~third quarter ~~of 2006~~ and ~~increased for the~~ first ~~six~~nine months of 2006 as compared to the ~~comparable~~respective periods in 2005. During the second quarter of 2006, projected future margin items for DAC amortization were updated with current estimates. These updated projected margins ~~resulted in lower~~continue to be appropriate for the amortization during the third quarter. In addition, during the third quarter of 2006 there was higher open block universal life mortality as compared to the third quarter of 2005. As a result, DAC and VOBA amortization in the ~~second~~third quarter ~~of 2006. DAC~~ and ~~VOBA are generally amortized in proportion to product gross margins which increased in the~~ first ~~six~~nine months of 2006 ~~resulting~~is lower than for the same periods in ~~higher year-to-date amortization expense. Year-to-date amortization expense also increased as a result of higher lapses in the whole life product line.~~2005.

Dividends to Policyowners.In addition to basic policyowner dividends, dividend expense includes increases or decreases to the closed block policyowner dividend obligation liability carried on the consolidated balance sheet. The actual results of the closed block are adjusted to equal the expected earnings based on the actuarial calculation at the time of formation of the closed block (which we refer to as the closed block glide path). An adjustment is made to dividend expense to have the closed block operating results equal the closed block glide path. If the actual results for the period exceed the closed block glide path, increased dividend expense is recorded as a policyowner dividend obligation to reduce the actual closed block results. For actual results less than the closed block glide path, dividend expense is reduced to increase the actual closed block results. As a result of this accounting treatment, operating earnings from the closed block only include the predetermined closed block glide path.

Dividend expense decreased for the first ~~six~~nine months of 2006 compared to 2005 due to decreased closed block earnings, primarily resulting from ~~the~~lower net investment income and realized losses on closed block ~~investments and lower net investment income.~~investments.

ACCUMULATION PRODUCTS

Our accumulation products segment primary offerings consist of individual fixed annuities and funding agreements. The fixed annuities are marketed on a national basis primarily through IMOs and independent brokers. Similar to our protection products segment, we invest the premiums we receive from accumulation product deposits in our investment portfolio and establish a liability representing our commitment to the policyowner. We manage product spread by seeking to maximize the return on our invested assets consistent with our asset/liability management and credit quality policies. When appropriate, we periodically reset the interest rates credited to our policyowner liability. Accumulation products reserves totaled $13.8 billion at September 30, 2006 and $13.5 billion at ~~June 30, 2006 and~~ December 31, 2005. A summary of our accumulation products segment operations follows:


	For The Three Months Ended June 30,				For The Six Months Ended June 30,				For The Three Months Ended September 30,				For The Nine Months Ended September 30,
	2006		2005		2006		2005		2006		2005		2006		2005
	($ in thousands)								($ in thousands)
Revenues:
Immediate annuity and supplementary contract premiums	$	458	$	1,056	$	1,400	$	1,536	$	1,168	$	727	$	2,568	$	2,263
Product charges		17,501		13,992		30,444		25,948		16,349		13,589		46,793		39,537
Net investment income		197,276		183,553		393,933		365,199		200,328		189,332		594,261		554,531
Other income		2,663		2,663		5,283		5,204		2,641		2,551		7,924		7,755

Total revenues		217,898		201,264		431,060		397,887		220,486		206,199		651,546		604,086


Benefits and expenses:
Policyowner benefits		125,921		132,895		253,596		257,623		131,119		130,529		384,715		388,152
Underwriting, acquisition and other expenses		9,394		6,901		18,818		14,161		9,815		7,230		28,633		21,391
Amortization of DAC and VOBA		31,405		21,159		53,106		46,206		28,655		22,030		81,761		68,236
Dividends to policyowners		1		2		1		3		1		1		2		4

Total benefits and expenses		166,721		160,957		325,521		317,993		169,590		159,790		495,111		477,783


IMO Operations:
Other income		7,607		7,153		16,206		16,164		8,017		7,331		24,223		23,495
Other expenses		5,522		5,572		12,410		13,503		5,707		5,873		18,117		19,376

Net IMO operating income		2,085		1,581		3,796		2,661		2,310		1,458		6,106		4,119


Pre-tax operating income — Accumulation Products segment	$	53,262	$	41,888	$	109,335	$	82,555	$	53,206	$	47,867	$	162,541	$	130,422

accounted for approximately ~~83%~~84% of our annuity deposits in the first ~~six~~nine months of 2006 ~~and~~compared to 83% in the first nine months of 2005. We also placed floating and fixed rate funding agreements totaling ~~$174.7~~$610.7 million and $26.2 million during the first ~~six~~nine months of 2006 and 2005, respectively. We expect higher interest rates will continue to impact our accumulation segment sales.

Product Charges.The deposits we receive on accumulation products are not recorded as revenue but instead as a policyowner liability. Surrender charges collected on accumulation products are recorded as revenue and shown as a product charge. Product charges increased in the first ~~six~~nine months of 2006 as compared to 2005 due to increased policy withdrawals within the surrender charge period.

Persistency.Persistency, which we measure in terms of a withdrawal rate, is a key driver of our business as it refers to the policies which remain in our block of business. A low withdrawal rate reflects higher persistency indicating more business is remaining in force to generate future revenues. Withdrawals represent funds taken out of accumulation products by policyowners not including those due to the death of policyowners. Annuity withdrawal rates without internal replacements, based on a rolling four quarter period, increased in 2006 to ~~10.9%~~11.6% or ~~$942.2~~$1,374.5 million compared to ~~7.8%~~7.6% or ~~$526.1~~$799.2 million in 2005. During 2006, higher surrenders were experienced on the annual reset business as market interest rates have risen plus a large block of guaranteed rate annuity business came out of its rate lock period contributing to the increased surrenders. Overall lapse experience has been better than expected and our total withdrawal experience remains within our pricing assumptions.

Product Spread.Product spread is a key driver of our business as it measures the difference between the income earned on our invested assets and the rate which we credit to policyowners, with the difference reflected as segment operating income. We actively manage product spreads in response to changes in our investment portfolio yields by adjusting liability crediting rates while considering our competitive strategies. Asset earned rates and liability crediting rates, based on a rolling four quarter period, were as follows for our annuity products:


	For The Rolling Four Quarters Ended June 30,						For The Rolling Four Quarters Ended September 30,
	2006			2005			2006			2005
Asset earned rate		5.71	%		5.76	%		5.70	%		5.73	%
Liability credited rate		3.46	%		3.58	%		3.39	%		3.58	%

Product spread		2.25	%		2.18	%		2.31	%		2.15	%

Underwriting, Acquisition and Other Expenses.Underwriting, acquisition and other expenses are a key driver of our business as they are costs of our operations. Expenses increased in the first ~~six~~nine months of 2006 compared to 2005 primarily due to higher legal costs and non-deferrable agent commissions associated with a policy persistency program.

Amortization of DAC and VOBA.The amortization of DAC and VOBA are expense items which increased for the first ~~six~~nine months of 2006 as compared to 2005. DAC and VOBA are generally amortized in proportion to product gross margins which increased in the first ~~six~~nine months of 2006, resulting in higher amortization expense. In addition, higher surrenders in ~~the second quarter of~~ 2006 resulted in additional amortization.

IMO Operations.IMO Operations are a key driver of our business as the earnings from our wholly-owned IMOs are a component of the accumulation products segment operating income. IMOs have contractual arrangements to promote our insurance products in their networks of agents and brokers. Additionally, they also contract with third party insurance companies. We own four such IMOs. The income from IMO operations primarily represents annuity commissions received by our wholly-owned IMOs from those third party insurance companies. Net IMO operating income increased in the first ~~six~~nine months of 2006 compared to 2005 primarily due to lower legal expenses.

OTHER

The other operations consist of our non-core lines of business outside of protection and accumulation products. These lines of business include holding company revenues and expenses, operations of our real estate and asset management subsidiary, and accident and health insurance. The pre-tax operating loss of our other operations in the first six months of 2006 increased as compared to the first six months of 2005 primarily as a result of stock option expense, legal costs and expenses for recruiting and relocating holding company personnel.

INCOME STATEMENT RECONCILIATION

A reconciliation of our segment pre-tax operating income to net income as shown in our consolidated statements of income follows:


	For The Three Months Ended June 30,						For The Six Months Ended June 30,						For The Three Months Ended September 30,						For The Nine Months Ended September 30,
	2006			2005			2006			2005			2006			2005			2006			2005
	($ in thousands)						($ in thousands)						($ in thousands)						($ in thousands)
Segment pre-tax operating income:
Protection Products	$	45,710		$	41,386		$	84,932		$	85,356		$	42,435		$	40,286		$	127,367		$	125,642
Accumulation Products		53,262			41,888			109,335			82,555			53,206			47,867			162,541			130,422
Other operations		(7,551	)		(5,463	)		(13,639	)		(11,232	)		(3,679	)		(6,605	)		(17,318	)		(17,837	)

Total segment pre-tax operating income		91,421			77,811			180,628			156,679			91,962			81,548			272,590			238,227

Non-segment items — increases (decreases) to income:
Realized and unrealized gains (losses) on assets and liabilities:
Realized/unrealized gains (losses) on open block assets		(7,508	)		(1,517	)		(7,677	)		(1,340	)
Realized/unrealized losses on open block assets														(10,999	)		(793	)		(18,676	)		(2,133	)
Unrealized gains (losses) on open block options and trading investments		(54,301	)		7,823			(2,425	)		(41,428	)		82,386			24,805			79,961			(16,623	)
Change in option value of indexed products and market value adjustments on total return strategy annuities		51,198			(31,745	)		62,341			12,589			(139,271	)		6,814			(76,930	)		19,403
Cash flow hedge amortization		26			38			54			77			129			35			183			112
(Amortization) restoration of DAC and VOBA due to open block gains and losses and market value adjustments		2,191			8,208			(14,268	)		5,383			16,420			(9,086	)		2,152			(3,703	)
(Amortization) restoration of deferred sales inducements due to open block gains and losses and market value adjustments		(858	)		—			(6,257	)		—			4,780			—			(1,477	)		—
Litigation following class certification, net														(3,179	)		(9,380	)		(3,179	)		(9,380	)
Merger costs														(1,390	)		—			(1,390	)		—
Other income (loss) from non-insurance operations		—			12						(365	)		—			160			—			(205	)


Income from continuing operations		82,169			60,630			212,396			131,595			40,838			94,103			253,234			225,698

Interest expense		(8,765	)		(8,191	)		(17,430	)		(15,971	)		(9,148	)		(7,725	)		(26,578	)		(23,696	)
Early extinguishment of debt														—			(19,082	)		—			(19,082	)
Income tax expense		(25,431	)		(16,872	)		(66,078	)		(18,569	)		(12,260	)		(28,677	)		(78,338	)		(47,246	)


Net income		47,973			35,567			128,888			97,055			19,430			38,619			148,318			135,674

Dividends on preferred stock		(2,719	)		—			(5,438	)		—			(2,718	)		—			(8,156	)		—
Loss on redemption of preferred stock														(11,385	)		—			(11,385	)		—


Net income available to common stockholders	$	45,254		$	35,567		$	123,450		$	97,055		$	5,327		$	38,619		$	128,777		$	135,674

Unrealized gains (losses) on open block options and trading investments also will fluctuate from period to period depending on prevailing interest rates, the economic environment and credit events. We also have trading securities that back our total return strategy traditional annuity products. The market value adjustment on the trading securities resulted in unrealized ~~losses~~gains of ~~$6.3~~$14.2 million and ~~$0.2~~$14.0 million in the ~~second~~third quarter and first ~~six~~nine months of 2006, respectively, and unrealized ~~gains~~losses of ~~$8.3~~$1.5 million and ~~unrealized losses of $13.4~~$14.9 million in the ~~second~~third quarter and first ~~six~~nine months of 2005, respectively. In addition, we use options to hedge our indexed products. In accounting for derivatives, we adjusted our options to market value, which, due to the economic environment and stock market conditions, resulted in an unrealized ~~losses~~gains of ~~$48.0~~$68.2 million and ~~$2.2~~$66.0 million in the ~~second~~third quarter and first ~~six~~nine months of 2006, respectively, and an unrealized gain of $26.3 million and an unrealized loss of ~~$0.5 million and $28.0~~$1.7 million in the ~~second~~third quarter and first ~~six~~nine months of 2005, respectively.

third quarter and first ~~six~~nine months of 2006, respectively, and ~~increased~~decreased expense of ~~$31.8~~$6.8 million and ~~reduced expense of $12.6~~$19.4 million in the ~~second~~third quarter and first ~~six~~nine months of 2005, respectively.

DAC, VOBA and deferred sales inducements amortization is adjusted for realized and unrealized gains and losses and derivative related market value adjustments. As a result of the fluctuating gains and losses and derivative adjustments between periods, DAC and VOBA amortization expense decreased ~~$6.0~~$25.5 million and ~~$19.6~~$5.9 million in the ~~second~~third quarter and first ~~six~~nine months of 2006 as compared to the respective periods in 2005. Deferred sales inducements amortization increased ~~$0.9~~$4.8 million and ~~$6.3~~decreased $1.5 million in the ~~second~~third quarter and first ~~six~~nine months of 2006 as compared to the respective periods in 2005.

Litigation Following Class Certification, Net.As previously disclosed, a charge was taken in the third quarter of 2005 in connection with certain lawsuits in California. In the third quarter of 2006, an additional charge was taken as a result of an increase in the expected cost necessary to cover the net exposures of these lawsuits.

Merger Costs.Merger costs are expenses associated with the proposed merger with Aviva plc. The costs in the third quarter of 2006 were primarily for actuarial consulting services and shareholder communications.

Early Extinguishment of Debt.In September, 2005, holders of our $185.0 million aggregate original principal amount of OCEANs exercised their conversion rights which resulted in our issuance of 1.7 million shares of common stock and a cash payment of $203 million, including a $12.7 million prepayment premium. The prepayment premium and a write-off of $6.4 million of remaining unamortized debt issuance costs have been reported as early extinguishment of debt expense in the consolidated statement of income.

Income Tax Expense.The effective income tax rate for the nine months ended September 30, 2006 varied from the prevailing corporate rate primarily as a result of tax exempt income and the write-off of certain deferred tax assets. The effective income tax rate for the nine months ended September 30, 2005 varied from the prevailing corporate rate primarily as a result of tax exempt income, a reduction in the income tax accrual, ~~for~~and additional tax on the ~~six months ended June 30,~~joint venture sale. During the third quarter of 2006 ~~and 2005.~~the Company wrote-off $3.2 million of deferred tax assets related to the expiration of capital loss carryovers. The accrual reductions were for the release of provisions originally established for potential tax adjustments related to open Internal Revenue Service exam years from 1997 through 2003 which were settled or eliminated during 2006 and 2005. The accrual was reduced ~~$0.5~~$0.7 million in 2006 and ~~$19.7~~$13.4 million in 2005. The 2005 accrual reduction was primarily related to the settlement of the tax treatment of a leveraged lease investment and the determination of taxable income of some partnership investments. The effective income tax rate for the third quarter of 2005 varied from the prevailing corporate rate primarily due to additional income tax expense of $6.6 million incurred in the restructuring of the Company’s joint venture with Ameritas Life Insurance Corp. in which the Company’s interest in Ameritas Variable Life Insurance Company was sold to Ameritas Life Insurance Corp. The additional tax expense related to the reversal of taxable temporary differences during the third quarter of 2005 without the benefit of previously anticipated dividends received deductions. The effective income tax rate excluding the accrual reductions and the additional tax on the joint venture sale was ~~34.1%~~33.5% and 33.1% for the ~~six~~nine months ended ~~June~~September 30, 2006 and 2005, respectively.

Loss on Redemption of Preferred Stock.On September 13, 2006, the Company redeemed all of its issued and outstanding shares of Series A Non-Cumulative Perpetual Preferred Stock (“Series A Preferred Stock”) at a price of $26.03 per share plus the preferred dividend payment of $.0453125 per share for a total redemption price per share of $26.48. The redemption resulted in a loss of $11.4 million.

ACCOUNTING DEVELOPMENTS

In December 2004, the FASB issued a revision to SFAS 123, “Share-Based Payment,” (SFAS 123R) which is a revision of SFAS 123, “Accounting for Stock-Based Compensation,” (SFAS 123). The statement supercedes APB Opinion No. 25, “Accounting for Stock Issued to Employees,” and related interpretations. SFAS 123R requires the fair value of all share-based awards to employees subsequent to January 1, 2006 to be recognized in the income statement over the vesting period, generally five years from date of grant or award. Effective on January 1, 2006 we adopted the modified prospective transition method provided under SFAS 123R. There was no effect to net income or total stockholders’ equity upon its adoption. See Note 2 to our consolidated financial statements for additional information regarding compensation expense included in net income for the first ~~six~~nine months of 2006 and the pro forma disclosure of compensation expense for the first ~~six~~nine months of 2005.

LIQUIDITY AND CAPITAL RESOURCES

AmerUs Group Co.

As a holding company, our cash flows from operations consist of dividends from subsidiaries, if declared and paid, interest from income on loans and advances to subsidiaries (including a surplus note issued to us by ALIC), investment income on our assets and fees which we charge our subsidiaries, offset by the expenses incurred for debt service, salaries and other expenses.

The payment of dividends by our insurance subsidiaries is regulated under various state laws. Generally, under the various state statutes, our insurance subsidiaries’ dividends may be paid only from the earned surplus arising from their respective businesses and must receive the prior approval of the respective state regulator to pay any

previous calendar year. Generally, the various state laws give the state regulators discretion to approve or disapprove requests for dividends in excess of these limits. We also consider risk-based capital levels, capital and liquidity operating needs, and other factors prior to paying dividends from the insurance subsidiaries. Based on the state law limitations and 2005 results, our life insurance subsidiaries could pay us an estimated $143 million in dividends in 2006 without obtaining regulatory approval. Our life insurance subsidiaries paid us approximately $30 million in dividends this year.

On June 16, 2006, we entered into an amended and restated credit agreement, which we refer to as the Revolving Credit Agreement, with a syndicate of lenders. The Revolving Credit Agreement provides up to $300 million of unsecured credit (the Commitment). With the consent of the Administrative Agent, we may increase the Commitment by up to $100 million, provided that existing lenders party to the Revolving Credit Agreement or other lenders agree to lend such amount. As of ~~June~~September 30, 2006, the outstanding loan balance amounted to ~~$9.0~~$40 million. The Revolving Credit Agreement provides for typical events of default and covenants with respect to the conduct of business and requires the maintenance of various financial levels and ratios. Among other covenants, we (a) cannot have a leverage ratio greater than 0.35:1.0, (b) must cause our insurance subsidiaries to maintain certain levels of risk-based capital, and (c) cannot permit our subsidiaries to incur additional indebtedness for borrowed money in excess of certain limits typical for such lines of credit. We closely monitor all of these covenants to ensure continued compliance. We ~~also must obtain~~have obtained the consent of the majority of the lenders to continue the Revolving Credit Agreement after the effective date of the Merger with Aviva.

On July 12, 2005, we filed a $1.5 billion shelf registration statement on Form S-3 with the Securities and Exchange Commission (the Shelf Registration), which was declared effective on July 15, 2005. The Shelf Registration will allow us to issue a variety of debt and/or equity securities when market opportunities and the need for financing arise. We utilized the shelf to issue senior notes and preferred stock in the third quarter of 2005. We have $1.05 billion of shelf capacity remaining.

We have $143.8 million of senior notes originally associated with the PRIDES outstanding at ~~June~~September 30, 2006. The PRIDES initially consisted of a $25 senior note and a contract requiring the holder to purchase our common stock. Under the purchase contract, holders of each contract ~~are~~were required to purchase our common stock on the settlement date of August 16, ~~2006, based on a specified settlement rate, which will vary according to~~2006. Under the ~~applicable market value~~terms of the agreement, the Company issued 4.9 million shares and received $143.8 million upon the maturity of the portfolio of U.S. Treasury securities pledged as collateral by holders of the Income PRIDES to secure their obligation to purchase shares of common stock ~~at the settlement date. The value~~ of the common stock to be issued upon settlement of each purchase contract will not exceed $25, the stated value of the PRIDES, unless the applicable market value of the common stock (which is measured by the common stock price over a 20-day trading day period) increases to more than $33.80 per share. If the market price of our common stock was assumed to be $67 per share at the settlement date, we would issue approximately 4.9 million shares. Proceeds from the stock issuance will be approximately $143.8 million.Company. On May 11, 2006, we entered into a remarketing agreement to remarket the senior note component of our PRIDES in accordance with the terms of the PRIDES. Following the remarketing, the maturity of the senior notes was extended to May 16, 2011, and the interest rate was reset to 6.583% per annum, effective on and after May 16, 2006. ~~The proceeds~~

On September 13, 2006, the Company redeemed all of its issued and outstanding shares of Series A Non-Cumulative Perpetual Preferred Stock (“Series A Preferred Stock”) at a price of $26.03 per share plus the preferred dividend payment of $.0453125 per share for a total redemption price per share of $26.48. Funding for the redemption came from the ~~remarketing were used to~~settlement of the forward purchase ~~a Treasury portfolio,~~contracts of the Company’s Income PRIDES which ~~was substituted for~~matured on August 16, 2006 as well as other equity issuances occurring in the ~~senior notes pledged~~six month period prior to the ~~collateral agent~~redemption. In order to ~~secure~~provide the ~~PRIDES holders’ obligation~~funds necessary to ~~purchase our~~complete the redemption, Aviva plc purchased 3,073 shares of the Company’s common stock ~~under~~at $69.00 per share for an aggregate cash purchased price of $0.2 million pursuant to the ~~related purchase contracts. We did not receive any~~terms of ~~the proceeds from the remarketing of the senior notes.~~a subscription agreement dated September 12, 2006.

We have previously purchased our common stock under a stock purchase program approved by our Board of Directors effective June 24, 2005. The plan allowed us to purchase up to six million shares of our common stock at such times and under such conditions, as we deemed advisable. The purchases were to be made in the open market or by such other means as we determined to be appropriate, including privately negotiated purchases. The purchase program superceded all prior purchase programs. In connection with the Merger Agreement, Aviva’s consent is required for any future common stock purchases. We purchased 0.7 million shares in the second quarter of 2006 and ~~2.5 million~~

4041

2.5 million shares in 2005 under the 2005 purchase plan. The purchase of shares included buybacks under two accelerated share repurchase programs. The accelerated share repurchase programs allowed us to purchase the shares immediately, with the counterparty purchasing the shares in the open market. The 2006 accelerated share repurchase program was completed in the second quarter of 2006, resulting in our paying $41.0 million to purchase 0.7 million shares. The 2005 accelerated share repurchase program was settled in February 2006, resulting in our paying $13.4 million as a final adjusted purchase price.

We manage liquidity on a continuing basis. One way is to minimize our need for capital. We accomplish this by attempting to use our capital as efficiently as possible and by developing capital-efficient products in our insurance subsidiaries. We also manage our mix of sales by focusing on the more capital-efficient products. In addition, we use reinsurance agreements, where cost-effective, to reduce capital strain in the insurance subsidiaries. We also focus on optimizing the consolidated capital structure to properly balance the levels and sources of borrowing and the issuance of equity securities.

Insurance Subsidiaries

Our insurance subsidiaries’ sources of cash consist primarily of premium receipts; deposits to policyowner account balances; and income from investments, sales, maturities and calls of investments and repayments of investment principal. The uses of cash are primarily related to withdrawals of policyowner account balances, investment purchases, payment of policy acquisition costs, payment of policyowner benefits, repayment of debt, income taxes and current operating expenses. Insurance companies generally produce a positive cash flow from operations, as measured by the amount by which cash flows are adequate to meet benefit obligations to policyowners and normal operating expenses as they are incurred. The remaining cash flow is generally used to increase the asset base to provide funds to meet the need for future policy benefit payments and for writing new business.

Management believes that the current level of cash and available-for-sale, held-for-trading and short-term securities, combined with expected net cash inflows from operations, maturities of fixed maturity investments, principal payments on mortgage-backed securities and sales of its insurance products, will be adequate to meet the anticipated short-term cash obligations of the insurance subsidiaries.

Matching the investment portfolio maturities to the cash flow demands of the type of insurance being provided is an important consideration for each type of protection product and accumulation product. We continuously monitor benefits and surrenders to provide projections of future cash requirements. As part of this monitoring process, we perform cash flow testing of assets and liabilities under various scenarios to evaluate the adequacy of reserves. In developing our investment strategy, we establish a level of cash and securities which, combined with expected net cash inflows from operations and maturities and principal payments on fixed maturity investment securities, are believed adequate to meet anticipated short-term and long-term benefit and expense payment obligations. There can be no assurance that future experience regarding benefits and surrenders will be similar to historic experience since withdrawal and surrender levels are influenced by such factors as the interest rate environment and general economic conditions and the claims-paying and financial strength ratings of the insurance subsidiaries.

We take into account asset/liability management considerations in the product development and design process. Contract terms for the interest-sensitive products include surrender and withdrawal provisions which mitigate the risk of losses due to early withdrawals. These provisions generally do one or more of the following: limit the amount of penalty-free withdrawals, limit the circumstances under which withdrawals are permitted, or assess a surrender charge or market value adjustment relating to the underlying assets.

In addition to the interest-sensitive products, our insurance subsidiaries have issued funding agreements totaling ~~$1,088.7~~$1,499.7 million outstanding as of ~~June~~September 30, 2006, consisting of one to ten year maturity fixed and floating rate insurance contracts. The assets backing the funding agreements are legally segregated and are not subject to claims that arise out of any other business of the insurance subsidiaries. The funding agreements are further backed by the general account assets of the insurance subsidiaries. The segregated assets and liabilities are included with ~~general account assets in the~~

4142

general account assets in the financial statements. The funding agreements may not be cancelled by the holders unless there is a default under the agreement, but the insurance subsidiaries may terminate the agreement at any time.

We also have variable separate account assets and liabilities representing funds that are separately administered, principally for variable annuity contracts, and for which the contractholder bears the investment risk. Separate account assets and liabilities are reported at fair value and amounted to ~~$209.6~~$202.4 million at ~~June~~September 30, 2006. Separate account contractholders generally have no claim against the assets of the general account, except with respect to certain insurance benefits. The operations of the separate accounts are not included in the accompanying consolidated financial statements.

Through their respective memberships in the Federal Home Loan Banks (FHLB) of Des Moines, Topeka, and Indianapolis; ALIC, American and ILIC are eligible to borrow under variable-rate short term fed funds arrangements to provide additional liquidity. These borrowings are secured and interest is payable based on current rates at the time of each advance. There were no borrowings outstanding under these arrangements at ~~June~~September 30, 2006. In addition, ALIC has long-term fixed rate advances from the FHLB outstanding of ~~$11.7~~$11.5 million at ~~June~~September 30, 2006.

The insurance subsidiaries may also obtain liquidity through sales of investments. The investment portfolio as of ~~June~~September 30, 2006, had a carrying value of ~~$19.5~~$20.8 billion, including closed block investments.

The level of capital in the insurance companies is regulated by risk-based capital formulas and is monitored by rating agencies. On March 16, 2006, Moody’s Investor Services changed the rating outlook for the Company and its insurance and other subsidiaries to stable from negative. On July 13, 2006, following the announcement that AmerUs Group and Aviva plc had signed a definitive agreement under which Aviva plc would acquire AmerUs Group, rating agencies took the following rating action on the Company and its insurance and other subsidiaries: Moody’s —– review for possible upgrade; Fitch —– Ratings Watch Positive; A.M. Best —– review with positive implications; and Standard & Poor’s —– ratings outlook revised from stable to positive. In order to maintain appropriate capital levels, it may be necessary from time to time for AmerUs Group Co. to provide additional capital to the insurance companies.

We participate in a securities lending program whereby certain fixed maturity securities from the investment portfolio are loaned to other institutions for a short period of time. We receive a fee in exchange for the loan of securities and require initial collateral equal to 102 percent, with an on-going level of 100 percent, of the market value of the loaned securities to be separately maintained. Securities with a market value of approximately ~~$310.3~~$349.0 million and $458.8 million were on loan under the program and we were liable for cash collateral under our control of approximately ~~$320.8~~$362.5 million and $474.6 million at ~~June~~September 30, 2006 and December 31, 2005, respectively. The collateral held under the securities lending program has been included in cash and cash equivalents in the consolidated balance sheet and the obligation to return the collateral upon the return of the loaned securities has been included in payable for collateral under securities lending and other transactions.

We also receive collateral that is posted under the ISDA Collateral Support Annex (CSA) requirements. This collateral is posted by derivative counterparties to reduce our exposure to them and bring their exposure within the guidelines of the CSA. The collateral held under the obligation to return the collateral has been included in payable for collateral under securities lending and other transactions.

We may also enter into securities borrowing arrangements from time to time whereby we borrow securities from other institutions and pay a fee. Securities borrowed amounted to ~~$133.4~~$132.6 million at ~~June~~September 30, 2006 and $138.2 million at December 31, 2005, respectively, and are included in accrued expenses and other liabilities in the consolidated balance sheet.

At ~~June~~September 30, 2006, the statutory capital and surplus of the insurance subsidiaries was approximately ~~$1.1~~$1.2 billion. Management believes that each insurance company has statutory capital which provides adequate risk based capital that exceeds required levels.

4243

In the future, in addition to cash flows from operations and borrowing capacity, the insurance subsidiaries may obtain their required capital from AmerUs Group Co.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The main objectives in managing our investment portfolios are to optimize investment income and total investment returns while minimizing credit risks in order to provide maximum support to the insurance underwriting operations. Investment strategies are developed based on many factors including asset liability management, regulatory requirements, fluctuations in interest rates and consideration of other market risks. Investment decisions are centrally managed by investment professionals based on guidelines established by management and approved by the boards of directors.

Market risk represents the potential for loss due to adverse changes in the fair value of financial instruments. The market risks related to our financial instruments primarily relate to the investment portfolio, which exposes us to risks related to interest rates, credit quality and prepayment variation. Analytical tools and monitoring systems are in place to assess each of these elements of market risk.

Interest rate risk is the price sensitivity of a fixed income security to changes in interest rates. Management views these potential changes in price within the overall context of asset and liability management. Actuarial professionals estimate the cash flow pattern of our liabilities to determine their duration. This is then compared to the characteristics of the assets that are currently backing the liabilities to arrive at an asset allocation strategy for future investments that management believes mitigates the overall effect of interest rates.

For variable and indexed products, profitability on the portion of the policyowner’s account balance invested in the fixed general account option or strategy, if any, is also affected by the spreads between interest yields on investments and rates credited to those policies. For the variable products, the policyholder assumes essentially all the investment earnings risk for the portion of the account balance invested in the separate accounts. For the indexed products, we purchase primarily call options that are designed to match the return owed to contract holders who elect to participate in one or more market indices. Profitability on the portion of the indexed products tied to market indices is significantly impacted by the spread between interest earned on investments and the sum of (1) the cost of underlying call options purchased to match the returns owed to contract holders and (2) the minimum interest guarantees owed to the contract holder, if any. Profitability on the indexed products is also impacted by changes in the fair value of the embedded option which provides the contract holder the right to participate in market index returns after the next anniversary date of the contract. This impacts profitability as we primarily purchase one-year call options to fund the returns owed to the contract holders at the inception of each contract year. This practice matches with the contract holders’ rights to switch to different indices on each anniversary date. The value of the forward starting options embedded in the indexed products can fluctuate with changes in assumptions as to future volatility of the market indices, risk free interest rates, market returns and the lives of the contracts.

The following table provides information about our fixed maturity investments and mortgage loans for both our trading and other than trading portfolios at ~~June~~September 30, 2006. The table presents amortized cost and related weighted average interest rates by expected maturity dates. The amortized cost approximates the cash flows of principal amounts in each of the periods. The cash flows are based on the earlier of the call date or the maturity date or, for mortgage-backed securities, expected payment patterns. Actual cash flows could differ from the expected amounts.

4344

(b) There was no change in our internal control over financial reporting during our last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II — OTHER INFORMATION

Item 1. Legal Proceedings

subsidiaries of AmerUs Group Co. alleging the unauthorized practice of law, claims related to the suitability of the products for, and the manner in which they were sold to, the senior citizen market, including violations of California’s insurance code and unfair competition laws. The plaintiffs seek civil penalties, restitution, injunctive relief and other relief and damages.

In these matters, plaintiffs seek a variety of remedies including equitable relief in the form of injunctive and other remedies and monetary relief in the form of contractual and extra-contractual damages. Some of these claims and legal actions are in jurisdictions where juries are given substantial latitude in assessing damages, including punitive and exemplary damages. Often more specific information beyond the type of relief sought is not available because plaintiffs have not requested more specific relief in their court pleadings. In our experience, monetary demands in plaintiffs’ court pleadings bear little relation to the ultimate loss, if any, to AmerUs. Estimates of possible losses or ranges of losses for particular matters cannot in the ordinary course be made with a reasonable degree of certainty. It is possible that AmerUs’ results of operations or cash flow in a particular quarterly or annual period could be materially adversely affected by an ultimate unfavorable resolution of pending litigation and regulatory matters.

Item 1A. Risk Factors

Business uncertainties and contractual restrictions could lead to adverse effects on our business and operating results prior to completion of the planned Merger with Aviva plc.

Uncertainties related to the Merger and restrictions on the operation of our business imposed by the Merger Agreement may have an adverse effect on our business and operating results. As a result of these uncertainties, we may be unable to attract and retain key employees and agents during the pendency of the Merger, and customers, suppliers and others having business dealings with us may defer business decisions until the Merger is completed or seek to change existing relationships with us. In addition, the Merger Agreement imposes a number of customary restrictions for this type of transaction on the operation of our business prior to completion of the Merger, such as entering into certain material agreements, incurring certain liabilities and indebtedness, acquiring or disposing of material assets, issuing securities and paying dividends (other than regularly scheduled dividends on our Series A Non-Cumulative Perpetual Preferred Stock), among other restrictions. These restrictions could prevent us from pursuing attractive business opportunities that arise prior to completion of the Merger. The pendency of the Merger may also disrupt the operation of our business as a result of the substantial time and effort invested by our management in connection with the Merger.

If we are unable to complete the planned Merger, our business, financial condition, operating results and stock price could suffer.

The completion of our planned Merger with Aviva is subject to customary closing conditions, including the ~~approval of our shareholders and the~~ receipt of certain government and regulatory ~~approvals, including the expiration of all waiting periods required under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended.~~approvals. In addition, the occurrence of certain events, changes or other circumstances could give rise to the termination of the Merger Agreement. As a result, no assurances can be given that the Merger will be completed. If ~~our shareholders choose not to approve the Merger, or if~~ we ~~otherwise~~ fail to satisfy, or obtain a waiver of the satisfaction of, the closing conditions to the Merger and the Merger is not completed, we could be subject to various adverse consequences, including, but not limited to, the following:

Item 4. Submission of Matters to a Vote of Security Holders

At ~~the annual~~a special meeting of the Company’s shareholders on ~~May 4,~~October 19, 2006, the Company’s shareholders approved ~~(1)~~ the ~~reelection~~agreement and plan of David A. Arledge, John W. Norris, Jr., and John A. Wing; (2) the amended and restated 2003 Stock Incentive Plan; and (3) the ratification of the appointment by the Board of Directors of the Company of Ernst & Young LLP as the Company’s independent auditors.merger with Aviva plc entered into on July 12, 2006. The result of the vote is as follows:

~~Election of David A. Arledge~~


~~For:~~			~~26,083,694~~
~~Withheld:~~			~~259,612~~

~~Election of John W. Norris Jr.~~


~~For:~~			~~25,942,129~~
~~Withheld:~~			~~401,177~~

~~Election of John A. Wing~~


~~For:~~			~~26,074,621~~
~~Withheld:~~			~~268,685~~

~~Amended and Restated 2003 Stock Incentive Plan~~


~~For:~~			~~19,082,352~~
~~Against:~~			~~3,952,530~~
~~Abstaining:~~			~~917,436~~

~~Ratification of Ernst & Young LLP~~


~~For:~~			~~25,240,866~~
~~Against:~~			~~963,636~~
~~Abstaining:~~			~~138,804~~

The term of the following other directors of the Company continued after the meeting: Roger K. Brooks; Thomas F. Gaffney; Thomas C. Godlasky; Louis A. Holland; Ward M. Klein; Jack C. Pester; Heidi L. Steiger; Stephen Strome; and F.A. Wittern, Jr. In addition, Andrew J. Paine, Jr. retired at the May 4, 2006 meeting.For: 27,393,473
Against: 527,028
Abstaining: 170,069

Item 6. Exhibits

A list of exhibits included as part of this report is set forth in the Exhibit Index which immediately precedes such exhibits and is hereby incorporated by reference herein.

4849

AMERUS GROUP CO. AND SUBSIDIARIES

INDEX TO EXHIBITS


Exhibit
No.		Description
2.1		Agreement and Plan of Merger by and among Aviva plc, Libra Acquisition Corporation and AmerUs Group, filed as Exhibit 2.1 on Form 8-K dated July 12, 2006 is hereby incorporated by reference.

3.1		Amended and Restated Articles of Incorporation of the Registrant filed as Exhibit 3.1 on Form 10-Q, on November 8, 2005, is hereby incorporated by reference.

3.2		Amended and Restated Bylaws of the Registrant, filed as Exhibit 3.2 on Form 10-Q, dated August 6, 2004, is hereby incorporated by reference.

~~4.1~~10.1*		~~Remarketing Agreement among AmerUs Group Co., U.S. Bank National Association (as successor~~First Amendment dated October 30, 2006 to ~~Wachovia Bank, National Association), Citigroup Global Markets Inc. and Goldman, Sachs & Co., filed as Exhibit 99.1 on Form 8-K dated May 11, 2006 is hereby incorporated by reference.~~

~~10.1~~		~~Amended and Restated 2003 Stock Incentive Plan, filed as Exhibit 99.1 on Form 8-K dated May 4, 2006 is hereby incorporated by reference.~~

~~10.2~~		~~Accelerated Share Repurchase Agreement between AmerUs Group Co. and Citibank, N.A., filed as Exhibit 99.2 on Form 8-K dated May 4, 2006 is hereby incorporated by reference.~~

~~10.3~~		the Amended and Restated Credit Agreement ~~filed as Exhibit 10.1 on Form 8-K~~ dated June 16, ~~2006 is hereby incorporated by reference.~~

~~10.4~~		~~Employment Agreement by and between AmerUs Group Co. and Thomas C. Godlasky, filed as Exhibit 10.1 on Form 8-K dated July 12, 2006 is hereby incorporated by reference.~~

~~10.5~~		~~Employment Agreement by and between AmerUs Group Co. and Gregory D. Boal, filed as Exhibit 10.2 on Form 8-K dated July 12, 2006 is hereby incorporated by reference.~~

~~10.6~~		~~Employment Agreement by and between AmerUs Group Co. and Brian J. Clark, filed as Exhibit 10.3 on Form 8-K dated July 12, 2006 is hereby incorporated by reference.~~

~~10.7~~		~~Employment Agreement by and between AmerUs Group Co. and Mark V. Heitz, filed as Exhibit 10.4 on Form 8-K dated July 12, 2006 is hereby incorporated by reference.~~

~~10.8~~		~~Employment Agreement by and between AmerUs Group Co. and Gary R. McPhail, filed as Exhibit 10.5 on Form 8-K dated July 12, 2006 is hereby incorporated by reference.~~2006.

11.1		Statement Re: Computation of Per Share Earnings is included in note 163 to the consolidated financial statements.

12*		Computation of Ratios of Earnings to Combined Fixed Charges and Preferred Stock Dividends.

31.1*		Certification of Chief Executive Officer of Periodic Report Pursuant to Rule 13(a)-15(e) or Rule 15(d)-15(e).

31.2*		Certification of Chief Financial Officer of Periodic Report Pursuant to Rule 13(a)-15(e) or Rule 15(d)-15(e).

32.1*		Certification of Chief Executive Officer of Periodic Report Pursuant to 18 U.S.C. Section 1350.

32.2*		Certification of Chief Financial Officer of Periodic Report Pursuant to 18 U.S.C. Section 1350.


*		included herein

5051


Options Outstanding	Options Outstanding							Options Outstanding
				Weighted		Weighted					Weighted		Weighted
Range		Remaining		average		average			Remaining		average		average
of exercise		options		contractual		exercise			options		contractual		exercise
prices		outstanding		life in years		price			outstanding		life in years		price
18.30 - 24.40			414,930		3.2	$	20.91			389,930		3.0	$	20.94
24.40 - 30.50			925,350		5.1		28.39			896,418		4.9		28.40
30.50 - 36.60			251,584		4.4		34.21			237,084		4.1		34.20
36.60 - 42.70			684,505		6.4		37.99			680,305		6.2		37.99
42.70 - 48.80			254,133		8.5		46.70			253,133		8.3		46.70
48.80 - 54.90			16,500		9.2		51.48			18,000		9.0		51.64
54.90 - 61.00			328,500		9.6		59.76			331,000		9.3		59.75


			2,875,502		5.9	$	35.44			2,805,870		5.8	$	35.67


Options Exercisable	Options Exercisable					Options Exercisable
				Weighted					Weighted
Range				average					average
of exercise		Options		exercise			Options		exercise
prices		exercisable		price			exercisable		price
18.30 - 24.40			414,930	$	20.91			389,930	$	20.94
24.40 - 30.50			797,270		28.64			769,338		28.66
30.50 - 36.60			238,915		34.20			225,915		34.17
36.60 - 42.70			537,420		38.09			533,620		38.09
42.70 - 48.80			49,903		46.51			49,803		46.51
48.80 - 54.90								3,000		51.29
54.90 - 61.00								2,000		57.40


			2,038,438	$	30.65			1,973,606	$	30.83


	June 30,		December 31,
	2006		2005		September 30,		December 31,
					2006		2005
	($ in thousands)				($ in thousands)
Liabilities:
Future life and annuity policy benefits	$	2,740,595	$	2,765,095	$	2,731,718	$	2,765,095
Policyowner funds		7,408		7,835		7,013		7,835
Accrued expenses and other liabilities		7,352		6,420		11,439		6,420
Dividends payable to policyowners		152,314		154,793		150,848		154,793
Policy and contract claims		13,658		17,986		12,698		17,986
Policyowner dividend obligation		1,018		116,684		76,498		116,684


Total Liabilities		2,922,345		3,068,813		2,990,214		3,068,813


Assets:
Fixed maturity securities available-for-sale at fair value		1,854,774		1,916,052		1,932,794		1,916,052
Mortgage loans		52,481		60,541		50,629		60,541
Policy loans		333,646		331,561		334,294		331,561
Other investments		1,918		—
Cash and cash equivalents		7,636		63,506		2,201		63,506
Accrued investment income		33,163		32,972		31,965		32,972
Premiums and fees receivable		48,060		58,778		53,981		58,778


Total Assets		2,331,678		2,463,410		2,405,864		2,463,410


Maximum future earnings to be recognized from assets and liabilities of the Closed Block	$	590,667	$	605,403	$	584,350	$	605,403


	For The Three Months Ended June 30,
	2006			2005

	($ in thousands)
Operations:
Insurance premiums	$	38,023		$	42,998
Product charges		1,508			1,445
Net investment income		35,998			40,361
Realized losses on investments		(1,056	)		(40	)
Policyowner benefits		(48,625	)		(45,282	)
Underwriting, acquisition and other expenses		(1,544	)		(631	)
Dividends to policyowners		(15,461	)		(29,823	)



Contribution from the Closed Block before income taxes	$	8,843		$	9,028


	For The Six Months Ended June 30,
	2006			2005			For The Three Months Ended September 30,
							2006			2005
	($ in thousands)						($ in thousands)
Operations:
Insurance premiums	$	75,372		$	84,885		$	35,972		$	37,582
Product charges		3,118			3,146			1,409			1,472
Net investment income		71,601			74,780			35,513			35,393
Realized gains (losses) on investments		(2,118	)		90
Realized gains ( losses) on investments								121			(650	)
Policyowner benefits		(94,651	)		(95,403	)		(49,071	)		(47,174	)
Underwriting, acquisition and other expenses		(3,039	)		(1,188	)		(842	)		(785	)
Dividends to policyowners		(32,337	)		(47,991	)		(14,514	)		(17,066	)



Contribution from the Closed Block before income taxes	$	17,946		$	18,319		$	8,588		$	8,772


			Page No.
PART I — FINANCIAL INFORMATION				4

Item 1.	Financial Statements			4

	Consolidated Balance Sheets ~~June~~ September 30, 2006 (Unaudited) and December 31, 2005			4

	Consolidated Statements of Income (Unaudited) For the Three and ~~Six~~Nine Months Ended ~~June~~September 30, 2006 and 2005			6

	Consolidated Statements of Comprehensive Income (Unaudited) For the Three and ~~Six~~Nine Months Ended ~~June~~September 30, 2006 and 2005			7

	Consolidated Statements of Stockholders’ Equity For the ~~Six~~Nine Months Ended ~~June~~September 30, 2006 (Unaudited) and the Year Ended December 31, 2005			8

	Consolidated Statements of Cash Flows (Unaudited) For the ~~Six~~Nine Months Ended ~~June~~September 30, 2006 and 2005			9

	Notes to Consolidated Financial Statements (Unaudited)			11

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations			30

Item 3.	Quantitative and Qualitative Disclosures About Market Risk			43

~~Item 4. Controls and Procedures~~		44

~~PART II — OTHER INFORMATION~~Item 4.	Controls and Procedures			45

~~Item 1. Legal Proceedings~~		45

~~Item 1A. Risk Factors~~PART II — OTHER INFORMATION				46

Item ~~2. Unregistered Sales of Equity Securities and Use of Proceeds~~1.	Legal Proceedings			46

Item 1A.	Risk Factors			47

Item ~~4. Submissions~~2.	Unregistered Sales of ~~Matters to a Vote~~Equity Securities and Use of ~~Security Holders~~Proceeds			48

Item 4.	Submission of Matters to a Vote of Security Holders			49

Item 6.	Exhibits			4849

Signatures		49		50

Index to Exhibits		50		51
Amendment to the Amended and Restated Credit Agreement
Computation of ~~Ratios~~Ratio of Earnings to ~~Combined~~ Fixed Charges ~~and Preferred Stock Dividends~~
Certification of ~~CEO~~Chief Executive Officer
Certification of ~~CFO~~Chief Financial Officer
Certification of ~~CEO~~Chief Executive Officer
Certification of ~~CFO~~Chief Financial Officer


	7)		Merger costs associated with proposed merger with Aviva plc.

	8)		Interest expense.

	9)		Early extinguishment of debt.

	10)		Income tax expense.


	Three Months Ended June 30, 2006
	Protection			Accumulation					Total
	Products			Products		All Other			Consolidated
Revenues:
Insurance premiums	$	54,284		$	458	$	103		$	54,845
Product charges		51,239			17,501		—			68,740
Net investment income		89,253			197,276		443			286,972
Realized/unrealized losses on closed block investments		(1,056	)		—		—			(1,056	)
Other income:
Income from Independent Marketing Organizations		—			7,607		—			7,607
Other		886			2,663		812			4,361


		194,606			225,505		1,358			421,469

Benefits and expenses:
Policyowner benefits		95,052			125,921		184			221,157
Underwriting, acquisition, and other expenses:
Operating expenses		18,614			9,394		8,725			36,733
Expenses from Independent Marketing Organizations		—			5,522		—			5,522
Amortization of DAC and VOBA		17,548			31,405		—			48,953
Dividends to policyowners		17,682			1		—			17,683


		148,896			172,243		8,909			330,048


Segment pre-tax operating income	$	45,710		$	53,262	$	(7,551	)		91,421


Realized/unrealized losses on open block assets										(7,508	)

Unrealized losses on open block options and trading investments										(54,301	)

Change in option value of indexed products and market value adjustments on total return strategy annuities										51,198

Cash flow hedge amortization										26

Amortization of DAC and VOBA due to open block gains and losses and market value adjustments										2,191

Amortization of deferred sales inducements due to open block gains and losses and market value adjustments										(858	)



Income from continuing operations										82,169

Interest (expense)										(8,765	)

Income tax (expense)										(25,431	)



Net income										47,973

Dividends on preferred stock										(2,719	)



Net income available to common stockholders									$	45,254


(A)		Non-segment expense, net consists primarily of open block realized/unrealized gains and losses, derivative related market value adjustments, litigation following class certification, merger costs, interest expense, early extinguishment of debt, and income taxes.


	Sales Activity by Product
	For The Three Months Ended June 30,				For The Six Months Ended June 30,						Sales Activity by Product
	2006		2005		2006		2005		For The Three Months Ended September 30,				For The Nine Months Ended September 30,
									2006		2005		2006		2005
	($ in thousands)								($ in thousands)
Traditional life insurance:
Interest-sensitive whole life	$	96	$	127	$	162	$	233	$	61	$	159	$	223	$	392
Term and other life		1,672		3,348		3,132		6,405		1,501		2,835		4,633		9,241
Universal life:
Flexible premium without no lapse guarantee		686		3,390		1,377		8,261		733		2,651		2,110		10,913
Single premium		45		—		45		—		23		—		68		—
Indexed life:
Flexible premium without no lapse guarantee		23,495		17,548		45,010		31,009		23,816		17,694		68,826		48,703
Flexible premium with no lapse guarantee		5,606		3,715		10,071		6,570		6,335		3,386		16,406		9,955
Fixed premium excess interest whole life		641		2,921		1,889		4,631		397		2,843		2,286		7,473
Single premium		1,050		—		1,417		—		658		—		2,075		—


Total	$	33,291	$	31,049	$	63,103	$	57,109	$	33,524	$	29,568	$	96,627	$	86,677


	Deposits by Product															Deposits by Product
	For The Three Months Ended June 30,						For The Six Months Ended June 30,						For The Three Months Ended September 30,						For The Nine Months Ended September 30,
	2006			2005			2006			2005			2006			2005			2006			2005
	($ in thousands)															($ in thousands)
Annuities
Deferred fixed annuities:
Traditional fixed annuities	$	45,582		$	69,478		$	82,803		$	138,360		$	49,988		$	52,917		$	132,791		$	191,277
Indexed annuities		582,059			643,026			1,062,165			1,146,096			637,017			632,875			1,699,182			1,778,971
Variable annuities		491			593			1,084			1,138			397			864			1,481			2,002

Total direct annuities		628,132			713,097			1,146,052			1,285,594			687,402			686,656			1,833,454			1,972,250

Funding agreements		174,666			26,200			174,666			26,200			436,000			—			610,666			26,200


Total		802,798			739,297			1,320,718			1,311,794			1,123,402			686,656			2,444,120			1,998,450

Reinsurance ceded		(813	)		(2,264	)		(1,038	)		(4,234	)		(335	)		(1,883	)		(1,373	)		(6,117	)


Total deposits, net of reinsurance	$	801,985		$	737,033		$	1,319,680		$	1,307,560		$	1,123,067		$	684,773		$	2,442,747		$	1,992,333

																																														��
	6 months																					Expected				3 months																					Expected
	2006			2007			2008			2009			2010			2011			Thereafter			Cash Flows		Fair Value			2006			2007			2008			2009			2010			2011			Thereafter			Cash Flows		Fair Value
	($ in millions)																																					($ in millions)
Fixed maturity securities available-for-sale	$	397		$	930		$	1,058		$	871		$	723		$	1,234		$	11,628		$	16,841	$	16,201	$	223		$	975		$	1,143		$	963		$	735		$	1,306		$	12,240		$	17,585	$	17,483
Average interest rate		7.2	%		6.0	%		6.0	%		6.1	%		5.8	%		5.9	%		5.9	%						8.0	%		6.1	%		6.1	%		6.1	%		5.9	%		5.9	%		5.9	%

Fixed maturity securities held-for-trading purposes	$	40		$	195		$	235		$	128		$	120		$	145		$	413		$	1,276	$	1,276	$	20		$	216		$	247		$	126		$	109		$	152		$	386		$	1,256	$	1,256
Average interest rate		5.1	%		2.8	%		2.9	%		3.5	%		2.7	%		3.6	%		4.3	%						3.0	%		2.9	%		2.9	%		3.7	%		2.8	%		3.9	%		4.5	%

Mortgage loans	$	31		$	58		$	72		$	64		$	72		$	104		$	587		$	988	$	965	$	16		$	58		$	72		$	65		$	74		$	105		$	629		$	1,019	$	1,026
Average interest rate		6.7	%		6.8	%		6.8	%		6.7	%		6.7	%		6.6	%		6.4	%						6.6	%		6.7	%		6.7	%		6.7	%		6.6	%		6.6	%		6.4	%


Total	$	468		$	1,183		$	1,365		$	1,063		$	915		$	1,483		$	12,628		$	19,105	$	18,442	$	259		$	1,249		$	1,462		$	1,154		$	918		$	1,563		$	13,255		$	19,860	$	19,765

•		an announcement that we have abandoned the planned Merger could trigger a decline in our stock price, to the extent that our stock price reflects a market assumption that we will complete the Merger; and

•		~~we may be required to pay a termination fee of $90 million plus expense reimbursements of up to $12.5 million if the Merger Agreement is terminated under certain circumstances.~~


						(c) Total number		(d) Maximum number							(c) Total number		(d) Maximum number
						of shares (or		(or approximate dollar							of shares (or		(or approximate dollar
	(a) Total			(b) Average		units) purchased		value) of shares		(a) Total			(b) Average		units) purchased		value) of shares
	number of			price paid		as part of publicly		(or units) that may		number of			price paid		as part of publicly		(or units) that may
	shares (or units)			per share		announced plans		yet be purchased under		shares (or units)			per share		announced plans		yet be purchased under
Period	purchased (1)			(or units)		or programs		the plans or programs (2)		purchased (1)			(or units)		or programs		the plans or programs (2)
01/01/2006-01/31/2006		—		$	—		—		3,465,500		—		$	—		—		3,465,500
02/01/2006-02/28/2006		32,000			59.96		32,000		3,433,500		32,000			59.96		32,000		3,433,500
03/01/2006-03/31/2006		—			—		—		3,433,500		—			—		—		3,433,500
04/01/2006-04/30/2006		—			—		—		3,433,500		—			—		—		3,433,500
05/01/2006-05/31/2006		599,398	(3)		58.65		599,398		2,834,102		599,398	(3)		58.65		599,398		2,834,102
06/01/2006-06/30/2006		99,625	(3)		58.65		99,625		2,734,477		99,625	(3)		58.65		99,625		2,734,477
07/01/2006-07/31/2006											—			—		—		2,734,477
08/01/2006-08/31/2006											—			—		—		2,734,477
09/01/2006-09/30/2006											—			—		—		2,734,477


Total		731,023			58.71		731,023				731,023			58.71		731,023


(1)		Does not include shares withheld from employee stock awards to satisfy applicable tax withholding obligations.

(2)		On June 24, 2005, our board of directors authorized a repurchase program of up to 6 million shares of our outstanding common stock. The program replaced and terminated a previous program which authorized repurchase of up to 3 million shares. There is no expiration date for this program. In connection with the Merger Agreement, Aviva’s consent is required for any future common stock purchases.

(3)		Includes 599,398 shares purchased in connection with an accelerated stock buyback program on May 4, 2006, and an additional 99,625 shares received with the final settlement of the program on June 13, 2006.


DATED: ~~August 2,~~November 1, 2006	AMERUS GROUP CO.

	By	/s/ Melinda S. Urion

			Melinda S. Urion
			Executive Vice President,
			Chief Financial Officer and Treasurer
			(Principal Financial Officer)

	By	/s/ Brenda J. Cushing

			Brenda J. Cushing
			Senior Vice President and Controller
			(Principal Accounting Officer)