Exhibit 99.1


[REINSURANCE GROUP OF AMERICA, INCORPORATED Logo]

- ----------------------------------------------------------------------------
                                                                        NEWS
- ----------------------------------------------------------------------------


                                           For further information, contact
                                           Jack B. Lay
                                           Executive Vice President and
                                           Chief Financial Officer
                                           (636) 736-7439

FOR IMMEDIATE RELEASE
- ---------------------

                    REINSURANCE GROUP OF AMERICA REPORTS
                    ------------------------------------
                 STRONG SECOND-QUARTER REVENUES AND EARNINGS
                 -------------------------------------------

         ST. LOUIS, July 24, 2003 - Reinsurance Group of America,
Incorporated (NYSE:RGA), one of North America's leading providers of life
reinsurance, reported net income for the second quarter of $42.6 million, or
$0.85 per diluted share, compared with net income of $28.1 million, or $0.56
per diluted share in the prior-year quarter, a 52 percent increase on a per
share basis. Second-quarter net premiums increased 25 percent, to $582.6
million from $465.3 million in 2002. Consolidated net investment income
increased 28 percent, to $115.9 million from $90.3 million in 2002, due
primarily to a 38 percent increase in invested assets.

         RGA analyzes its results using a non-GAAP financial measure called
operating income. Management believes that operating income, on a pre-tax
and after-tax basis, better measures the ongoing profitability of the
company's continuing operations by excluding from operating income the
effect of net realized capital gains and losses and related deferred
acquisition costs, which tend to be highly variable, and any net gain or
loss from discontinued operations, which management believes are not
indicative of ongoing operations. However, the definition of operating
income can vary by company and is not considered a substitute in all
applications for GAAP net income. Reconciliations of operating income to
GAAP net income are provided within the text of this press release.

         Operating income increased 21 percent on a per share basis and
totaled $41.2 million, or $0.82 per diluted share. Operating income for the
quarter excluded $2.4 million, after tax, in net

                                  - more -







Add One


realized capital gains and related deferred acquisition costs and a $1.0
million after-tax loss associated with the company's discontinued accident
and health segment. Operating income in the prior-year quarter totaled $33.9
million, or $0.68 per diluted share, and excluded $4.9 million, after tax,
in net realized capital losses and related deferred acquisition costs and a
$0.9 million after-tax loss associated with the company's discontinued
accident and health segment.

         "Consolidated results for the quarter were strong once again, in
terms of both top- and bottom-line performance," said A. Greig Woodring,
president and chief executive officer. "For the quarter, net premiums in the
U.S. increased by 12 percent to $379.4 million. Mortality experience was
favorable when compared with expectations. Pre-tax net income for the
quarter totaled $55.8 million compared with $38.5 million in the prior-year
quarter. Pre-tax operating income for the quarter totaled $55.7 million
compared with $43.0 million in the prior-year quarter, a 30 percent
increase. Pre-tax operating income excludes approximately $0.1 million in
net realized capital gains and related deferred acquisition costs in the
current quarter and $4.5 million in net realized capital losses and related
deferred acquisition costs in the prior-period quarter. It was a solid
quarter for our U.S operations and we continue to see significant activity
and momentum in the life reinsurance marketplace.

         "Canada reported pre-tax net income of $13.4 million compared with
$9.9 million in the prior-year quarter. Pre-tax operating income totaled
$9.6 million for the second quarter compared with $10.0 million in the
prior-year quarter. Claims were slightly higher than expected for the
quarter. Pre-tax operating income excludes $3.8 million in net realized
capital gains in the current period and approximately $0.1 million in net
realized capital losses in the prior period. Net premiums increased 18
percent. On a year-to-date basis, premiums increased 11 percent. Our
operations in Canada continue to be a strong and steady contributor to RGA's
consolidated results.

         "Other International operations, which exclude Canada, continued to
grow at a strong pace, with net premiums increasing 79 percent to $149.6
million. We once again experienced steady growth across all our markets in
this segment. Pre-tax net income totaled $8.4 million compared with $2.8
million in the prior-year quarter. Pre-tax operating income for the quarter

                                  - more -







Add Two


totaled $8.5 million, which excludes $0.1 million in net realized capital
losses. This represents a significant increase over prior-period pre-tax
operating income of $2.9 million, which excluded $0.1 million in net
realized capital losses. Claims for the quarter were in line with
expectations. Profits from these operations continue to expand as our base
of business in force increases; however, results are likely to be more
volatile than our more established operations in North America due to the
smaller relative size of this segment's base of business."

         For the first half of 2003, net income totaled $75.3 million, or
$1.51 per diluted share, compared with $55.8 million, or $1.12 per diluted
share, in the year-ago period. Operating income, excluding $3.4 million,
after tax, in net realized capital losses and related deferred acquisition
costs and $1.4 million in after-tax losses associated with discontinued
operations in 2003, increased to $80.1 million, or $1.61 per diluted share,
from $66.3 million, or $1.33 per diluted share, the year before. Prior year
operating income excludes $7.6 million, after tax, in net realized capital
losses and related deferred acquisition costs, $2.1 million after-tax losses
associated with discontinued operations and $0.8 million, after tax, of
goodwill write-off. Consolidated premiums were up 21 percent, to $1,127.8
million from $934.4 million.

         Woodring concluded, "We are pleased with the second-quarter
results, as well as the results for the first six months of 2003. These
results represent the continuation of the success we have achieved in the
past and to which we look forward in the future."

         The company announced that its board of directors declared a
regular quarterly dividend of $0.06 per share, payable August 27 to
shareholders of record as of August 6.

         A conference call to discuss the company's first-quarter results
will begin at 9 a.m. Eastern Time on Friday, July 25. Interested parties may
access the call by dialing 800-967-7184 (domestic) or 719-457-2633
(international). The access code is 249388. A live audio webcast of the
conference call will be available on the company's investor relations web
page at www.rgare.com. A replay of the conference call will be available at
the same address for 10 days following the conference call. A replay of the
conference call will also be available via telephone through August 1 at
888-203-1112 (domestic) or 719-457-0820, access code 249388.

                                  - more -





Add Three


         Reinsurance Group of America, Incorporated, through its
subsidiaries, RGA Reinsurance Company and RGA Life Reinsurance Company of
Canada, is among the largest providers of life reinsurance in North America.
In addition to its North American operations, Reinsurance Group of America,
Incorporated has subsidiary companies or offices in Argentina, Australia,
Barbados, Hong Kong, India, Ireland, Japan, Mexico, South Africa, South
Korea, Spain, Taiwan, and the United Kingdom. Worldwide, the company has
approximately $841 billion of life reinsurance in force, and assets of $10.3
billion. MetLife, Inc. is the beneficial owner of approximately 59 percent
of RGA's outstanding shares.



CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

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

         Numerous important factors could cause actual results and events to
differ materially from those expressed or implied by forward-looking
statements including, without limitation, (1) adverse changes in mortality,
morbidity or claims experience, (2) changes in our financial strength and
credit ratings or those of Metropolitan Life Insurance Company ("MetLife")
or its subsidiaries, and the effect of such changes on our future results of
operations and financial condition, (3) general economic conditions
affecting the demand for insurance and reinsurance in our current and
planned markets, (4) market or economic conditions that adversely affect our
ability to make timely sales of investment securities, (5) changes in
investment portfolio yields

                                  - more -




Add Four


due to interest rate or credit quality changes, (6) fluctuations in U.S. or
foreign currency exchange rates, interest rates, or securities and real
estate markets, (7) adverse litigation or arbitration results, (8) the
stability of governments and economies in the markets in which we operate,
(9) competitive factors and competitors' responses to our initiatives, (10)
the success of our clients, (11) successful execution of our entry into new
markets, (12) successful development and introduction of new products, (13)
regulatory action that may be taken by state Departments of Insurance with
respect to us, MetLife, or its subsidiaries, (14) changes in laws,
regulations, and accounting standards applicable to us, our subsidiaries, or
our business, and (15) other risks and uncertainties described in this
document and in our other filings with the Securities and Exchange
Commission.

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

                             - tables attached -








Add Five



         REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                 Condensed Consolidated Statements of Income
                (Dollars in thousands, except per share data)


                              Three Months Ended     Six Months Ended
                             -----------------------------------------
   (Unaudited)                     June 30,              June 30,
- ----------------------------------------------------------------------
                               2003      2002      2003       2002
                               ----      ----      ----       ----
                                                
Revenues:
  Net premiums               $582,561  $465,258  $1,127,776 $  934,363
  Investment income, net
    of related expenses       115,936    90,267     223,081    178,280
  Realized investment gains/
  (losses), net                 4,044    (8,426)     (5,784)   (12,017)
  Other revenues               11,834    10,210      22,851     16,895
                             ------------------  ---------------------
     Total revenues           714,375   557,309   1,367,924  1,117,521

Benefits and expenses:
  Claims and other policy
    benefits                  452,632   366,770     876,237    754,496
  Interest credited            43,867    29,896      84,663     57,621
  Policy acquisition costs
    and other insurance
    expenses                  114,988    84,804     219,569    156,303
  Other operating expenses     26,837    21,859      52,592     41,376
  Interest expense              9,042     8,915      18,001     17,469
                             ------------------  ---------------------
     Total benefits
       and expenses           647,366   512,244   1,251,062  1,027,265
                             ------------------  ---------------------

  Income from continuing
    operations before
    income taxes               67,009    45,065     116,862     90,256

     Provision for income
       taxes                   23,423    16,141      40,116     32,296
                             ------------------  ---------------------


  Income from continuing
    operations                 43,586    28,924      76,746     57,960

  Discontinued operations:
     Loss from discontinued
     accident and health
     operations, net of
     income taxes              (1,027)     (873)     (1,445)    (2,129)
                             ------------------  ---------------------

  Net income                 $ 42,559  $ 28,051  $   75,301   $ 55,831
                             ==================  =====================


                                  - more -








Add Six



         REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                 Condensed Consolidated Statements of Income
                (Dollars in thousands, except per share data)


                                  Three Months Ended   Six Months Ended
                                  ------------------  -----------------
   (Unaudited)                          June 30,            June 30,
- -----------------------------------------------------------------------
                                   2003       2002      2003      2002
                                   ----       ----      ----      ----
                                                    
Earnings per share from
  continuing operations:
  Basic earnings per share        $  0.88   $  0.59   $  1.55   $  1.17
  Diluted earnings per share      $  0.87   $  0.58   $  1.54   $  1.17

  Diluted earnings before
   realized investment gains/
   (losses), related deferred
   acquisition costs and goodwill
   write-off in 2002              $  0.82   $  0.68   $  1.61   $  1.33


Earnings per share from net
  income:
  Basic earnings per share        $  0.86   $  0.57   $  1.52   $  1.13
  Diluted earnings per share      $  0.85   $  0.56   $  1.51   $  1.12

Weighted average number of common
  and common equivalent shares
  outstanding (in thousands)       49,962    49,669    49,834    49,703


                                  - more -








Add Seven



         REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                   Condensed Consolidated Business Summary


                                                       At or For the
                                                     Six Months Ended
 (Unaudited)                                             June 30,
- ----------------------------------------------------------------------
                                                     2003       2002
                                                     ----       ----

                                                      
Gross life reinsurance in force (in billions)
   North American business                         $ 658.5    $ 563.8
   International business                            182.8      110.4

Gross life reinsurance written (in billions)
   North American business                            70.9       78.7
   International business                             31.1       29.0

Consolidated cash and invested assets
 (in millions)                                     7,774.7    5,713.0
   Invested Asset book yield - trailing
   three months excluding funds withheld              6.67%      6.68%

   Investment portfolio mix
     Cash and short-term investments                  2.30%      3.38%
     Fixed maturity securities                       50.69%     54.35%
     Mortgage loans                                   4.63%      3.33%
     Policy loans                                    10.84%     13.65%
     Funds withheld at interest                      30.02%     23.27%
     Other invested assets                            1.52%      2.02%

Book value per share outstanding                   $ 28.93    $ 22.04
Book value per share outstanding, before
  impact of FAS 115*                                 24.74      21.90

Treasury stock                                   1,276,269  1,743,556


                                  - more -


















<FN>
* Book value per share outstanding, before impact of FAS 115, is a non-GAAP
financial measure that management believes is important in evaluating the
balance sheet ignoring the effect of mark-to-market adjustments that
primarily relate to changes in interest rates and credit spreads on
investment securities since they were acquired.









Add Eight


         REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                               U.S. OPERATIONS
                           (Dollars in thousands)


                                    Three Months Ended June 30, 2003
                                                    Non-traditional
                                              Asset-    Financial   Total
                               Traditional  Intensive  Reinsurance   U.S.
                               -----------  ---------  ----------- --------
                                                       
Revenues:
  Net premiums                 $  378,382   $  1,006   $    --     $ 379,388
  Investment income, net
   of related expenses             45,175     42,204        --        87,379
  Realized investment gains/
    (losses), net                    (714)     1,148        --           434
  Other revenues                      884      1,766     6,655         9,305
                               ----------   --------   -------     ---------
    Total revenues                423,727     46,124     6,655       476,506

Benefits and expenses:
  Claims and other policy
   benefits                       297,525      1,771        --       299,296
  Interest credited                14,931     28,580        --        43,511
  Policy acquisition costs and
   other insurance expenses        56,714      8,003     2,721        67,438
  Other operating expenses          8,484        826     1,190        10,500
                               ----------   --------   -------     ---------
    Total benefits and
     expenses                     377,654     39,180     3,911       420,745

    Income before income
      taxes                    $   46,073   $  6,944   $ 2,744     $  55,761
                               ==========   ========   =======     =========


                                    Three Months Ended June 30, 2002
                                                    Non-traditional
                                              Asset-    Financial   Total
                               Traditional  Intensive  Reinsurance   U.S.
                               -----------  ---------  ----------- --------
                                                       
Revenues:
  Net premiums                 $  336,426   $  1,125   $    --     $ 337,551
  Investment income, net
   of related expenses             39,454     22,730        24        62,208
  Realized investment
   losses, net                       (986)    (4,524)       --        (5,510)
  Other revenues                      686      2,908     5,704         9,298
                               ----------   --------   -------     ---------
    Total revenues                375,580     22,239     5,728       403,547

Benefits and expenses:
  Claims and other policy
   benefits                       266,112      1,715        --       267,827
  Interest credited                14,063     15,118        --        29,181
  Policy acquisition costs and
   other insurance expenses        52,002      4,584     1,938        58,524
  Other operating expenses          6,878        186     2,460         9,524
                               ----------   --------   -------     ---------
    Total benefits and
     expenses                     339,055     21,603     4,398       365,056

    Income before income
      taxes                    $   36,525   $    636   $ 1,330     $  38,491
                               ==========   ========   =======     =========


                                  - more -







Add Nine


         REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                               U.S. OPERATIONS
                           (Dollars in thousands)


                                     Six Months Ended June 30, 2003
                                                    Non-traditional
                                              Asset-    Financial   Total
                               Traditional  Intensive  Reinsurance   U.S.
                               -----------  ---------  ----------- --------
                                                       
Revenues:
  Net premiums                 $  747,189   $  2,104   $    --     $ 749,293
  Investment income, net
   of related expenses             87,876     78,538        --       166,414
  Realized investment
    losses, net                    (5,958)    (1,713)       --        (7,671)
  Other revenues                    2,697      3,013    13,566        19,276
                               ----------   --------   -------     ---------
    Total revenues                831,804     81,942    13,566       927,312

Benefits and expenses:
  Claims and other policy
   benefits                       591,251      3,390        --       594,641
  Interest credited                30,250     53,721        --        83,971
  Policy acquisition costs and
   other insurance expenses       107,519     16,031     5,241       128,791
  Other operating expenses         16,939      1,938     2,633        21,510
                               ----------   --------   -------     ---------
    Total benefits and
     expenses                     745,959     75,080     7,874       828,913

    Income before income
      taxes                    $   85,845   $  6,862   $ 5,692     $  98,399
                               ==========   ========   =======    ==========


                                       Six Months Ended June 30, 2002
                                                    Non-traditional
                                              Asset-    Financial   Total
                               Traditional  Intensive  Reinsurance   U.S.
                               -----------  ---------  ----------- --------
                                                       

Revenues:
  Net premiums                 $  683,256   $  1,993   $    --     $ 685,249
  Investment income, net
   of related expenses             76,609     46,448       127       123,184
  Realized investment
   losses, net                     (3,031)    (3,960)       --        (6,991)
  Other revenues                      806      3,169    11,855        15,830
                               ----------   --------   -------     ---------
    Total revenues                757,640     47,650    11,982       817,272

Benefits and expenses:
  Claims and other policy
   benefits                       553,866      7,716        --       561,582
  Interest credited                28,095     28,811        --        56,906
  Policy acquisition costs and
   other insurance expenses        93,495      6,429     3,838       103,762
  Other operating expenses         13,295        386     4,392        18,073
                               ----------   --------   -------     ---------
    Total benefits and
     expenses                     688,751     43,342     8,230       740,323

    Income before income
      taxes                    $   68,889   $  4,308   $ 3,752     $  76,949
                               ==========   ========   =======     =========


                                  - more -







Add Ten


         REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                             CANADIAN OPERATIONS
                           (Dollars in thousands)



                                                  Three Months Ended
                                                       June 30,
                                                   2003        2002
                                                   ----        ----
                                                       
Revenues:
  Net premiums                                   $ 52,017    $ 44,144
  Investment income, net of related expenses       21,509      17,776
  Realized investment gains /(losses), net          3,825        (105)
  Other revenues                                     (176)        (49)
                                                 --------    --------
    Total revenues                                 77,175      61,766

Benefits and expenses:
  Claims and other policy benefits                 56,149      45,103
  Interest credited                                   264         388
  Policy acquisition costs and other
    insurance expenses                              4,864       4,045
  Other operating expenses                          2,469       2,325
                                                 --------    --------
    Total benefits and expenses                    63,746      51,861

    Income before income taxes                   $ 13,429    $  9,905
                                                 ========    ========


                                                   Six Months Ended
                                                       June 30,
                                                   2003        2002
                                                   ----        ----
                                                       
Revenues:
  Net premiums                                   $100,603    $ 90,677
  Investment income, net of related expenses       41,275      33,381
  Realized investment gains/(losses), net           3,562        (186)
  Other revenues                                     (241)        (78)
                                                 --------    --------
    Total revenues                                145,199     123,794

Benefits and expenses:
  Claims and other policy benefits                105,279      90,826
  Interest credited                                   552         388
  Policy acquisition costs and other
    insurance expenses                             10,457       9,262
  Other operating expenses                          4,855       4,568
                                                 --------    --------
    Total benefits and expenses                   121,143     105,044

    Income before income taxes                   $ 24,056    $ 18,750
                                                 ========    ========



                                  - more -







Add Eleven


         REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                             OTHER INTERNATIONAL
                           (Dollars in thousands)


                                      Three Months Ended June 30, 2003
                                                  Europe      Total
                                        Asia      & South     Inter-
                                       Pacific    Africa     national
                                       -------    ------     --------
                                                    
Revenues:
  Net premiums                         $66,165    $83,450    $149,615
  Investment income,
   net of related expenses               2,421        639       3,060
  Realized investment gains
   / (losses), net                        (131)        23        (108)
  Other revenues                           707        299       1,006
                                       -------    -------    --------
    Total revenues                      69,162     84,411     153,573

Benefits and expenses:
  Claims and other policy benefits      47,190     47,450      94,640
  Interest credited                         --         --          --
  Policy acquisition costs and
   other insurance expenses             13,006     28,689      41,695
  Other operating expenses               4,189      4,106       8,295
  Interest expense                         250        264         514
                                       -------    -------    --------
    Total benefits and expenses         64,635     80,509     145,144

    Income before income taxes         $ 4,527    $ 3,902    $  8,429
                                       =======    =======    ========


                                      Three Months Ended June 30, 2002
                                                  Europe      Total
                                        Asia      & South     Inter-
                                       Pacific    Africa     national
                                       -------    ------     --------
                                                    
Revenues:
  Net premiums                         $31,840    $51,942    $ 83,782
  Investment income,
   net of related expenses               1,785         17       1,802
  Realized investment losses, net         (123)        (1)       (124)
  Other revenues                           579        330         909
                                       -------    -------    --------
    Total revenues                      34,081     52,288      86,369

Benefits and expenses:
  Claims and other policy benefits      21,592     33,006      54,598
  Interest credited                         --         --          --
  Policy acquisition costs and
   other insurance expenses              5,792     16,332      22,124
  Other operating expenses               3,546      2,862       6,408
  Interest expense                         215        273         488
                                       -------    -------    --------
    Total benefits and expenses         31,145     52,473      83,618

    Income / (loss) before
      income taxes                     $ 2,936    $  (185)   $  2,751
                                       =======    ========   ========


                                  - more -







Add Twelve


         REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                             OTHER INTERNATIONAL
                           (Dollars in thousands)


                                       Six Months Ended June 30, 2003
                                                  Europe      Total
                                        Asia      & South     Inter-
                                      Pacific     Africa     national
                                      -------     ------     --------
                                                    
Revenues:
  Net premiums                        $108,575   $167,327    $275,902
  Investment income,
   net of related expenses               5,148      1,479       6,627
  Realized investment gains
   / (losses), net                        (518)       848         330
  Other revenues                           907        123       1,030
                                      --------   --------    --------
    Total revenues                     114,112    169,777     283,889

Benefits and expenses:
  Claims and other policy benefits      74,454    101,233     175,687
  Interest credited                         --         --          --
  Policy acquisition costs and
   other insurance expenses             24,528     54,223      78,751
  Other operating expenses               8,716      7,546      16,262
  Interest expense                         519        464         983
                                      --------   --------    --------
    Total benefits and expenses        108,217    163,466     271,683

    Income before income taxes        $  5,895   $  6,311    $ 12,206
                                      ========   ========    ========


                                       Six Months Ended June 30, 2002
                                                  Europe      Total
                                        Asia      & South     Inter-
                                       Pacific    Africa     national
                                       -------    ------     --------
                                                    
Revenues:
  Net premiums                         $64,992    $92,155    $157,147
  Investment income,
   net of related expenses               3,154        248       3,402
  Realized investment losses, net         (173)      (296)       (469)
  Other revenues                         1,275        336       1,611
                                       -------    -------    --------
    Total revenues                      69,248     92,443     161,691

Benefits and expenses:
  Claims and other policy benefits      44,160     58,196     102,356
  Interest credited                         --         --          --
  Policy acquisition costs and
   other insurance expenses             14,016     28,280      42,296
  Other operating expenses               6,277      5,349      11,626
  Interest expense                         388        351         739
                                       -------    -------    --------
    Total benefits and expenses         64,841     92,176     157,017

    Income before income taxes         $ 4,407    $   267    $  4,674
                                       =======    =======    ========


                                  - more -








Add Thirteen


         REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                             CORPORATE AND OTHER
                           (Dollars in thousands)



                                                   Three Months Ended
                                                        June 30,
- ----------------------------------------------------------------------
                                                   2003        2002
                                                 --------    --------
                                                       
Revenues:
  Net premiums                                   $  1,541    $   (219)
  Investment income, net of related expenses        3,988       8,481
  Realized investment losses, net                    (107)     (2,687)
  Other revenues                                    1,699          52
                                                 --------    --------
    Total revenues                                  7,121       5,627

Benefits and expenses:
  Claims and other policy benefits                  2,547        (758)
  Interest credited                                    92         327
  Policy acquisition costs and other
    insurance expenses                                991         111
  Other operating expenses                          5,573       3,602
  Interest expense                                  8,528       8,427
                                                 --------    --------
    Total benefits and expenses                    17,731      11,709

    Loss before income taxes                     $(10,610)   $ (6,082)
                                                 ========    ========


                                                   Six Months Ended
                                                        June 30,
- ----------------------------------------------------------------------
                                                   2003        2002
                                                 --------    --------
                                                       
Revenues:
  Net premiums                                   $  1,978    $  1,290
  Investment income, net of related expenses        8,765      18,313
  Realized investment losses, net                  (2,005)     (4,371)
  Other revenues                                    2,786        (468)
                                                 --------    --------
    Total revenues                                 11,524      14,764

Benefits and expenses:
  Claims and other policy benefits                    630        (268)
  Interest credited                                   139         327
  Policy acquisition costs and other
    insurance expenses                              1,570         983
  Other operating expenses                          9,966       7,109
  Interest expense                                 17,018      16,730
                                                 --------    --------
    Total benefits and expenses                    29,323      24,881

    Loss before income taxes                     $(17,799)   $(10,117)
                                                 ========    ========



                                    # # #