0001039828-12-000104.txt : 20121106 0001039828-12-000104.hdr.sgml : 20121106 20121105174127 ACCESSION NUMBER: 0001039828-12-000104 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20121105 ITEM INFORMATION: Results of Operations and Financial Condition FILED AS OF DATE: 20121106 DATE AS OF CHANGE: 20121105 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AMERICAN EQUITY INVESTMENT LIFE HOLDING CO CENTRAL INDEX KEY: 0001039828 STANDARD INDUSTRIAL CLASSIFICATION: LIFE INSURANCE [6311] IRS NUMBER: 421447959 STATE OF INCORPORATION: IA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-31911 FILM NUMBER: 121181190 BUSINESS ADDRESS: STREET 1: 5000 WESTOWN PARKWAY STREET 2: SUITE 440 CITY: WEST DEMOINES STATE: IA ZIP: 50266 BUSINESS PHONE: 5152210002 MAIL ADDRESS: STREET 1: 5000 WESTOWN PKWY STREET 2: STE 440 CITY: WEST DES MOINES STATE: IA ZIP: 50266 8-K 1 a2012-09x30xaelx8k.htm 8-K 2012-09-30-AEL-8K



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 5, 2012
AMERICAN EQUITY
INVESTMENT LIFE HOLDING COMPANY
(Exact Name of Registrant as Specified in its Charter)

Iowa
001-31911
42-1447959
(State or Other Jurisdiction
of Incorporation)
(Commission File Number)
(IRS Employer
Indentification No.)
6000 Westown Parkway, West Des Moines, Iowa
50266
(Address of Principal Executive Offices)
(Zip Code)
(515) 221-0002
(Registrant's telephone number, including area code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))










Item 2.02  Results of Operations and Financial Condition
On November 5, 2012, the registrant issued a press release announcing its financial results for the quarter ended September 30, 2012, a copy of which is attached as Exhibit 99.1 and is incorporated herein by reference. The registrant's financial supplement for the quarter ended September 30, 2012, is attached as Exhibit 99.2 and is incorporated herein by reference.
The information, including exhibits attached hereto, furnished under this Item 2.02 shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, except as otherwise expressly stated in such filing.

Item 9.01.  Financial Statements and Exhibits
(d)  
 
Exhibits
The following exhibits are being furnished with this Form 8-K.
Exhibit
Number
 
Description
99.1
 
Press release dated November 5, 2012, announcing American Equity Investment Life Holding Company's financial results for the quarter ended September 30, 2012.
99.2
 
American Equity Investment Life Holding Company's Financial Supplement for the quarter ended September 30, 2012.






SIGNATURES
 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: November 5, 2012
 
 
AMERICAN EQUITY
 
 
INVESTMENT LIFE HOLDING COMPANY
 
 
 
 
 
 
 
 
 
 
By:
/s/ John M. Matovina
 
 
 
John M. Matovina
 
 
 
Chief Executive Officer and President
 
 
 
 
 
 
 




EXHIBIT INDEX
 
Exhibit
Number
 
Description
99.1
 
Press release dated November 5, 2012, announcing American Equity Investment Life Holding Company's financial results for the quarter ended September 30, 2012.
99.2
 
American Equity Investment Life Holding Company's Financial Supplement for the quarter ended September 30, 2012.





EX-99.1 2 a120930-aelx8kxexh991.htm PRESS RELEASE 12.09.30-AEL-8K-Exh 99.1


Exhibit 99.1
 
For more information, contact:
 
 
 
John M. Matovina, Chief Executive Officer
 
(515) 457-1813, jmatovina@american-equity.com
 
 
 
Ted M. Johnson, Chief Financial Officer
 
(515) 457-1980, tjohnson@american-equity.com
 
 
 
FOR IMMEDIATE RELEASE
 
Julie L. LaFollette, Director of Investor Relations
November 5, 2012
 
(515) 273-3602, jlafollette@american-equity.com
 
 
 
 
 
Debra J. Richardson, Chief Administrative Officer
 
 
(515) 273-3551, drichardson@american-equity.com
AMERICAN EQUITY REPORTS THIRD QUARTER 2012 RESULTS
    
WEST DES MOINES, Iowa (November 5, 2012) -American Equity Investment Life Holding Company (NYSE: AEL), a leading underwriter of index and fixed rate annuities, today reported third quarter 2012 operating income1 of $22.2 million, or $0.34 per diluted common share, compared to third quarter 2011 operating income of $41.5 million, or $0.67 per diluted common share. Operating income for the third quarter of 2012 was impacted by revisions to assumptions utilized in the determination of deferred policy acquisition costs, deferred sales inducements and the liability for future benefits to be paid under the living income benefit rider which reduced operating income by $4.9 million or $0.07 per diluted common share. Operating income for the third quarter of 2011 was impacted by similar assumption revisions which increased operating income by $12.5 million or $0.20 per diluted common share.
Highlights for the third quarter of 2012 include:
Annuity sales for the third quarter of 2012 were $982 million (before coinsurance) compared to second quarter 2012 annuity sales of $917 million (before coinsurance).

Total invested assets grew to $26.0 billion (amortized cost basis = $23.4 billion).

Investment spread for the third quarter of 2012 was 2.62% compared to 2.70% for the second quarter of 2012.

Estimated risk-based capital (RBC) ratio at September 30, 2012 based upon trailing twelve months annuity sales remained above target at 336%.
 
1     In addition to net income (loss), American Equity has consistently utilized operating income, a non-GAAP financial measure commonly used in the life insurance industry, as an economic measure to evaluate its financial performance. See accompanying tables for reconciliations of net income to operating income and descriptions of reconciling items. See the Company's Quarterly Report on Form 10-Q for a more complete discussion of the reconciling items and their impact on net income (loss) for the periods presented. Net loss was $7.8 million for the third quarter of 2012, compared to $13.1 million for the same period in 2011.





SPREAD RESULT IMPACTED BY CASH
American Equity's investment spread for the third quarter of 2012 continued to be affected by the impact of holding excess cash during the quarter. The average excess cash balance for the third quarter of 2012 was $1.7 billion compared to $1.4 billion and $759 million for the second and first quarters of 2012. The foregone investment income from holding such excess cash balance is estimated at 0.29% for the third quarter of 2012 compared to 0.27% and 0.14% for the second and first quarters of 2012. The excess cash balance is primarily attributable to calls of U.S. Government agency and other securities which totaled $3.8 billion in the first nine months of 2012 with an average yield of 5.31%. The high level of excess cash may persist for several more quarters as the Company holds $932 million of U.S. Government agency securities with coupon rates of 4.00% or higher that are expected to be called in the fourth quarter of 2012 and another $949 million of such securities that are callable in the first six months of 2013.
The adjusted investment spread of 2.86% for the third quarter of 2012 was 0.09% less than the adjusted investment spread of 2.95% for the second quarter of 2012. Other items accounting for the difference in reported investment spread and adjusted investment spread included a 0.04% benefit from additional prepayment and fee income on commercial real estate mortgages, residential mortgage backed securities and corporate bonds and a 0.01% benefit from over hedging index credits to index annuity policyholders.
The average yield on invested assets including the excess cash balance was 5.17% for the third quarter of 2012 compared to 5.34% and 5.61% in the second and first quarters of 2012. Investment yield continues to decline due to the increasing level of excess cash and as proceeds from securities called for redemption and new premiums are invested at rates below the portfolio rate. The average yield on fixed income securities purchased and commercial mortgage loans funded in the third quarter of 2012 was 4.02% compared to an average yield of 4.48% for fixed income securities purchased and commercial mortgage loans funded in the first six months of 2012.
The decrease in investment yield was partially offset by a reduction in the aggregate cost of money on annuity liabilities to 2.55% in the third quarter of 2012 compared to 2.64% and 2.68% in the second and first quarters of 2012. The reduction in the cost of money reflects management's actions to maintain target spreads in the declining investment yield environment by adjusting new money and renewal crediting rates to policyholders.
John M. Matovina, Chief Executive Officer and President commented: “Meeting spread targets represents an ongoing challenge for our industry as governmental agencies encourage extremely low interest rates and demand for fixed income securities remains very high. We are committed to restoring our investment spread to the 3.00% target through the investment of redemption proceeds from calls





of government agency securities and new annuity deposits into high quality investments and the appropriate management of crediting rates to policyholders. As reported in our Financial Supplement for this quarter, we have significant flexibility to adjust crediting rates. Rate adjustments already implemented should lower our cost of money by 0.20% - 0.25% over the next twelve months and we intend to make further adjustments in 2013. In response to the low interest rate environment, we have expanded the asset classes in our investment portfolio to include commercial mortgage-backed securities and other asset-backed securities with investment grade credit quality. We are considering further diversification into other asset classes, but remain committed to maintaining a high quality investment portfolio with low credit risk.”
DAC UNLOCKING
During the third quarter of 2012 American Equity revised several assumptions utilized in the determination of deferred policy acquisition costs and deferred sales inducements. Two of the more significant assumption changes were for investment spreads and surrender charge income. This unlocking increased amortization of deferred sales inducements and deferred policy acquisition costs used in the determination of third quarter 2012 operating income by $2.4 million and $7.3 million, respectively and reduced third quarter 2012 operating income by $6.3 million or $0.09 per diluted common share.
Similarly, during the third quarter of 2012, American Equity revised assumptions utilized in the determination of the liability for future benefits to be paid under the living income benefit rider to be consistent with the assumption changes for the determination of deferred policy acquisition costs and deferred sales inducements. The living income benefit rider assumption changes decreased the liability and decreased interest sensitive and index products benefits by $2.2 million and increased third quarter 2012 operating income by $1.4 million or $0.02 per diluted common share.    
SALES OUTLOOK
The pace of sales of new annuities picked up in the third quarter of 2012, with total sales for the quarter at $982 million compared to $917 million in the second quarter of 2012. David J. Noble, founder and Executive Chairman commented: “As we reported in our last release, we anticipated that the competitive environment would be more favorable to us in the second half of 2012 and that turned out to be true in the third quarter. While the fourth quarter is off to a good start, we remain committed to our disciplined approach to spread and product pricing management, and anticipate making adjustments to our rates and perhaps other product terms before the end of the quarter that might weaken our competitive posture unless our competitors make similar adjustments. Growth in our earnings power is not completely dependent on sales. Whether the pace of sales accelerates or slows





from current levels, we have significant earnings capacity from our $26 billion of invested assets, and should continue to grow assets in the quarters ahead.”
Noble continued, “In a financial environment characterized by low levels of current income and volatile equity markets, our products offer an attractive alternative for the retirement savings market. Our index annuities guarantee principal and a minimum rate of return, offering 'sleep' insurance during times of market volatility. In strong equity markets, our policyholders can capture some of the upside and earn a higher return than competing safe money fixed income products. And with our lifetime income benefit rider, policyholders can receive a guaranteed income for life even if their underlying contract value is fully paid out. We believe American Equity is well positioned to capitalize on growing demand for guaranteed retirement income products. With attractive products that are right for our times, and the established strength of an industry leader with over $26 billion of invested assets, we are optimistic about our growth opportunities for the years ahead.”
LITIGATION RESERVE
Based upon developments in mediation discussions concerning potential settlement terms of a purported class action lawsuit, American Equity established an estimated litigation liability of $17.5 million during the third quarter of 2012 ($9.6 million after offsets for income taxes and adjustments to deferred policy acquisition costs and deferred sales inducements). While American Equity denies liability for the claims asserted by the purported class, it believes settlement of this matter is in the best interests of the company, its policyholders, agents, and shareholders.
CAUTION REGARDING FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements within the meaning of The Private Securities Litigation Reform Act of 1995. Forward-looking statements relate to future operations, strategies, financial results or other developments, and are subject to assumptions, risks and uncertainties. Statements such as “guidance”, “expect”, “anticipate”, “believe”, “goal”, “objective”, “target”, “may”, “should”, “estimate”, “projects” or similar words as well as specific projections of future results qualify as forward-looking statements. Factors that may cause our actual results to differ materially from those contemplated by these forward looking statements can be found in the company's Form 10-K filed with the Securities and Exchange Commission. Forward-looking statements speak only as of the date the statement was made and the company undertakes no obligation to update such forward-looking statements. There can be no assurance that other factors not currently anticipated by the company will not materially and adversely affect our results of operations. Investors are cautioned not to place undue reliance on any forward-looking statements made by us or on our behalf.





CONFERENCE CALL
American Equity will hold a conference call to discuss third quarter 2012 earnings on Tuesday, November 6, 2012, at 10 a.m. CST. The conference call will be webcast live on the Internet. Investors and interested parties who wish to listen to the call on the Internet may do so at www.american-equity.com.
The call may also be accessed by telephone at 800-299-6183, passcode 44622167 (international callers, please dial 1-617-801-9713). An audio replay will be available via telephone through November 27, 2012 at 1-888-286-8010, passcode 89388932 (international callers will need to dial 1-617-801-6888).
ABOUT AMERICAN EQUITY
American Equity Investment Life Holding Company, through its wholly-owned operating subsidiaries, is a full service underwriter of a broad line of fixed annuity and life insurance products, with a primary emphasis on the sale of index and fixed rate annuities. American Equity Investment Life Holding Company, a New York Stock Exchange Listed company (NYSE: AEL), is headquartered in West Des Moines, Iowa. For more information, please visit www.american-equity.com.


###





American Equity Investment Life Holding Company

Net Income/Operating Income (Unaudited)
    
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2012
 
2011
 
2012
 
2011
 
(Dollars in thousands, except per share data)
Revenues:
 
 
 
 
 
 
 
Traditional life and accident and health insurance premiums
$
3,300

 
$
3,126

 
$
9,770

 
$
9,331

Annuity product charges
23,875

 
20,405

 
65,176

 
57,259

Net investment income
318,594

 
305,502

 
965,763

 
894,508

Change in fair value of derivatives
161,090

 
(333,621
)
 
269,404

 
(206,997
)
Net realized losses on investments, excluding other than temporary impairment ("OTTI") losses
(1,238
)
 
(17,292
)
 
(7,925
)
 
(19,339
)
OTTI losses on investments:
 
 
 
 
 
 
 
Total OTTI losses

 
(5,133
)
 
(2,156
)
 
(10,346
)
Portion of OTTI losses recognized from other comprehensive income
(1,686
)
 
(3,758
)
 
(3,389
)
 
(7,345
)
Net OTTI losses recognized in operations
(1,686
)
 
(8,891
)
 
(5,545
)
 
(17,691
)
Total revenues
503,935

 
(30,771
)
 
1,296,643

 
717,071

 
 
 
 
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
Insurance policy benefits and change in future policy benefits
1,865

 
1,888

 
6,232

 
6,282

Interest sensitive and index product benefits (a) (d)
246,105

 
223,232

 
527,961

 
621,317

Amortization of deferred sales inducements (c)
7,709

 
(28,065
)
 
50,359

 
22,892

Change in fair value of embedded derivatives
188,201

 
(205,565
)
 
466,278

 
(138,225
)
Interest expense on notes payable
7,141

 
7,984

 
21,208

 
23,723

Interest expense on subordinated debentures
3,235

 
3,488

 
10,384

 
10,435

Interest expense on amounts due under repurchase agreements

 

 

 
5

Amortization of deferred policy acquisition costs (c)
25,954

 
(28,930
)
 
105,086

 
65,155

Other operating costs and expenses (b)
36,170

 
15,903

 
76,785

 
50,011

Total benefits and expenses
516,380

 
(10,065
)
 
1,264,293

 
661,595

Income (loss) before income taxes
(12,445
)
 
(20,706
)
 
32,350

 
55,476

Income tax expense (benefit)
(4,616
)
 
(7,638
)
 
10,949

 
18,927

Net income (loss) (a) (b) (c) (d)
(7,829
)
 
(13,068
)
 
21,401

 
36,549

Net realized losses and net OTTI losses on investments, net of offsets
1,415

 
8,988

 
5,823

 
12,738

Net effect of derivatives and other index annuity, net of offsets
19,000

 
45,544

 
42,478

 
51,764

Litigation reserve, net of offsets
9,580

 

 
9,580

 

Operating income (a) (b) (d) (e)
$
22,166

 
$
41,464

 
$
79,282

 
$
101,051

 
 
 
 
 
 
 
 
Earnings (loss) per common share
$
(0.13
)
 
$
(0.22
)
 
$
0.35

 
$
0.62

Earnings (loss) per common share - assuming dilution (a) (b) (c) (d)
$
(0.13
)
 
$
(0.22
)
 
$
0.34

 
$
0.59

Operating income per common share
$
0.35

 
$
0.70

 
$
1.31

 
$
1.70

Operating income per common share - assuming dilution (a) (b) (d) (e)
$
0.34

 
$
0.67

 
$
1.22

 
$
1.62

 
 
 
 
 
 
 
 
Weighted average common shares outstanding (in thousands):
 
 
 
 
 
 
 
Earnings (loss) per common share
62,504

 
59,596

 
60,723

 
59,429

Earnings (loss) per common share - assuming dilution
65,262

 
62,698

 
65,232

 
62,783

(a)
Nine months ended September 30, 2011 includes an adjustment recorded in the first quarter 2011 to single premium immediate annuity reserves which reduced interest sensitive and index product benefits by $4.2 million, increased net income and operating income by $2.7 million and increased earnings per common share - assuming dilution and operating income per common share - assuming dilution by $0.04 per share.
(b)
See note (b) on page 2.
(c)
See note (c) on page 2.
(d)
See note (d) on page 3.
(e)
See note (e) on page 3.

Page 1


American Equity Investment Life Holding Company

Operating Income
Three months ended September 30, 2012 (Unaudited)
 
 
 
Adjustments
 
 
 
As Reported
 
Realized Losses and Other Adjustments
 
Derivatives and Other Index Annuity
 
Operating Income (a) (e)
 
(Dollars in thousands, except per share data)
Revenues:
 
 
 
 
 
 
 
Traditional life and accident and health insurance premiums
$
3,300

 
$

 
$

 
$
3,300

Annuity product charges
23,875

 

 

 
23,875

Net investment income
318,594

 

 

 
318,594

Change in fair value of derivatives
161,090

 

 
(96,232
)
 
64,858

Net realized losses on investments, excluding other than temporary
   impairment ("OTTI") losses
(1,238
)
 
1,238

 

 

Net OTTI losses recognized in operations
(1,686
)
 
1,686

 

 

Total revenues
503,935

 
2,924

 
(96,232
)
 
410,627

 
 
 
 
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
Insurance policy benefits and change in future policy benefits
1,865

 

 

 
1,865

Interest sensitive and index product benefits (d)
246,105

 

 

 
246,105

Amortization of deferred sales inducements (c)
7,709

 
1,306

 
26,972

 
35,987

Change in fair value of embedded derivatives
188,201

 

 
(186,362
)
 
1,839

Interest expense on notes payable
7,141

 

 

 
7,141

Interest expense on subordinated debentures
3,235

 

 

 
3,235

Interest expense on amounts due under repurchase agreements

 

 

 

Amortization of deferred policy acquisition costs (c)
25,954

 
2,077

 
33,559

 
61,590

Other operating costs and expenses (b)
36,170

 
(17,532
)
 

 
18,638

Total benefits and expenses
516,380

 
(14,149
)
 
(125,831
)
 
376,400

Income (loss) before income taxes
(12,445
)
 
17,073

 
29,599

 
34,227

Income tax expense (benefit)
(4,616
)
 
6,078

 
10,599

 
12,061

Net income (loss) (b) (c) (d)
$
(7,829
)
 
$
10,995

 
$
19,000

 
$
22,166

 
 
 
 
 
 
 
 
Earnings (loss) per common share
$
(0.13
)
 
 
 
 
 
$
0.35

Earnings (loss) per common share - assuming dilution (b) (c) (d)
$
(0.13
)
 
 
 
 
 
$
0.34

(a)
In addition to net income, we have consistently utilized operating income, operating income per common share and operating income per common share - assuming dilution, non-GAAP financial measures commonly used in the life insurance industry, as economic measures to evaluate our financial performance. Operating income equals net income adjusted to eliminate the impact of net realized gains and losses on investments including net OTTI losses recognized in operations, litigation reserve and fair value changes in derivatives and embedded derivatives. Because these items fluctuate from quarter to quarter in a manner unrelated to core operations, we believe measures excluding their impact are useful in analyzing operating trends. We believe the combined presentation and evaluation of operating income together with net income, provides information that may enhance an investor’s understanding of our underlying results and profitability.
(b)
Other operating costs and expenses for the three and nine months ended September 30, 2012 include $2.2 million and $7.2 million, respectively, of expense related to the impact of the prospective adoption (effective January 1, 2012) of revised accounting guidance for deferred policy acquisition costs. This change, including the impact on related amortization expense, increased the net loss and decreased operating income for the three months ended September 30, 2012 by $1.5 million, decreased net income and operating income for the nine months ended September 30, 2012 by $4.6 million, increased loss per common share - assuming dilution and decreased operating income per common share - assuming dilution for the three months ended September 30, 2012 by $0.02 per share, and decreased earnings per common share - assuming dilution and operating income per common share - assuming dilution for the nine months ended September 30, 2012 by $0.07 per share.
(c)
Three and nine months ended September 30, 2012 include expense from unlocking which decreased amortization of deferred sales inducements by $0.2 million and increased amortization of deferred policy acquisition costs by $3.7 million, increased the net loss for the three months ended September 30, 2012 and decreased net income for the nine months ended September 30, 2012 by $2.2 million and increased loss per common share - assuming dilution for the three months ended September 30, 2012 and decreased earnings per common share - assuming dilution for the nine months ended September 30, 2012 by $0.03 per share.
Three and nine months ended September 30, 2011 include benefit from unlocking which reduced amortization of deferred sales inducements by $5.0 million and amortization of deferred policy acquisition costs by $9.1 million, reduced the net loss for the three months ended September 30, 2011 and increased net income for the nine months ended September 30, 2011 by $9.1 million, reduced loss per common share - assuming dilution for the three months ended September 30, 2011 by $0.15 per share, and increased earnings per common share - assuming dilution for the nine months ended September 30, 2011 by $0.14 per share.

Page 2


American Equity Investment Life Holding Company

(d)
Three and nine months ended September 30, 2012 include a benefit from the revision of assumptions used in determining reserves held for living income benefit riders consistent with unlocking for deferred policy acquisition costs and deferred sales inducements. The impact decreased interest sensitive and index product benefits for the three and nine months ended September 30, 2012 by $2.2 million; reduced the net loss for the three months ended September 30, 2012, increased net income for the nine months ended September 30, 2012 and increased operating income for the three and nine months ended September 30, 2012 by $1.4 million; reduced loss per common share - assuming dilution for the three months ended September 30, 2012 and increased earnings per common share - assuming dilution for the nine months ended September 30, 2012 and operating income per common share - assuming dilution for the three months and nine months ended September 30, 2012 by $0.02 per share.
(e)
Three and nine months ended September 30, 2012 includes expense from unlocking which increased amortization of deferred sales inducements by $2.4 million and amortization of deferred policy acquisition costs by $7.3 million which reduced operating income by $6.3 million and operating income per common share - assuming dilution by $0.09 per share.
Three and nine months ended September 30, 2011 includes benefit from unlocking which reduced amortization of deferred sales inducements by $7.3 million and amortization of deferred policy acquisition costs by $12.1 million which increased operating income by $12.5 million and operating income per common share - assuming dilution by $0.20 per share.

Page 3
EX-99.2 3 a120930-aelx8kxexh992.htm FINANCIAL SUPPLEMENT 12.09.30-AEL-8K-Exh99.2

Exhibit 99.2



AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement

September 30, 2012









AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)

 
September 30, 2012
 
December 31, 2011
 
(Unaudited)
 
 
Assets
 
 
 
Investments:
 
 
 
Fixed maturity securities:
 
 
 
Available for sale, at fair value
$
22,410,492

 
$
18,464,109

Held for investment, at amortized cost
76,048

 
2,644,206

Equity securities, available for sale, at fair value
61,604

 
62,845

Mortgage loans on real estate
2,724,321

 
2,823,047

Derivative instruments
577,784

 
273,314

Other investments
196,779

 
115,930

Total investments
26,047,028

 
24,383,451

 
 
 
 
Cash and cash equivalents
2,397,434

 
404,952

Coinsurance deposits
2,913,273

 
2,818,642

Accrued investment income
276,875

 
228,937

Deferred policy acquisition costs
1,639,791

 
1,683,857

Deferred sales inducements
1,234,471

 
1,242,787

Deferred income taxes

 
21,981

Income taxes recoverable

 
8,441

Other assets
88,901

 
81,671

Total assets
$
34,597,773

 
$
30,874,719

 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
Liabilities:
 
 
 
Policy benefit reserves
$
30,980,046

 
$
28,118,716

Other policy funds and contract claims
457,162

 
400,594

Notes payable
306,696

 
297,608

Subordinated debentures
245,825

 
268,593

Deferred income taxes
73,835

 

Income taxes payable
1,415

 

Other liabilities
817,841

 
380,529

Total liabilities
32,882,820

 
29,466,040

 
 
 
 
Stockholders' equity:
 
 
 
Common stock
61,548

 
57,837

Additional paid-in capital
493,797

 
468,281

Unallocated common stock held by ESOP
(2,931
)
 
(3,620
)
Accumulated other comprehensive income
712,186

 
457,229

Retained earnings
450,353

 
428,952

Total stockholders' equity
1,714,953

 
1,408,679

Total liabilities and stockholders' equity
$
34,597,773

 
$
30,874,719




Page 1




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012



AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share data)
(Unaudited)
 
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2012
 
2011
 
2012
 
2011
Revenues:
 
 
 
 
 
 
 
Traditional life insurance premiums
$
3,300

 
$
3,126

 
$
9,770

 
$
9,331

Annuity product charges
23,875

 
20,405

 
65,176

 
57,259

Net investment income
318,594

 
305,502

 
965,763

 
894,508

Change in fair value of derivatives
161,090

 
(333,621
)
 
269,404

 
(206,997
)
Net realized losses on investments, excluding other than temporary impairment ("OTTI") losses
(1,238
)
 
(17,292
)
 
(7,925
)
 
(19,339
)
OTTI losses on investments:
 
 
 
 
 
 
 
Total OTTI losses

 
(5,133
)
 
(2,156
)
 
(10,346
)
Portion of OTTI losses recognized from other comprehensive income
(1,686
)
 
(3,758
)
 
(3,389
)
 
(7,345
)
Net OTTI losses recognized in operations
(1,686
)
 
(8,891
)
 
(5,545
)
 
(17,691
)
Total revenues
503,935

 
(30,771
)
 
1,296,643

 
717,071

 
 
 
 
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
Insurance policy benefits and change in future policy benefits
1,865

 
1,888

 
6,232

 
6,282

Interest sensitive and index product benefits (a) (d)
246,105

 
223,232

 
527,961

 
621,317

Amortization of deferred sales inducements (c)
7,709

 
(28,065
)
 
50,359

 
22,892

Change in fair value of embedded derivatives
188,201

 
(205,565
)
 
466,278

 
(138,225
)
Interest expense on notes payable
7,141

 
7,984

 
21,208

 
23,723

Interest expense on subordinated debentures
3,235

 
3,488

 
10,384

 
10,435

Interest expense on amounts due under repurchase agreements

 

 

 
5

Amortization of deferred policy acquisition costs (c)
25,954

 
(28,930
)
 
105,086

 
65,155

Other operating costs and expenses (b)
36,170

 
15,903

 
76,785

 
50,011

Total benefits and expenses
516,380

 
(10,065
)
 
1,264,293

 
661,595

Income (loss) before income taxes
(12,445
)
 
(20,706
)
 
32,350

 
55,476

Income tax expense (benefit)
(4,616
)
 
(7,638
)
 
10,949

 
18,927

Net income (loss) (a) (b) (c) (d)
$
(7,829
)
 
$
(13,068
)
 
$
21,401

 
$
36,549

 
 
 
 
 
 
 
 
Earnings (loss) per common share
$
(0.13
)
 
$
(0.22
)
 
$
0.35

 
$
0.62

Earnings (loss) per common share - assuming dilution (a) (b) (c) (d)
$
(0.13
)
 
$
(0.22
)
 
$
0.34

 
$
0.59

Weighted average common shares outstanding:
 
 
 
 
 
 
 
Earnings (loss) per common share
62,504

 
59,596

 
60,723

 
59,429

Earnings (loss) per common share - assuming dilution
65,262

 
62,698

 
65,232

 
62,783


(a), (b), (c), (d) - See notes on page 3.

Page 2




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012


Notes to Consolidated Statements of Operations


(a)
Nine months ended September 30, 2011 includes an adjustment recorded in the first quarter 2011 to single premium immediate annuity reserves which reduced interest sensitive and index product benefits by $4.2 million and increased net income and earnings per common share - assuming dilution by $2.7 million and $0.04 per share, respectively.
(b)
Other operating costs and expenses for the three and nine months ended September 30, 2012 include $2.2 million and $7.2 million, respectively, of expense related to the impact of the prospective adoption (effective January 1, 2012) of revised accounting guidance for deferred policy acquisition costs. This change, including the impact on related amortization expense, increased the net loss and decreased operating income for the three months ended September 30, 2012 by $1.5 million, decreased net income and operating income for the nine months ended September 30, 2012 by $4.6 million, increased loss per commons share - assuming dilution and decreased operating income per common share - assuming dilution for the three months ended September 30, 2012 by $0.02 per share, and decreased earnings per common share - assuming dilution and operating earnings per common share - assuming dilution for the nine months ended September 30, 2012 by $0.07 per share.
(c)
Three and nine months ended September 30, 2012 include expense from unlocking which decreased amortization of deferred sales inducements by $0.2 million and increased amortization of deferred policy acquisition costs by $3.7 million, increased the net loss for the three months ended September 30, 2012 and decreased net income for the nine months ended September 30, 2012 by $2.2 million and increased loss per common share - assuming dilution for the three months ended September 30, 2012 and decreased earnings per common share - assuming dilution for the nine months ended September 30, 2012 by $0.03 per share.
Three and nine months ended September 30, 2011 include benefit from unlocking which reduced amortization of deferred sales inducements by $5.0 million and amortization of deferred policy acquisition costs by $9.1 million, reduced the net loss for the three months ended September 30, 2011 and increased net income for the nine months ended September 30, 2011 by $9.1 million, reduced loss per common share - assuming dilution for the three months ended September 30, 2011 by $0.15 per share, and increased earnings per common share - assuming dilution for the nine months ended September 30, 2011 by $0.14 per share.
(d)
Three and nine months ended September 30, 2012 include a benefit from the revision of assumptions used in determining reserves held for living income benefit riders consistent with unlocking for deferred policy acquisition costs and deferred sales inducements. The impact decreased interest sensitive and index product benefits for the three and nine months ended September 30, 2012 by $2.2 million; reduced the net loss for the three months ended September 30, 2012, increased net income for the nine months ended September 30, 2012 and increased operating income for the three and nine months ended September 30, 2012 by $1.4 million; reduced loss per common share - assuming dilution for the three months ended September 30, 2012 and increased earnings per common share - assuming dilution for the nine months ended September 30, 2012 and operating income per commons share - assuming dilution for the three and nine months ended September 30, 2012 by $0.02 per share.

Page 3




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012


Operating Income
Nine months ended September 30, 2012 (Unaudited)
 
 
 
Adjustments
 
 
 
As Reported
 
Realized Losses and Other Adjustments
 
Derivatives and Other Index Annuity
 
Operating Income (a)
 
(Dollars in thousands, except per share data)
Revenues:
 
 
 
 
 
 
 
Traditional life insurance premiums
$
9,770

 
$

 
$

 
$
9,770

Annuity product charges
65,176

 

 

 
65,176

Net investment income
965,763

 

 

 
965,763

Change in fair value of derivatives
269,404

 

 
(293,814
)
 
(24,410
)
Net realized losses on investments, excluding other than temporary
   impairment ("OTTI") losses
(7,925
)
 
7,925

 

 

Net OTTI losses recognized in operations
(5,545
)
 
5,545

 

 

Total revenues
1,296,643

 
13,470

 
(293,814
)
 
1,016,299

 
 
 
 
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
Insurance policy benefits and change in future policy benefits
6,232

 

 

 
6,232

Interest sensitive and index product benefits (d)
527,961

 

 

 
527,961

Amortization of deferred sales inducements (c)
50,359

 
2,628

 
49,609

 
102,596

Change in fair value of embedded derivatives
466,278

 

 
(471,851
)
 
(5,573
)
Interest expense on notes payable
21,208

 

 

 
21,208

Interest expense on subordinated debentures
10,384

 

 

 
10,384

Amortization of deferred policy acquisition costs (c)
105,086

 
4,456

 
62,144

 
171,686

Other operating costs and expenses (b)
76,785

 
(17,532
)
 

 
59,253

Total benefits and expenses
1,264,293

 
(10,448
)
 
(360,098
)
 
893,747

Income before income taxes
32,350

 
23,918

 
66,284

 
122,552

Income tax expense
10,949

 
8,515

 
23,806

 
43,270

Net income (b) (c) (d)
$
21,401

 
$
15,403

 
$
42,478

 
$
79,282

 
 
 
 
 
 
 
 
Earnings per common share
$
0.35

 
 
 
 
 
$
1.31

Earnings per common share - assuming dilution (b) (c) (d)
$
0.34

 
 
 
 
 
$
1.22


(a)
In addition to net income, we have consistently utilized operating income, operating income per common share and operating income per common share - assuming dilution, non-GAAP financial measures commonly used in the life insurance industry, as economic measures to evaluate our financial performance. Operating income equals net income adjusted to eliminate the impact of net realized gains and losses on investments including net OTTI losses recognized in operations, litigation reserve and fair value changes in derivatives and embedded derivatives. Because these items fluctuate from quarter to quarter in a manner unrelated to core operations, we believe measures excluding their impact are useful in analyzing operating trends. We believe the combined presentation and evaluation of operating income together with net income, provides information that may enhance an investor’s understanding of our underlying results and profitability.
(b)    See note (b) on page 3.
(c)
See note (c) on page 3 for discussion of the impact of unlocking on "As Reported" amounts and note (c) on page 7 for discussion of the impact of unlocking on "Operating Income" amounts.
(d)    See note (d) on page 3.
Change in fair value of derivatives:
 
 
 
 
 
 
 
Proceeds received at expiration
$
253,619

 
 
 
$

 
$
253,619

Cost of money for fixed index annuities
(272,456
)
 
 
 

 
(272,456
)
2015 notes hedges, interest rate swap and interest rate caps
(10,610
)
 
 
 
5,037

 
(5,573
)
Change in the difference between fair value and remaining
   option cost at beginning and end of period
298,851

 
 
 
(298,851
)
 

 
$
269,404

 
 
 
$
(293,814
)
 
$
(24,410
)
 
 
 
 
 
 
 
 
Index credits included in interest credited to account balances
$
253,490

 
 
 
 
 
$
253,490


Page 4




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012


Operating Income
Three months ended September 30, 2012 (Unaudited)
 
 
 
Adjustments
 
 
 
As Reported
 
Realized Losses and Other Adjustments
 
Derivatives and Other Index Annuity
 
Operating Income (a)
 
(Dollars in thousands, except per share data)
Revenues:
 
 
 
 
 
 
 
Traditional life insurance premiums
$
3,300

 
$

 
$

 
$
3,300

Annuity product charges
23,875

 

 

 
23,875

Net investment income
318,594

 

 

 
318,594

Change in fair value of derivatives
161,090

 

 
(96,232
)
 
64,858

Net realized losses on investments, excluding other than temporary
   impairment ("OTTI") losses
(1,238
)
 
1,238

 

 

Net OTTI losses recognized in operations
(1,686
)
 
1,686

 

 

Total revenues
503,935

 
2,924

 
(96,232
)
 
410,627

 
 
 
 
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
Insurance policy benefits and change in future policy benefits
1,865

 

 

 
1,865

Interest sensitive and index product benefits (d)
246,105

 

 

 
246,105

Amortization of deferred sales inducements (c)
7,709

 
1,306

 
26,972

 
35,987

Change in fair value of embedded derivatives
188,201

 

 
(186,362
)
 
1,839

Interest expense on notes payable
7,141

 

 

 
7,141

Interest expense on subordinated debentures
3,235

 

 

 
3,235

Amortization of deferred policy acquisition costs (c)
25,954

 
2,077

 
33,559

 
61,590

Other operating costs and expenses (b)
36,170

 
(17,532
)
 

 
18,638

Total benefits and expenses
516,380

 
(14,149
)
 
(125,831
)
 
376,400

Income (loss) before income taxes
(12,445
)
 
17,073

 
29,599

 
34,227

Income tax expense (benefit)
(4,616
)
 
6,078

 
10,599

 
12,061

Net income (loss) (b) (c) (d)
$
(7,829
)
 
$
10,995

 
$
19,000

 
$
22,166

 
 
 
 
 
 
 
 
Earnings per common share
$
(0.13
)
 
 
 
 
 
$
0.35

Earnings per common share - assuming dilution (b) (c) (d)
$
(0.13
)
 
 
 
 
 
$
0.34


(a)
In addition to net income, we have consistently utilized operating income, operating income per common share and operating income per common share - assuming dilution, non-GAAP financial measures commonly used in the life insurance industry, as economic measures to evaluate our financial performance. Operating income equals net income adjusted to eliminate the impact of net realized gains and losses on investments including net OTTI losses recognized in operations, litigation reserve and fair value changes in derivatives and embedded derivatives. Because these items fluctuate from quarter to quarter in a manner unrelated to core operations, we believe measures excluding their impact are useful in analyzing operating trends. We believe the combined presentation and evaluation of operating income together with net income (loss), provides information that may enhance an investor’s understanding of our underlying results and profitability.
(b)
See note (b) on page 3.
(c)
See note (c) on page 3 for discussion of the impact of unlocking on "As Reported" amounts and note (c) on page 7 for discussion of the impact of unlocking on "Operating Income" amounts.
(d)    See note (d) on page 3.
Change in fair value of derivatives:
 
 
 
 
 
 
 
Proceeds received at expiration
$
152,716

 
 
 
$

 
$
152,716

Cost of money for fixed index annuities
(89,697
)
 
 
 

 
(89,697
)
2015 notes hedges, interest rate swap and interest rate caps
355

 
 
 
1,484

 
1,839

Change in the difference between fair value and remaining
   option cost at beginning and end of period
97,716

 
 
 
(97,716
)
 

 
$
161,090

 
 
 
$
(96,232
)
 
$
64,858

 
 
 
 
 
 
 
 
Index credits included in interest credited to account balances
$
152,150

 
 
 
 
 
$
152,150


Page 5




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012


Operating Income/Net Income
Quarterly Summary - Most Recent 5 Quarters (Unaudited)
 
Q3 2012
 
Q2 2012
 
Q1 2012
 
Q4 2011
 
Q3 2011
 
(Dollars in thousands, except per share data)
Revenues:
 
 
 
 
 
 
 
 
 
Traditional life insurance premiums
$
3,300

 
$
3,248

 
$
3,222

 
$
2,820

 
$
3,126

Annuity product charges
23,875

 
21,908

 
19,393

 
18,930

 
20,405

Net investment income
318,594

 
320,259

 
326,910

 
324,272

 
305,502

Change in fair value of derivatives
64,858

 
(65,164
)
 
(24,104
)
 
(1,275
)
 
12,411

Total revenues
410,627

 
280,251

 
325,421

 
344,747

 
341,444

 
 
 
 
 
 
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
 
 
Insurance policy benefits and change in future policy benefits
1,865

 
2,250

 
2,117

 
1,588

 
1,888

Interest sensitive and index product benefits (d)
246,105

 
142,733

 
139,123

 
154,440

 
223,232

Amortization of deferred sales inducements (c)
35,987

 
33,141

 
33,468

 
31,521

 
24,279

Change in fair value of embedded derivatives
1,839

 
(24,163
)
 
16,751

 
23,899

 
(41,447
)
Interest expense on notes payable
7,141

 
7,072

 
6,995

 
7,910

 
7,984

Interest expense on subordinated debentures
3,235

 
3,563

 
3,586

 
3,542

 
3,488

Interest expense on amounts due under repurchase agreements

 

 

 
25

 

Amortization of deferred policy acquisition costs (c)
61,590

 
54,457

 
55,639

 
53,525

 
42,197

Other operating costs and expenses (b)
18,638

 
18,902

 
21,713

 
17,518

 
15,903

Total benefits and expenses
376,400

 
237,955

 
279,392

 
293,968

 
277,524

Operating income before income taxes
34,227

 
42,296

 
46,029

 
50,779

 
63,920

Income tax expense
12,061

 
14,940

 
16,269

 
18,177

 
22,456

Operating income (a) (b) (c) (d)
22,166

 
27,356

 
29,760

 
32,602

 
41,464

Net realized gains (losses) and net OTTI losses on investments,
   net of offsets
(1,415
)
 
(861
)
 
(3,547
)
 
(5,616
)
 
(8,988
)
Litigation reserve, net of offsets
(9,580
)
 

 

 

 

Net effect of derivatives and other index annuity, net of offsets
(19,000
)
 
(7,736
)
 
(15,742
)
 
22,713

 
(45,544
)
Net income (loss)
$
(7,829
)
 
$
18,759

 
$
10,471

 
$
49,699

 
$
(13,068
)
 
 
 
 
 
 
 
 
 
 
Operating income per common share (a)
$
0.35

 
$
0.46

 
$
0.50

 
$
0.55

 
$
0.70

Operating income per common share - assuming dilution (a) (b) (c) (d)
$
0.34

 
$
0.43

 
$
0.46

 
$
0.52

 
$
0.67

Earnings (loss) per common share
$
(0.13
)
 
$
0.31

 
$
0.18

 
$
0.83

 
$
(0.22
)
Earnings (loss) per common share - assuming dilution
$
(0.13
)
 
$
0.30

 
$
0.16

 
$
0.79

 
$
(0.22
)
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding (in thousands):
 
 
 
 
 
 
 
 
 
Earnings (loss) per common share
62,504

 
59,943

 
59,701

 
59,641

 
59,596

Earnings (loss) per common share - assuming dilution
65,262

 
64,254

 
65,930

 
63,582

 
62,698


(a), (b), (c) - See notes on page 7.

(d) - See note (d) on page 3.




Page 6




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012


(a)
In addition to net income (loss), we have consistently utilized operating income, operating income per common share and operating income per common share - assuming dilution, non-GAAP financial measures commonly used in the life insurance industry, as economic measures to evaluate our financial performance. Operating income equals net income (loss) adjusted to eliminate the impact of net realized gains and losses on investments including net OTTI losses recognized in operations, litigation reserve and fair value changes in derivatives and embedded derivatives. Because these items fluctuate from quarter to quarter in a manner unrelated to core operations, we believe measures excluding their impact are useful in analyzing operating trends. We believe the combined presentation and evaluation of operating income together with net income (loss), provides information that may enhance an investor’s understanding of our underlying results and profitability.
(b)
Other operating costs and expenses for the third, second and first quarters of 2012 include $2.2 million, $2.0 million and $3.0 million, respectively, of expense related to the impact of the prospective adoption (effective January 1, 2012) of revised accounting guidance for deferred policy acquisition costs. This change, including the impact on related amortization expense, decreased operating income for the third, second and first quarter of 2012 by $1.4 million, $1.3 million and $1.9 million, respectively, and reduced operating income per common share - assuming dilution for the third, second and first quarters of 2012 by $0.02, $0.02 and $0.03, respectively.
(c)
Three months ended September 30, 2012 includes expense from unlocking which increased amortization of deferred sales inducements by $2.4 million and amortization of deferred acquisition costs by $7.3 million and decreased operating income by $6.3 million and operating income per common share - assuming dilution by $0.09 per share.
Three months ended September 30, 2011 includes benefit from unlocking which reduced amortization of deferred sales inducements by $7.3 million and amortization of deferred acquisition costs by $12.1 million and increased operating income by $12.5 million and operating income per common share - assuming dilution by $0.20 per share.

Page 7




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012



Capitalization/Book Value per Share

    
 
September 30, 2012
 
December 31, 2011
 
(Dollars in thousands, except per share data)
Capitalization:
 
 
 
Notes payable
$
306,696

 
$
297,608

Subordinated debentures payable to subsidiary trusts
245,825

 
268,593

   Total debt
552,521

 
566,201

Total stockholders’ equity
1,714,953

 
1,408,679

Total capitalization
2,267,474

 
1,974,880

Accumulated other comprehensive income (AOCI)
(712,186
)
 
(457,229
)
Total capitalization excluding AOCI (a)
$
1,555,288

 
$
1,517,651

 
 
 
 
Total stockholders’ equity
$
1,714,953

 
$
1,408,679

Accumulated other comprehensive income
(712,186
)
 
(457,229
)
Total stockholders’ equity excluding AOCI (a)
$
1,002,767

 
$
951,450

 
 
 
 
Common shares outstanding (b)
62,393,059

 
59,131,995

 
 
 
 
Book Value per Share: (c)
 
 
 
Book value per share including AOCI
$
27.49

 
$
23.82

Book value per share excluding AOCI (a)
$
16.07

 
$
16.09

 
 
 
 
Debt-to-Capital Ratios: (d)
 
 
 
Senior debt / Total capitalization
19.7
%
 
19.6
%
Adjusted debt / Total capitalization
20.5
%
 
22.3
%

(a)
Total capitalization, total stockholders’ equity and book value per share excluding AOCI, non-GAAP financial measures, are based on stockholders’ equity excluding the effect of AOCI. Since AOCI fluctuates from quarter to quarter due to unrealized changes in the fair value of available for sale investments, we believe these non-GAAP financial measures provide useful supplemental information.
(b)
Common shares outstanding include shares held by the NMO Deferred Compensation Trust: 2012 - 1,139,702 shares; 2011 - 1,631,548 shares and exclude unallocated shares held by ESOP: 2012 - 294,770 shares; 2011 - 336,093 shares.
(c)
Book value per share including and excluding AOCI is calculated as total stockholders’ equity and total stockholders’ equity excluding AOCI divided by the total number of shares of common stock outstanding.
(d)
Debt-to-capital ratios are computed using total capitalization excluding AOCI. Adjusted debt includes notes payable and the portion of the total subordinated debentures payable to subsidiary trusts outstanding (qualifying trust preferred securities) that exceeds 15% of total capitalization excluding AOCI.


Page 8




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012



Annuity Deposits by Product Type
    
 
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
Year Ended December 31,
Product Type
 
2012
 
2011
 
2012
 
2011
 
2011
 
 
(Dollars in thousands)
Fixed Index Annuities:
 
 
 
 
 
 
 
 
 
 
Index Strategies
 
$
547,230

 
$
701,796

 
$
1,568,989

 
$
2,075,800

 
$
2,839,295

Fixed Strategy
 
315,029

 
317,091

 
885,589

 
986,724

 
1,377,987

 
 
862,259

 
1,018,887

 
2,454,578

 
3,062,524

 
4,217,282

Fixed Rate Annuities:
 
 
 
 
 
 
 
 
 
 
Single-Year Rate Guaranteed
 
22,413

 
37,195

 
78,041

 
118,084

 
169,304

Multi-Year Rate Guaranteed
 
45,037

 
116,768

 
205,934

 
279,407

 
397,925

Single premium immediate annuities
 
52,315

 
94,514

 
140,265

 
257,995

 
305,603

 
 
119,765

 
248,477

 
424,240

 
655,486

 
872,832

Total before coinsurance ceded
 
982,024

 
1,267,364

 
2,878,818

 
3,718,010

 
5,090,114

Coinsurance ceded
 
36,539

 
94,412

 
167,986

 
230,620

 
326,531

Net after coinsurance ceded
 
$
945,485

 
$
1,172,952

 
$
2,710,832

 
$
3,487,390

 
$
4,763,583


Surrender Charge Protection and Account Values by Product Type
Annuity Surrender Charges and Net (of coinsurance) Account Values at September 30, 2012:
    
 
 
Surrender Charge
 
Net Account Value
Product Type
 
Avg.
Years
At Issue
 
Avg.
Years
Remaining
 
Avg.
%
Remaining
 
Dollars in Thousands
 
%
 
 
 
 
 
 
 
 
 
 
 
Fixed Index Annuities
 
14.2
 
10.5
 
16.1%
 
$
24,701,911

 
92.5
%
Single-Year Fixed Rate Guaranteed Annuities
 
11.1
 
4.7
 
8.0%
 
1,442,821

 
5.4
%
Multi-Year Fixed Rate Guaranteed Annuities (a)
 
6.2
 
1.9
 
4.6%
 
567,632

 
2.1
%
Total
 
13.9
 
10.0
 
15.4%
 
$
26,712,364

 
100.0
%
(a) 55% of Net Account Value is no longer in multi-year rate guarantee period and can be adjusted annually.



Page 9




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012



Annuity Liability Characteristics
    
 
 
Fixed
Annuities
Account Value
 
Fixed Index
Annuities
Account Value
 
 
(Dollars in thousands)
SURRENDER CHARGE PERCENTAGES:
 
 
 
 
No surrender charge
 
$
539,662

 
$
528,685

0.0% < 2.0%
 
42,977

 
199,301

2.0% < 3.0%
 
156,979

 
190,087

3.0% < 4.0%
 
27,684

 
364,953

4.0% < 5.0%
 
51,942

 
231,792

5.0% < 6.0%
 
24,021

 
241,653

6.0% < 7.0%
 
164,751

 
201,962

7.0% < 8.0%
 
207,805

 
482,862

8.0% < 9.0%
 
172,189

 
643,403

9.0% < 10.0%
 
119,927

 
485,815

10.0% or greater
 
502,516

 
21,131,398

 
 
$
2,010,453

 
$
24,701,911


    
 
 
Fixed and
Fixed Index
Annuities
Account Value
 
Weighted
Average
Surrender
Charge
 
 
(Dollars in thousands)
 
 
SURRENDER CHARGE EXPIRATION BY YEAR:
 
 
 
 
Out of Surrender Charge
 
$
1,068,347

 
%
2012
 
93,847

 
1.89
%
2013
 
490,384

 
2.20
%
2014
 
542,505

 
3.60
%
2015
 
580,886

 
5.32
%
2016
 
833,417

 
6.95
%
2017
 
987,789

 
8.04
%
2018
 
846,098

 
10.29
%
2019
 
598,293

 
10.91
%
2020
 
933,850

 
12.35
%
2021
 
1,241,197

 
14.10
%
2022
 
1,721,029

 
15.92
%
2023
 
3,817,649

 
18.36
%
2024
 
4,146,752

 
19.07
%
2025
 
3,191,739

 
19.00
%
2026
 
2,441,514

 
19.10
%
2027
 
1,950,225

 
19.64
%
2028
 
1,207,179

 
19.99
%
2029
 
19,664

 
20.00
%
 
 
$
26,712,364

 
15.39
%

Page 10




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012


Annuity Liability Characteristics
    
 
 
Fixed
Annuities
Account Value
 
Fixed Index
Annuities
Account Value
 
 
(Dollars in thousands)
CREDITED RATE (INCLUDING BONUS INTEREST) VS. ULTIMATE MINIMUM GUARANTEED RATE DIFFERENTIAL:
 
 
 
 
No differential
 
$
597,146

 
$
698,131

› 0.0% - 0.25%
 
421,578

 
601,658

› 0.25% - 0.5%
 
136,168

 
100,309

› 0.5% - 1.0% (a)
 
329,731

 
1,139,412

› 1.0% - 1.5% (a)
 
126,156

 
29,965

› 1.5% - 2.0%
 
156,786

 
2,343

› 2.0% - 2.5%
 
4,034

 

› 2.5% - 3.0%
 
41,377

 

1.00% ultimate guarantee - 2.34% wtd avg interest rate (b)
 
15,037

 

1.50% ultimate guarantee - 1.83% wtd avg interest rate (b)
 
73,807

 
1,875,020

2.00% ultimate guarantee - 2.70% wtd avg interest rate (b)
 
108,633

 

2.25% ultimate guarantee - 2.76% wtd avg interest rate (b)
 

 
1,598,258

3.00% ultimate guarantee - 2.96% wtd avg interest rate (b)
 

 
3,184,572

Allocated to index strategies (see tables that follow)
 

 
15,472,243

 
 
$
2,010,453

 
$
24,701,911

(a)
$168,643 of Fixed Annuities Account Value have a guarantee of 2.25% for the first 10 years and 3.00% thereafter. They begin increasing in 2014. $652,668 of Index Annuities Account Value is in fixed rate strategies that have a guarantee of 2.25% for the first 10 years and 3.00% thereafter. They begin increasing in 2014.    
(b)
The minimum guaranteed interest rate for the fixed rate or the fixed rate strategy is 1.00%. The ultimate guaranteed rate is applied on less than 100% of the premium.


Page 11




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012


Annuity Liability Characteristics

FIXED INDEX ANNUITIES ACCOUNT VALUE - INDEX STRATEGIES
    
Annual Monthly Average and Point-to-Point with Caps
 
Minimum Guaranteed Cap
 
1%
 
3%
 
4%
 
7%
 
8% +
Current Cap
(Dollars in thousands)
At minimum
$

 
$
1,832

 
$
667,860

 
$
53,230

 
$
284,563

3% - 3.25%
1,155,764

 

 

 

 

4% - 5%
11,564

 
120,023

 
1,362,111

 

 

5% - 6%

 
6,360

 
2,167,561

 

 

6% - 7%

 

 
3,215,506

 

 

>= 7%

 
12,612

 
234,805

 
135,663

 
89,452


    
Annual Monthly Average and Point-to-Point with Participation Rates
 
Minimum Guaranteed Participation Rate
 
10%
 
25%
 
35%
 
50% +
Current Participation Rate
(Dollars in thousands)
At minimum
$
19

 
$
330,059

 
$
172,776

 
$
201,506

< 20%
98,934

 

 

 

20% - 40%
80,005

 
498,900

 

 

40% - 60%

 
176,467

 
141,458

 
1,287

>= 60%

 
23,760

 
19,081

 
16,627


    
S&P 500 Monthly Point-to-Point - Minimum Guaranteed Monthly Cap = 1% (Dollars in thousands)

Current Cap
 
At minimum
$
8,996

1.6% - 1.8%
1,220,397

2.0% - 2.4%
1,628,490

>= 2.4%
1,324,580


If all caps and participation rates were reduced to minimum caps and participation rates, the cost of options would decrease by 0.63% based upon prices of options for the week ended October 16, 2012.


Page 12




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012



Spread Results
    
 
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
Year Ended December 31,
 
 
2012
 
2011
 
2012
 
2011
 
2011
Reported Amounts
 
 
 
 
 
 
 
 
 
 
Average yield on invested assets
 
5.17%
 
5.70%
 
5.36%
 
5.81%
 
5.80%
Aggregate cost of money
 
2.55%
 
2.75%
 
2.60%
 
2.77%
 
2.77%
Aggregate investment spread
 
2.62%
 
2.95%
 
2.76%
 
3.04%
 
3.03%
 
 
 
 
 
 
 
 
 
 
 
Adjustments
 
 
 
 
 
 
 
 
 
 
Investment yield - temporary cash investments
 
0.29%
 
0.11%
 
0.23%
 
0.09%
 
0.07%
Investment yield - additional prepayment income
 
(0.04)%
 
—%
 
(0.04)%
 
—%
 
—%
Cost of money effect of (under) over hedging
 
0.01%
 
0.05%
 
0.01%
 
0.07%
 
0.06%
 
 
 
 
 
 
 
 
 
 
 
Adjusted Amounts
 
 
 
 
 
 
 
 
 
 
Average yield on invested assets
 
5.42%
 
5.81%
 
5.55%
 
5.90%
 
5.87%
Aggregate cost of money
 
2.56%
 
2.80%
 
2.61%
 
2.84%
 
2.83%
Aggregate investment spread
 
2.86%
 
3.01%
 
2.94%
 
3.06%
 
3.04%
 
 
 
 
 
 
 
 
 
 
 


Summary of Invested Assets
    
 
September 30, 2012
 
December 31, 2011
 
Carrying
Amount
 
Percent
 
Carrying
Amount
 
Percent
 
(Dollars in thousands)
Fixed maturity securities:
 
 
 
 
 
 
 
United States Government full faith and credit
$
5,205

 
%
 
$
4,678

 
%
United States Government sponsored agencies
1,958,737

 
7.5
%
 
4,368,053

 
17.9
%
United States municipalities, states and territories
3,571,462

 
13.7
%
 
3,333,383

 
13.7
%
Foreign government obligations
98,825

 
0.4
%
 
43,228

 
0.2
%
Corporate securities
13,319,047

 
51.1
%
 
10,192,293

 
41.8
%
Residential mortgage backed securities
2,565,959

 
9.9
%
 
2,703,290

 
11.1
%
Commercial mortgage backed securities
78,912

 
0.3
%
 

 
%
Other asset backed securities
888,393

 
3.4
%
 
463,390

 
1.9
%
Total fixed maturity securities
22,486,540

 
86.3
%
 
21,108,315

 
86.6
%
Equity securities
61,604

 
0.2
%
 
62,845

 
0.2
%
Mortgage loans on real estate
2,724,321

 
10.5
%
 
2,823,047

 
11.6
%
Derivative instruments
577,784

 
2.2
%
 
273,314

 
1.1
%
Other investments
196,779

 
0.8
%
 
115,930

 
0.5
%
 
$
26,047,028

 
100.0
%
 
$
24,383,451

 
100.0
%



Page 13




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012



Credit Quality of Fixed Maturity Securities - September 30, 2012
    
NAIC Designation
 
Carrying
Amount
 
Percent
 
Rating Agency Rating
 
Carrying
Amount
 
Percent
 
 
(Dollars in thousands)
 
 
 
 
 
(Dollars in thousands)
 
 
1
 
$
14,591,003

 
64.9
%
 
Aaa/Aa/A
 
$
13,889,605

 
61.8
%
2
 
7,538,539

 
33.6
%
 
Baa
 
7,214,242

 
32.1
%
3
 
316,752

 
1.4
%
 
Ba
 
254,342

 
1.1
%
4
 
32,361

 
0.1
%
 
B
 
188,838

 
0.9
%
5
 
4,006

 
%
 
Caa and lower
 
818,111

 
3.6
%
6
 
3,879

 
%
 
In or near default
 
121,402

 
0.5
%
 
 
$
22,486,540

 
100.0
%
 
 
 
$
22,486,540

 
100.0
%

Watch List Securities - September 30, 2012
General Description
 
Amortized
Cost
 
Unrealized
Losses
 
Fair Value
 
Months Below Amortized Cost
 
 
(Dollars in thousands)
 
 
Corporate bonds:
 
 
 
 
 
 
 
 
Finance
 
$
68,975

 
$
(10,040
)
 
$
58,935

 
7 - 22
Industrial
 
38,877

 
(6,553
)
 
32,324

 
14 - 25
 
 
$
107,852

 
$
(16,593
)
 
$
91,259

 
 



Page 14




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012


Summary of Residential Mortgage Backed Securities
    
Collateral Type
 
Principal
Amount

 
Amortized
Cost
 
Fair Value
 
 
(Dollars in thousands)
OTTI has not been recognized
 
 
 
 
 
 
Government agency
 
$
641,422

 
$
590,724

 
$
693,914

Prime
 
945,241

 
900,427

 
947,156

Alt-A
 
42,240

 
42,814

 
42,905

 
 
$
1,628,903

 
$
1,533,965

 
$
1,683,975

OTTI has been recognized
 
 
 
 
 
 
Prime
 
$
626,695

 
$
551,983

 
$
543,988

Alt-A
 
434,107

 
347,132

 
337,996

 
 
$
1,060,802

 
$
899,115

 
$
881,984

Total by collateral type
 
 
 
 
 
 
Government agency
 
$
641,422

 
$
590,724

 
$
693,914

Prime
 
1,571,936

 
1,452,410

 
1,491,144

Alt-A
 
476,347

 
389,946

 
380,901

 
 
$
2,689,705

 
$
2,433,080

 
$
2,565,959

Total by NAIC designation
 
 
 
 
 
 
1
 
$
2,403,998

 
$
2,176,085

 
$
2,314,091

2
 
263,528

 
238,012

 
232,812

3
 
18,135

 
16,407

 
17,184

6
 
4,044

 
2,576

 
1,872

 
 
$
2,689,705

 
$
2,433,080

 
$
2,565,959





Page 15




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012



Fixed Maturity Securities by Sector
 
September 30, 2012
 
December 31, 2011
 
Amortized
Cost
 
Fair
Value
 
Amortized
Cost
 
Fair
Value
 
(Dollars in thousands)
Available for sale:
 
 
 
 
 
 
 
United States Government full faith and credit and sponsored agencies
$
1,944,152

 
$
1,963,942

 
$
1,784,485

 
$
1,804,457

United States municipalities, states and territories
3,096,008

 
3,571,462

 
2,981,699

 
3,333,383

Foreign Government obligations
81,126

 
98,825

 
36,373

 
43,228

Corporate securities:
 
 
 
 
 
 
 
Consumer discretionary
1,152,602

 
1,316,919

 
885,834

 
992,042

Consumer staples
739,139

 
853,753

 
614,531

 
701,192

Energy
1,314,331

 
1,500,671

 
1,042,956

 
1,166,284

Financials
2,253,788

 
2,480,059

 
1,802,745

 
1,862,573

Health care
772,026

 
915,403

 
667,014

 
765,274

Industrials
1,331,926

 
1,525,169

 
1,029,933

 
1,151,961

Information technology
788,769

 
876,234

 
486,545

 
547,195

Materials
923,774

 
1,024,836

 
562,272

 
627,405

Military housing
5,326

 
5,366

 
5,331

 
5,482

Telecommunications
347,640

 
389,779

 
251,202

 
268,924

Utilities
1,996,280

 
2,326,113

 
1,727,993

 
1,988,764

Residential mortgage backed securities:
 
 
 
 
 
 
 
Government agency
590,724

 
693,914

 
449,720

 
547,987

Prime
1,452,410

 
1,491,144

 
1,738,702

 
1,761,890

Alt-A
389,946

 
380,901

 
429,518

 
393,413

Commercial mortgage backed securities
78,682

 
78,912

 

 

Other asset backed securities:
 
 
 
 
 
 
 
Consumer discretionary
20,064

 
21,622

 
18,061

 
18,512

Consumer staples
34,775

 
38,259

 
5,000

 
5,038

Energy
8,312

 
9,113

 
8,338

 
8,680

Financials
491,991

 
506,003

 
160,994

 
162,892

Industrials
96,433

 
102,143

 
57,547

 
61,285

Military housing
150,718

 
156,819

 
142,903

 
152,549

Telecommunications
7,335

 
8,680

 
7,334

 
8,435

Utilities
14,434

 
16,700

 
14,762

 
17,221

Other
26,318

 
29,054

 
27,570

 
28,778

Redeemable preferred stock - financials
26,985

 
28,697

 
40,817

 
39,265

 
$
20,136,014

 
$
22,410,492

 
$
16,980,179

 
$
18,464,109

Held for investment:
 
 
 
 
 
 
 
United States Government sponsored agencies
$

 
$

 
$
2,568,274

 
$
2,585,080

Corporate security - financials
76,048

 
63,759

 
75,932

 
59,342

 
$
76,048

 
$
63,759

 
$
2,644,206

 
$
2,644,422



Page 16




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012


Mortgage Loans on Commercial Real Estate
    
 
 
September 30, 2012
 
December 31, 2011
 
 
Principal
 
Percent
 
Principal
 
Percent
 
 
(Dollars in thousands)
Geographic distribution
 
 
 
 
 
 
 
 
East
 
$
719,407

 
26.0
%
 
$
719,231

 
25.2
%
Middle Atlantic
 
156,828

 
5.7
%
 
169,240

 
5.9
%
Mountain
 
404,803

 
14.7
%
 
411,054

 
14.4
%
New England
 
26,763

 
1.0
%
 
36,815

 
1.3
%
Pacific
 
325,936

 
11.8
%
 
309,693

 
10.8
%
South Atlantic
 
500,232

 
18.1
%
 
493,764

 
17.3
%
West North Central
 
406,511

 
14.7
%
 
487,693

 
17.1
%
West South Central
 
222,381

 
8.0
%
 
228,521

 
8.0
%
 
 
$
2,762,861

 
100.0
%
 
$
2,856,011

 
100.0
%
 
 
 
 
 
 
 
 
 
Property type distribution
 
 
 
 
 
 
 
 
Office
 
$
702,796

 
25.5
%
 
$
777,343

 
27.2
%
Medical Office
 
143,971

 
5.2
%
 
175,580

 
6.1
%
Retail
 
699,190

 
25.3
%
 
635,916

 
22.3
%
Industrial/Warehouse
 
699,690

 
25.3
%
 
710,426

 
24.9
%
Hotel
 
106,596

 
3.9
%
 
139,193

 
4.9
%
Apartment
 
208,099

 
7.5
%
 
187,548

 
6.6
%
Mixed use/other
 
202,519

 
7.3
%
 
230,005

 
8.0
%
 
 
$
2,762,861

 
100.0
%
 
$
2,856,011

 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
September 30, 2012
 
December 31, 2011
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
Credit Exposure - By Payment Activity
 
 
 
 
 
 
 
 
Performing
 
$
2,682,471

 
$
2,743,068

 
 
 
 
In workout
 
44,371

 
67,425

 
 
 
 
Delinquent
 

 
6,595

 
 
 
 
Collateral dependent
 
36,019

 
38,923

 
 
 
 
 
 
2,762,861

 
2,856,011

 
 
 
 
Specific loan loss allowance
 
(26,422
)
 
(23,664
)
 
 
 
 
General loan loss allowance
 
(11,600
)
 
(9,300
)
 
 
 
 
Deferred prepayment fees
 
(518
)
 

 
 
 
 
 
 
$
2,724,321

 
$
2,823,047

 
 
 
 


Page 17




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012


Shareholder Information
Corporate Offices:
American Equity Investment Life Holding Company
6000 Westown Parkway
West Des Moines, IA 50266
Inquiries:
D. J. Noble, Executive Chairman    
(515) 457-1703, dnoble@american-equity.com
Debra J. Richardson, Executive Vice President and Secretary
(515) 273-3551, drichardson@american-equity.com        
John M. Matovina, Chief Executive Officer and President
(515) 457-1813, jmatovina@american-equity.com
Ted M. Johnson, Chief Financial Officer and Treasurer
(515) 457-1980, tjohnson@american-equity.com
Common Stock and Dividend Information:
New York Stock Exchange symbol: “AEL
    
 
High
 
Low
 
Close
 
Dividend Declared
2012
 
 
 
 
 
 
 
First Quarter
$13.09
 
$10.13
 
$12.77
 
$0.00
Second Quarter
$12.95
 
$10.00
 
$11.01
 
$0.00
Third Quarter
$12.36
 
$10.72
 
$11.63
 
$0.00
 
 
 
 
 
 
 
 
2011
 
 
 
 
 
 
 
First Quarter
$13.93
 
$11.27
 
$13.12
 
$0.00
Second Quarter
$13.53
 
$11.91
 
$12.71
 
$0.00
Third Quarter
$13.22
 
$8.01
 
$8.75
 
$0.00
Fourth Quarter
$11.82
 
$8.05
 
$10.40
 
$0.12
 
 
 
 
 
 
 
 
2010
 
 
 
 
 
 
 
First Quarter
$10.99
 
$6.65
 
$10.65
 
$0.00
Second Quarter
$11.64
 
$8.53
 
$10.32
 
$0.00
Third Quarter
$11.19
 
$9.19
 
$10.24
 
$0.00
Fourth Quarter
$13.01
 
$10.11
 
$12.55
 
$0.10
Transfer Agent:
Computershare Trust Company, N.A.
P.O. Box 43010
Providence, RI 02940-0310
Phone: (877) 282-1169    
Fax: (781) 575-2723
www.computershare.com
Annual Report and Other Information:
Shareholders may receive when available, without charge, a copy of American Equity’s Annual Report, SEC filings and/or press releases by calling Julie L. LaFollette, Investor Relations, at (515) 273-3602 or by visiting our web site at www.american-equity.com.




Page 18




AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement-September 30, 2012


Research Analyst Coverage

Steven Schwartz
Raymond James & Associates, Inc.
(312) 612-7686
steven.schwartz@raymondjames.com

Randy Binner
Friedman, Billings, Ramsey & Co., Inc.
(703) 312-1890
rbinner@fbr.com

Edward Shields
Sandler O’Neill & Partners
(312) 281-3487
eshields@sandleroneill.com

Mark Hughes
SunTrust Robinson Humphrey
(615) 748-5680
mark_hughes@rhco.com

Daniel Furtado
Jefferies & Company, Inc.
(415) 229-1569
dfurtado@jefferies.com

Paul Sarran, Mark Finkelstein
Evercore Partners
(312) 445-6440 mark.finkelstein@evercore.com
(312) 445-6441 paul.sarran@evercore.com



Page 19
GRAPHIC 4 aellogo.jpg begin 644 aellogo.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``@&!@<&!0@'!P<)"0@*#!0-#`L+ M#!D2$P\4'1H?'AT:'!P@)"XG("(L(QP<*#7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#K]1N_#]EX M2M_&'B^-]5GU(+-;6DOSI&)!N2*.,G8NU,;G(R2"<\@5P9^)/@_)Q\--+/U> M/_XU5CXF_P#)-/A__P!>*?\`HF*O)ZWN[O4]/!X.C.DIS5VST_\`X63X0_Z) MGI7_`'\C_P#C5)_PLKPC_P!$STK_`+^1_P#QJO,:*+ON=7U##_R_F>G_`/"R MO"/_`$3/2O\`OY'_`/&J/^%E>$?^B9Z5_P!_(_\`XU4_AKX'ZEK6BPZCJ&J+ MIC3J'C@-L97"'H6^9=I/7'/!YP<@7KC]GZ_4G[/X@MI!V\RV9/Y,:GG\SF=/ M`)V:_,RO^%E>$?\`HF>E?]_(_P#XU1_PLKPC_P!$TTO_`+^1_P#QJKJ?`'7" MWSZQIZKZJKD_R%2#"EB!G"RH%9&P"1TZ=< M\5Z%X+OKRYTZ^LK^9[BXTN_EL32?$W_DFOP__`.O! M/_1,5>3UZO\`$W_DFWP__P"O!/\`T3%7E%'5GJ8#_=XA7J7PF^'3Z]?1Z[J] MM_Q*(&S#'(.+J0'T[H#U[$\<_,*X7PIID6M>+=)TV<%H+BZC24*<$IGYAGMQ MGFOL&&&*V@C@@B2*&)0D<:*%5%`P``.@`[5,GT(QV(=-1 M8IBA$`@'.0`2>L?PN\*:U>S#7/%5]J[S6-P19VEW<.5#;,,Y#9_OX&, M8*L#7H?B.XUJ""--(LOM!D5U:10C-"_&QMKN@(SG)R2,#@\X\]\3ZYINASI9 MZYXX\1IJH13-;:=)"RQ9&>66!!TYYP<$''-,[:%C<'#!1V7H<=LG&!@5%K_C M.T#V]UX>U[Q=)J4)91/J5S'L6-L;@H49.2J\'CY1UP*YSQ%XKU;Q5)9RZO.L MTMK"8E<(%+#<3D@<9Y`X`X4=\DU%,Z\+AZE.2E?0G\!_\C_H'_7_`!?^A"OI M'P;_`,?OBK_L-R?^B8:^;O`?_(_Z!_U_1?\`H0KZ1\&_\?OBK_L-R?\`HF&J M>S.;,_XD3R/XF_\`)-_A]_UX+_Z)BKRBO5OB=_R3CX??]@]?_1,5>4T^K.[` M?[O$](^">BOJ/CQ;\J?(TV%I6;&1O8%%'ZL?^`U]*5P'P@\,'P_X+BN)X]MY MJ1%S)DQ8BNZCN(Y9IHDW[H2%Z=%X"_Y'_0/^OZ+_T(5](^#?\`C]\5?]AN3_T3#7S?X"_Y*!H'_7]%_P"A M5](>#?\`C]\5?]AN3_T3#2>S/%S/^)$YZ\\$1^-_A-X:M1<"VO+?3[:6WF(R MN?)4%6'H?;D$`\]#R&@?`O58-=LY]:N],ETV*3?-'!*[-(!R%P4`P3@'GIFM MOQ!JNIGX5^&/#6AVD]QJ6KZ7!&WE)D)"(EW9/0%NG/;=TP*S/#0U/PA>:QH- MQH=_8:3JUG+)91S.LQCG6+!RZN!530].71]'@LFN//F3+SSG@RRN2SN1VW,6.. MV<5X3X<07>GJLGDG]Z0LNYAQTR3ZXR*?U97MS?UL<_MWRVL?0VGV<]OJNKW M4\R.EU.C0*K$[(UB1<'T.X.>,\$5POHWW&WD[RR,G(R.1WXYK%_X1"]'P[&ICP? M%NVY_M+[7()A^]QGR,X_V>G3FG]65]7_`%]X.NWT_I'U#VXK#U/3;C49-+NT M%LE]:R`3Q%RR/"XVS19P-PQAAD#+1KG%>-:I9ZIMH%A'9:!KSZ[MBW?8EE27S<#<06ROWO0>F,4 MOJ^F_P"'_!!5VGHBUJOP'UMM6NVTJ\TQ=/:5C;K/-('5"PZ@*"U+,K/CAF9@.G4`#KCGC![CP;_ M`,?OBK_L-R?^B8:\MU!M?M?$7A/POK=M+=2Z3K-O);:BJ$K/;EU"D^C#&/Y\ MC+>I>#O^/WQ5_P!AN3_T3#4SARQ;O>_^9C4Q$J\[RZ'GTFNRV6G:):J[XA\+ M6UW'!'?2PM.XBE.T!;F/_GFO*1R-SS@8I#XHM(%U4'5UNDMK:\-K=QZK>Q1W M5Q&D)CC53<-G)>085B6VY7E'JD%GX4MA-:ZK))IWA:TO%-I?7,*;MDORR M"-P%YB^]C/)]*DOK^*SAN+OR[U[9;N[LTC'B"]\T-!'*^YOGQ@F$\=@P.3TJ M[:_")3LE[S_KYD,)U>\O)4M;@X6*]F6![^^#.+>Y,.PO]IP"P`.[;@'L:EU> M\ET[P/8Z^INA)?>=-%$VJWI"0_9IIX@V)N7Q&F[''+`=C6K=6\#7>EVUC/=! MKRRFNY'N-?O0J;#"-O$G?SNOM6!%X@@N(+:YAT_5VC?RY98E\07C2+$;6.X< MJ-_S,HD;`XW;>Q.*E)O[(W.V\W_7S(6UZXAN+B":*\$\3?V?Y0U2^!_M%E/E MKGSN8G*-@XSADYS5"7Q-/%9W,QOTWPW30MG59QM"^;V-^#D^6.&V'KM63G&V M=7LYXKV>UENA;6<,MRTSZ[J$BRQK<3Q*5$;,=N(-Q;!`WC@UOZG8V\.H:786 M,U[YE];S7(EN=>O515C\O@`29)/F`]L!33T3MRBYO[[_`*^9S%U?WNGS-//< MRRV46HI!,JWM_'(L'V3[5(^3<'YE3(QMY*]LX&Y:],5P\MF#ND2&75KG M>5.&1#ONT._:P!V*YS_#70PWD,S"<,< M?,%)XSBJ5AKUO>V.D'[)JBWMS+;&[B_M^\*PP3O"J2*?,R2?M"8!P,I(,_*: M$M/A&Y?WW_7S*]MJ>HWX:%)GM;JV;3X;E9+^^E4R7,SH&4BX7Y=GE2`2>*R[/6X MWT-M4N;+5U@>R$\;_P!KZC$@F9D2.(O(P5MQ?[ZD@!23QBITUK3RU@Y749+; M%Q_:4L'B"\<6XBE2)I%_>?,F9%?)QA#N]J'%W^$%55OC?]?,S$UF_B?29+N> M6T@U`RM')-J,RJ51HU&TO?J&SO/7#<<(><>A>#O^/WQ5_P!AN3_T3#7,Z;.U M]-I$*V>I[]4C6>"4:_=M&B(?W^_]YG*C;MQPQ<#C!-=-X-YO/%1'(.MRX/TB MA!_4$5,]GI;_`(&[FVFNCI%[:PP7>?.MKVR^T1@$DD+AT8`E MF.TEE^8X`S49T'6FN7N6N_#AN)%V/*=#?!^56QI7B%9?-74=!$N<[QHTF1Z'I111SL.5#QI>OK%%$-0T(1Q$&-!H\F$(Z M8'VCC%(=)UTRR2F_T(R2`AW_`+'?+`@`@G[1SD*H_P"`CTHHI<[#E0BZ-K@2 M.-=4TJW2-2B/:Z24DB4XSY9:5E7H.JD<=*U=)TJVT;3H[*T#F-2S,\CEWD=B 269V8\EF8DD^IHHH