0001039828-15-000006.txt : 20150212 0001039828-15-000006.hdr.sgml : 20150212 20150212165257 ACCESSION NUMBER: 0001039828-15-000006 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20150212 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150212 DATE AS OF CHANGE: 20150212 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: 15607098 BUSINESS ADDRESS: STREET 1: 6000 WESTOWN PARKWAY CITY: WEST DEMOINES STATE: IA ZIP: 50266 BUSINESS PHONE: 5152210002 MAIL ADDRESS: STREET 1: 6000 WESTOWN PARKWAY CITY: WEST DES MOINES STATE: IA ZIP: 50266 8-K 1 a2014-12x31_ael8k.htm 8-K 2014-12-31_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): February 12, 2015
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 February 12, 2015, the registrant issued a press release announcing its financial results for the quarter ended December 31, 2014, 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 December 31, 2014, 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 February 12, 2015, announcing American Equity Investment Life Holding Company's financial results for the quarter ended December 31, 2014.
99.2
 
American Equity Investment Life Holding Company's Financial Supplement for the quarter ended December 31, 2014.





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: February 12, 2015
 
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 February 12, 2015, announcing American Equity Investment Life Holding Company's financial results for the quarter ended December 31, 2014.
99.2
 
American Equity Investment Life Holding Company's Financial Supplement for the quarter ended December 31, 2014.


EX-99.1 2 a2014-12x31_ael8kexhibit991.htm PRESS RELEASE 2014-12-31_AEL 8K Exhibit 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
 
Debra J. Richardson, Chief Administrative Officer
February 12, 2015
 
(515) 273-3551, drichardson@american-equity.com
 
 
 
 
 
Julie L. LaFollette, Director of Investor Relations
 
 
(515) 273-3602, jlafollette@american-equity.com
American Equity Reports Fourth Quarter 2014 Results
WEST DES MOINES, Iowa (February 12, 2015) - American Equity Investment Life Holding Company (NYSE: AEL), a leading issuer of fixed index annuities, today reported fourth quarter 2014 net income of $31.2 million, or $0.39 per diluted common share, compared to fourth quarter 2013 net income of $51.0 million, or $0.64 per diluted common share.
Non-GAAP operating income1 for the fourth quarter of 2014 was $50.7 million, or $0.63 per diluted common share, compared to fourth quarter 2013 non-GAAP operating income1 of $39.8 million, or $0.50 per diluted common share.
Highlights for the fourth quarter of 2014 include:

Annuity sales (before coinsurance) were $1.15 billion compared to third quarter 2014 annuity sales of $1.07 billion and fourth quarter 2013 annuity sales of $1.09 billion.

Investment spread was 2.92% compared to 2.82% for the third quarter of 2014 and 2.73% for the fourth quarter of 2013.

Risk-based capital (RBC) ratio of 372% at December 31, 2014 compared to 344% at December 31, 2013 remained above A. M. Best’s rating threshold.

Book value per share (excluding accumulated other comprehensive income) was $18.52 at December 31, 2014 compared to $19.10 at September 30, 2014 and $18.75 at December 31, 2013.
Paid annual cash dividend of $0.20 per share, an 11% increase from the previous year. This marks the 16th consecutive year a cash dividend has been paid and the 11th consecutive year the annual cash dividend amount has been increased.
1
In addition to net income, we have consistently utilized operating income 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. See accompanying tables for reconciliations of net income to operating income and descriptions of reconciling items. See Company’s Annual Report on Form 10-K for a more complete discussion of the reconciling items and their impact on net income for the periods presented. Because these items fluctuate from period to period 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.




Commenting on results and the outlook for American Equity, founder and Executive Chairman David J. Noble said: “Our fourth quarter results capped off another year in which our non-GAAP operating income1 and the related per share amount were record highs. Fourth quarter sales of $1.15 billion pushed our 2014 full year sales up close to $4.2 billion and give us excellent momentum heading into 2015. For the year, we delivered 12% growth in policyholder funds under management, a 14% non-GAAP operating return1 on average equity and increased the cushion to our targeted RBC ratio. Over the past ten years, our non-GAAP operating income1 has compounded at a 16% annual rate while policyholder funds under management have grown 17% annually. This track record classifies us as one of the best growth stories of the past decade, especially in the insurance and financial services industries. We look forward to delivering more growth for our shareholders in the years ahead."
Noble continued, "We owe our success to delivering attractive products that meet the needs of Americans preparing for or enjoying their retirement. Serving the retirement savings and income needs of our policyholders is the reason my partners at American Equity come to work each day, and will continue to be our motivation for years to come. American Equity has been in the top three of fixed index annuity sales in 14 of the last 15 years. Our commitment to consistency in our business practices and providing best in class service to our agents and policyholders gives us a strong foundation in the independent agent distribution channel. We are building on that foundation by expanding our distribution into broker-dealers and banks. While we believe independent agents will continue to be a significant source of our future fixed index annuity sales, we expect meaningful sales from new distribution sources in 2015 to contribute to sales and policyholder funds under management growth."
SPREAD WIDENS BUT LOW INTEREST RATES REMAIN A HEADWIND TO 3% TARGET
American Equity’s investment spread widened to 2.92% for the fourth quarter of 2014 compared to 2.82% for the third quarter of 2014, as a result of an increase in the average yield on invested assets and a decline in the cost of money.
Average yield on invested assets grew by 6 basis points to 4.95% for the fourth quarter of 2014 from 4.89% for the third quarter of 2014. Much of this increase was attributable to fee income from bond transactions which together with certain prepayment income added 0.13% to the fourth quarter 2014 average yield on invested assets compared to 0.07% from such items in the third quarter of 2014. Cash and short-term investments were at normal operating levels for much of the fourth quarter and above normal operating levels for much of the third quarter. The average balance for excess cash and short-term investments for the fourth quarter of 2014 was $116 million compared to $656 million for the third quarter of 2014.
Adjusting for the effect of these non-trendable items, the average yield on invested assets for the quarter fell by 7 basis points from the prior quarter as new premiums and portfolio cash flows were invested at rates below the portfolio rate. The average yield on fixed income securities purchased and commercial mortgage loans funded in the fourth quarter of 2014 was 4.27%, compared to average yields of 4.14%, 4.15% and 4.39% in the third, second and first quarters of 2014, respectively.




The aggregate cost of money for annuity liabilities declined by 4 basis points to 2.03% in the fourth quarter of 2014 compared to 2.07% in the third quarter of 2014. This decrease reflected continued reductions in crediting rates. The benefit from over hedging the obligations for index linked interest was 0.05% in both the fourth and third quarters of 2014.
Commenting on investment spread, John Matovina, Chief Executive Officer and President, said: “Similar to the third quarter, bond fees and prepayment income together with the benefit from over hedging benefited our spread. However, low interest rates remain a headwind to our spread management and the benefit we received in the quarter from reductions in liability rates was offset by lower rates on invested assets purchased or funded. Our spread success ultimately depends on finding suitable investments with acceptable yields combined with appropriate management of the rates on our policy liabilities. Spread management may be more challenging in 2015. Investment yields have moved lower in the first several weeks of 2015 and achieving a 4.00% average yield on new investments is not possible without taking on risk that is beyond our comfort level. Conversely, we continue to have flexibility in managing our cost of money. Competitive conditions have eased somewhat as several of our key competitors have recently reduced the terms of their new product offerings. We are in the process of reducing our new money rates and will be actively managing renewal rates should the investment yields currently available to us persist.”
CONVERTIBLE DEBT RETIREMENTS REDUCE DEBT-TO-CAPITAL RATIO TO 20.2%
The Company retired $55.2 million principal amount of its convertible notes in the fourth quarter of 2014 and ended 2014 with $22.4 million principal amount of its 3.50% convertible notes outstanding. The total consideration paid by the Company for the fourth quarter retirements included $99.4 million of cash and 1,515,939 shares of the Company's common stock. The remaining 3.50% convertible notes mature in September 2015 and will be retired at maturity if not redeemed or repurchased prior to that date. The holding company has sufficient cash on hand and cash resources to retire the remaining 3.50% convertible notes without accessing external sources of capital such as its bank line of credit or dividends from its primary insurance subsidiary.
The fourth quarter convertible debt retirements contributed to the reduction in the Company's adjusted debt / total capitalization ratio to 20.2%. The Company has substantially met its goal of reducing this ratio, which was 31.9% at September 30, 2013 following the July 2013 senior notes offering, to its 20% target ratio. Standard & Poors' capital model requires additional capital for companies whose adjusted debt / total capitalization ratio exceeds 20%. Reducing the debt-to-capital ratio below 20% will be a positive factor in the determination of the ratings Standard & Poors assigns to the Company and its subsidiaries.




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 fourth quarter 2014 earnings on Friday, February 13, 2015, at 9:00 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 877-280-4961, passcode 71403973 (international callers, please dial 857-244-7318). An audio replay will be available shortly after the call on AEL’s website. An audio replay will also be available via telephone through February 20, 2015 at 1-888-286-8010, passcode 34617948 (international callers will need to dial 617-801-6888).
ABOUT AMERICAN EQUITY
American Equity Investment Life Holding Company, through its wholly-owned operating subsidiaries, issues fixed annuity and life insurance products, with a primary emphasis on the sale of fixed 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



Consolidated Statements of Operations (Unaudited)
 
Three Months Ended
December 31,
 
Year Ended
December 31,
 
2014
 
2013
 
2014
 
2013
 
(Dollars in thousands, except per share data)
Revenues:
 
 
 
 
 
 
 
Premiums and other considerations
$
10,126

 
$
10,838

 
$
32,623

 
$
45,347

Annuity product charges
32,513

 
32,148

 
118,990

 
103,591

Net investment income
403,849

 
363,947

 
1,531,667

 
1,383,927

Change in fair value of derivatives
146,231

 
444,985

 
504,825

 
1,076,015

Net realized gains (losses) on investments, excluding other than temporary impairment ("OTTI") losses
2,131

 
16,364

 
(4,003
)
 
40,561

OTTI losses on investments:
 
 
 
 
 
 
 
Total OTTI losses

 

 

 
(4,964
)
Portion of OTTI losses recognized from other comprehensive income
(564
)
 

 
(2,627
)
 
(1,270
)
Net OTTI losses recognized in operations
(564
)
 

 
(2,627
)
 
(6,234
)
Loss on extinguishment of debt
(1,951
)
 
(30,988
)
 
(12,502
)
 
(32,515
)
Total revenues
592,335

 
837,294

 
2,168,973

 
2,610,692

 
 
 
 
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
Insurance policy benefits and change in future policy benefits
11,624

 
13,279

 
41,815

 
53,071

Interest sensitive and index product benefits
359,319

 
390,956

 
1,473,700

 
1,272,867

Amortization of deferred sales inducements
34,743

 
69,121

 
131,419

 
253,113

Change in fair value of embedded derivatives
53,973

 
142,881

 
32,321

 
133,968

Interest expense on notes payable
8,244

 
11,885

 
36,370

 
38,870

Interest expense on subordinated debentures
3,046

 
3,027

 
12,122

 
12,088

Amortization of deferred policy acquisition costs
49,629

 
99,934

 
163,578

 
365,468

Other operating costs and expenses
20,996

 
26,886

 
81,584

 
91,915

Total benefits and expenses
541,574

 
757,969

 
1,972,909

 
2,221,360

Income before income taxes
50,761

 
79,325

 
196,064

 
389,332

Income tax expense
19,544

 
28,367

 
70,041

 
136,049

Net income
$
31,217

 
$
50,958

 
$
126,023

 
$
253,283

 
 
 
 
 
 
 
 
Earnings per common share
$
0.41

 
$
0.73

 
$
1.69

 
$
3.86

Earnings per common share - assuming dilution
$
0.39

 
$
0.64

 
$
1.58

 
$
3.38

 
 
 
 
 
 
 
 
Weighted average common shares outstanding (in thousands):
 
 
 
 
 
 
 
Earnings per common share
75,620

 
69,416

 
74,431

 
65,544

Earnings per common share - assuming dilution
80,154

 
79,041

 
79,894

 
75,041







Page 1


American Equity Investment Life Holding Company



NON-GAAP FINANCIAL MEASURES
In addition to net income, we have consistently utilized operating income 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, fair value changes in derivatives and embedded derivatives, loss on extinguishment of debt and changes in litigation reserves. 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.
Reconciliation from Net Income to Operating Income (Unaudited)
 
Three Months Ended
December 31,
 
Year Ended
December 31,
 
2014
 
2013
 
2014
 
2013
 
(Dollars in thousands, except per share data)
Net income
$
31,217

 
$
50,958

 
$
126,023

 
$
253,283

Adjustments to arrive at operating income: (a)
 
 
 
 
 
 
 
Net realized investment (gains) losses, including OTTI
(613
)
 
(6,214
)
 
2,863

 
(11,702
)
Change in fair value of derivatives and embedded derivatives - index annuities
16,463

 
(23,419
)
 
51,099

 
(98,704
)
Change in fair value of derivatives and embedded derivatives - debt
32

 
(4,290
)
 
61

 
(1,192
)
Litigation reserve

 
1,988

 
(916
)
 
19

Extinguishment of debt
3,604

 
20,823

 
11,516

 
21,716

Operating income (a non-GAAP financial measure)
$
50,703

 
$
39,846

 
$
190,646

 
$
163,420

 
 
 
 
 
 
 
 
Per common share - assuming dilution:
 
 
 
 
 
 
 
Net income
$
0.39

 
$
0.64

 
$
1.58

 
$
3.38

Adjustments to arrive at operating income:
 
 
 
 
 
 
 
Net realized investment (gains) losses, including OTTI
(0.01
)
 
(0.08
)
 
0.04

 
(0.16
)
Change in fair value of derivatives and embedded derivatives - index annuities
0.21

 
(0.30
)
 
0.64

 
(1.31
)
Change in fair value of derivatives and embedded derivatives - debt

 
(0.05
)
 

 
(0.02
)
Litigation reserve

 
0.03

 
(0.01
)
 

Extinguishment of debt
0.04

 
0.26

 
0.14

 
0.29

Operating income (a non-GAAP financial measure)
$
0.63

 
$
0.50

 
$
2.39

 
$
2.18

(a)
Adjustments to net income to arrive at operating income are presented net of income taxes and where applicable, are net of related adjustments to amortization of deferred sales inducements (DSI) and deferred policy acquisition costs (DAC).


Page 2


American Equity Investment Life Holding Company



NON-GAAP FINANCIAL MEASURES
Average Stockholders' Equity and Return on Average Equity (Unaudited)
Return on equity measures how efficiently we generate profits from the resources provided by our net assets.  Return on equity is calculated by dividing net income and operating income for the trailing twelve months by average equity excluding average accumulated other comprehensive income ("AOCI").  
 
Twelve Months Ended
 
December 31, 2014
 
(Dollars in thousands)
Average Stockholders' Equity 1
 
Average equity including average AOCI
$
1,762,282

Average AOCI
(383,799
)
Average equity excluding average AOCI
$
1,378,483

 
 
Net income
$
126,023

Operating income
190,646

 
 
Return on Average Equity Excluding Average AOCI
 
Net income
9.14
%
Operating income
13.83
%
1 - simple average based on stockholders' equity at beginning and end of the twelve month period.


Page 3
EX-99.2 3 a2014-12x31_ael8kexhibit992.htm FINANCIAL SUPPLEMENT 2014-12-31_AEL 8K Exhibit 99.2

Exhibit 99.2



AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement

December 31, 2014


A.
Financial Highlights
 
 
 
 
 
Non-GAAP Financial Measures
 
 
 
 
 
 
 
 
 
 
B.
Product Summary
 
 
 
 
 
 
 
 
 
C.
Investment Summary
 
 
 
 
 
 
 
 
 
D.
 
 
 
E.





AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
(Unaudited)
 
December 31, 2014
 
December 31, 2013
Assets
 
 
 
Investments:
 
 
 
Fixed maturity securities:
 
 
 
Available for sale, at fair value
$
32,445,202

 
$
26,610,447

Held for investment, at amortized cost
76,432

 
76,255

Equity securities, available for sale, at fair value
7,805

 
7,778

Mortgage loans on real estate
2,434,580

 
2,581,082

Derivative instruments
731,113

 
856,050

Other investments
286,726

 
215,042

Total investments
35,981,858

 
30,346,654

 
 
 
 
Cash and cash equivalents
701,514

 
897,529

Coinsurance deposits
3,044,342

 
2,999,618

Accrued investment income
326,559

 
301,641

Deferred policy acquisition costs
2,058,556

 
2,426,652

Deferred sales inducements
1,587,257

 
1,875,880

Deferred income taxes

 
301,856

Income taxes recoverable
9,252

 

Other assets
280,396

 
471,669

Total assets
$
43,989,734

 
$
39,621,499

 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
Liabilities:
 
 
 
Policy benefit reserves
$
39,802,861

 
$
35,789,655

Other policy funds and contract claims
365,819

 
418,033

Notes payable
421,679

 
549,958

Subordinated debentures
246,243

 
246,050

Deferred income taxes
3,895

 

Income taxes payable

 
10,153

Other liabilities
1,009,361

 
1,222,963

Total liabilities
41,849,858

 
38,236,812

 
 
 
 
Stockholders' equity:
 
 
 
Common stock
76,062

 
70,535

Additional paid-in capital
513,218

 
550,400

Unallocated common stock held by ESOP

 
(631
)
Accumulated other comprehensive income
721,401

 
46,196

Retained earnings
829,195

 
718,187

Total stockholders' equity
2,139,876

 
1,384,687

Total liabilities and stockholders' equity
$
43,989,734

 
$
39,621,499




Page 1


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share data)
(Unaudited)
 
Three Months Ended
December 31,
 
Year Ended
December 31,
 
2014
 
2013
 
2014
 
2013
Revenues:
 
 
 
 
 
 
 
Premiums and other considerations
$
10,126

 
$
10,838

 
$
32,623

 
$
45,347

Annuity product charges
32,513

 
32,148

 
118,990

 
103,591

Net investment income
403,849

 
363,947

 
1,531,667

 
1,383,927

Change in fair value of derivatives
146,231

 
444,985

 
504,825

 
1,076,015

Net realized gains (losses) on investments, excluding other than temporary impairment ("OTTI") losses
2,131

 
16,364

 
(4,003
)
 
40,561

OTTI losses on investments:
 
 
 
 
 
 
 
Total OTTI losses

 

 

 
(4,964
)
Portion of OTTI losses recognized from other comprehensive income
(564
)
 

 
(2,627
)
 
(1,270
)
Net OTTI losses recognized in operations
(564
)
 

 
(2,627
)
 
(6,234
)
Loss on extinguishment of debt
(1,951
)
 
(30,988
)
 
(12,502
)
 
(32,515
)
Total revenues
592,335

 
837,294

 
2,168,973

 
2,610,692

 
 
 
 
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
Insurance policy benefits and change in future policy benefits
11,624

 
13,279

 
41,815

 
53,071

Interest sensitive and index product benefits
359,319

 
390,956

 
1,473,700

 
1,272,867

Amortization of deferred sales inducements
34,743

 
69,121

 
131,419

 
253,113

Change in fair value of embedded derivatives
53,973

 
142,881

 
32,321

 
133,968

Interest expense on notes payable
8,244

 
11,885

 
36,370

 
38,870

Interest expense on subordinated debentures
3,046

 
3,027

 
12,122

 
12,088

Amortization of deferred policy acquisition costs
49,629

 
99,934

 
163,578

 
365,468

Other operating costs and expenses
20,996

 
26,886

 
81,584

 
91,915

Total benefits and expenses
541,574

 
757,969

 
1,972,909

 
2,221,360

Income before income taxes
50,761

 
79,325

 
196,064

 
389,332

Income tax expense
19,544

 
28,367

 
70,041

 
136,049

Net income
$
31,217

 
$
50,958

 
$
126,023

 
$
253,283

 
 
 
 
 
 
 
 
Earnings per common share
$
0.41

 
$
0.73

 
$
1.69

 
$
3.86

Earnings per common share - assuming dilution
$
0.39

 
$
0.64

 
$
1.58

 
$
3.38

Weighted average common shares outstanding (in thousands):
 
 
 
 
 
 
 
Earnings per common share
75,620

 
69,416

 
74,431

 
65,544

Earnings per common share - assuming dilution
80,154

 
79,041

 
79,894

 
75,041



Page 2


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

Quarterly Summary - Most Recent 5 Quarters (Unaudited)
 
Q4 2014
 
Q3 2014
 
Q2 2014
 
Q1 2014
 
Q4 2013
 
(Dollars in thousands, except per share data)
Revenues:
 
 
 
 
 
 
 
 
 
Traditional life insurance premiums
$
2,537

 
$
2,615

 
$
2,854

 
$
2,804

 
$
2,452

Life contingent immediate annuity considerations
7,589

 
3,428

 
6,269

 
4,527

 
8,386

Surrender charges (a)
10,418

 
11,717

 
12,942

 
12,423

 
15,239

Lifetime income benefit rider fees
22,095

 
20,241

 
16,305

 
12,849

 
16,909

Net investment income
403,849

 
386,931

 
370,882

 
370,005

 
363,947

Change in fair value of derivatives
146,231

 
39,218

 
270,883

 
48,493

 
444,985

Net realized gains (losses) on investments, excluding OTTI
2,131

 
(3,190
)
 
(2,230
)
 
(714
)
 
16,364

Net OTTI losses recognized in operations
(564
)
 
(564
)
 
(594
)
 
(905
)
 

Loss on extinguishment of debt
(1,951
)
 

 
(6,574
)
 
(3,977
)
 
(30,988
)
Total revenues
592,335

 
460,396

 
670,737

 
445,505

 
837,294

 
 
 
 
 
 
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
 
 
Traditional life insurance policy benefits and change in future policy benefits
1,300

 
2,420

 
1,758

 
2,261

 
1,452

Life contingent immediate annuity benefits and change in future policy benefits
10,324

 
6,689

 
9,229

 
7,834

 
11,827

Interest sensitive and index product benefits (b)
359,319

 
429,415

 
367,774

 
317,192

 
390,956

Amortization of deferred sales inducements (c)
34,743

 
40,661

 
55,349

 
666

 
69,121

Change in fair value of embedded derivatives (d)
53,973

 
(195,206
)
 
80,935

 
92,619

 
142,881

Interest expense on notes payable
8,244

 
8,741

 
9,121

 
10,264

 
11,885

Interest expense on subordinated debentures
3,046

 
3,044

 
3,024

 
3,008

 
3,027

Amortization of deferred policy acquisition costs (c)
49,629

 
39,671

 
67,084

 
7,194

 
99,934

Other operating costs and expenses (e)(f)
20,996

 
20,616

 
20,887

 
19,085

 
26,886

Total benefits and expenses
541,574

 
356,051

 
615,161

 
460,123

 
757,969

Income (loss) before income taxes
50,761

 
104,345

 
55,576

 
(14,618
)
 
79,325

Income tax expense (benefit)
19,544

 
36,530

 
18,832

 
(4,865
)
 
28,367

Net income (loss) (a)(b)(c)(d)(e)(f)
$
31,217

 
$
67,815

 
$
36,744

 
$
(9,753
)
 
$
50,958

 
 
 
 
 
 
 
 
 
 
Earnings (loss) per common share
$
0.41

 
$
0.90

 
$
0.49

 
$
(0.13
)
 
$
0.73

Earnings (loss) per common share - assuming dilution (a)(b)(c)(d)(e)(f)
$
0.39

 
$
0.85

 
$
0.46

 
$
(0.13
)
 
$
0.64

Weighted average common shares outstanding (in thousands):
 
 
 
 
 
 
 
 
 
Earnings (loss) per common share
75,620

 
75,083

 
74,461

 
72,519

 
69,416

Earnings (loss) per common share - assuming dilution
80,154

 
79,467

 
79,518

 
79,616

 
79,041

(a)
Q4 2013 includes a benefit of $4.7 million from surrender charges deducted from California policyholders surrendering their policies as a condition of receiving certain benefits in a national class action lawsuit settlement, which after related adjustments to amortization of deferred sales inducements and deferred policy acquisition costs and income taxes, increased net income and earnings per common share - assuming dilution by $1.9 million and $0.02 per share, respectively.
(b)
Q3 2014 includes expense 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 increased interest sensitive and index product benefits by $12.4 million and decreased net income and earnings per common share - assuming dilution by $8.0 million and $0.10 per share, respectively.
(c)
Q3 2014 includes benefit from unlocking which reduced amortization of deferred sales inducements and deferred policy acquisition costs by $12.6 million and $35.5 million, respectively, and increased net income and earnings per common share- assuming dilution by $31.0 million and $0.39 per share, respectively.
(d)
Q2 2014 includes a benefit of $62.6 million from the revision of assumptions used in determining fixed index annuity embedded derivatives, which after related adjustments to deferred sales inducements and deferred policy acquisition costs and income taxes, increased net income and earnings per common share - assuming dilution by $14.8 million and $0.19 per share, respectively.

Page 3


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

(e)
Q1 2014 includes a net benefit of $2.2 million from recognizing a decrease in an estimated class action litigation reserve based upon developments in the claim process for settlement of the class action and third party costs incurred during the quarter associated with administration of the settlement, which after related adjustments to amortization of deferred sales inducements and deferred policy acquisition costs and income taxes, decreased net loss and loss per common share - assuming dilution by $0.9 million and $0.01 per share, respectively.
(f)
Q4 2013 includes expense of $4.2 million from recognizing an increase in an estimated class action litigation reserve based upon developments in the claim process for settlement of the class action litigation and third party costs incurred during the quarter associated with administration of the settlement, which after related adjustments to amortization of deferred sales inducements and deferred policy acquisition costs and income taxes, decreased net income and earnings per common share - assuming dilution by $1.9 million and $0.02 per share, respectively.
NON-GAAP FINANCIAL MEASURES
In addition to net income (loss), we have consistently utilized operating income 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, fair value changes in derivatives and embedded derivatives, loss on extinguishment of debt and changes in litigation reserves. 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.
Reconciliation from Net Income to Operating Income (Unaudited)
 
Three Months Ended
December 31,
 
Year Ended
December 31,
 
2014
 
2013
 
2014
 
2013
 
(Dollars in thousands, except per share data)
Net income
$
31,217

 
$
50,958

 
$
126,023

 
$
253,283

Adjustments to arrive at operating income: (a)
 
 
 
 
 
 
 
Net realized investment (gains) losses, including OTTI
(613
)
 
(6,214
)
 
2,863

 
(11,702
)
Change in fair value of derivatives and embedded derivatives - index annuities
16,463

 
(23,419
)
 
51,099

 
(98,704
)
Change in fair value of derivatives and embedded derivatives - debt
32

 
(4,290
)
 
61

 
(1,192
)
Litigation reserve

 
1,988

 
(916
)
 
19

Extinguishment of debt
3,604

 
20,823

 
11,516

 
21,716

Operating income (a non-GAAP financial measure)
$
50,703

 
$
39,846

 
$
190,646

 
$
163,420

 
 
 
 
 
 
 
 
Per common share - assuming dilution:
 
 
 
 
 
 
 
Net income
$
0.39

 
$
0.64

 
$
1.58

 
$
3.38

Adjustments to arrive at operating income:
 
 
 
 
 
 
 
Net realized investment (gains) losses, including OTTI
(0.01
)
 
(0.08
)
 
0.04

 
(0.16
)
Change in fair value of derivatives and embedded derivatives - index annuities
0.21

 
(0.30
)
 
0.64

 
(1.31
)
Change in fair value of derivatives and embedded derivatives - debt

 
(0.05
)
 

 
(0.02
)
Litigation reserve

 
0.03

 
(0.01
)
 

Extinguishment of debt
0.04

 
0.26

 
0.14

 
0.29

Operating income (a non-GAAP financial measure)
$
0.63

 
$
0.50

 
$
2.39

 
$
2.18

(a)
Adjustments to net income to arrive at operating income are presented net of income taxes and where applicable, are net of related adjustments to amortization of deferred sales inducements (DSI) and deferred policy acquisition costs (DAC).

Page 4


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

NON-GAAP FINANCIAL MEASURES
Summary of Adjustments to Arrive at Operating Income (Unaudited)
 
Three Months Ended
December 31,
 
Year Ended
December 31,
 
2014
 
2013
 
2014
 
2013
 
(Dollars in thousands)
Net realized investment gains and losses, including OTTI:
 
 
 
 
 
 
 
Net realized (gains) losses on investments, including OTTI
$
(1,567
)
 
$
(16,364
)
 
$
6,630

 
$
(34,327
)
Amortization of DAC and DSI
619

 
6,716

 
(2,201
)
 
16,157

Income taxes
335

 
3,434

 
(1,566
)
 
6,468

 
$
(613
)
 
$
(6,214
)
 
$
2,863

 
$
(11,702
)
Change in fair value of derivatives and embedded derivatives:
 
 
 
 
 
 
 
Index annuities
$
61,891

 
$
(96,795
)
 
$
196,816

 
$
(397,722
)
2015 notes, note hedge and warrants
(2,062
)
 
(5,654
)
 
(6,293
)
 
5,791

Interest rate caps and swap
2,116

 
(1,681
)
 
6,397

 
(7,829
)
Amortization of DAC and DSI
(37,261
)
 
60,432

 
(117,764
)
 
244,455

Income taxes
(8,189
)
 
15,989

 
(27,996
)
 
55,409

 
$
16,495

 
$
(27,709
)
 
$
51,160

 
$
(99,896
)
Litigation reserve:
 
 
 
 
 
 
 
Change in litigation reserve recorded in other operating costs
$

 
$
4,248

 
$
(2,212
)
 
$
1,036

Amortization of DAC and DSI

 
(1,162
)
 
795

 
(1,006
)
Income taxes

 
(1,098
)
 
501

 
(11
)
 
$

 
$
1,988

 
$
(916
)
 
$
19

Extinguishment of debt:
 
 
 
 
 
 
 
Loss on extinguishment of debt
$
1,951

 
$
30,988

 
$
12,502

 
$
32,515

Income taxes
1,653

 
(10,165
)
 
(986
)
 
(10,799
)
 
$
3,604

 
$
20,823

 
$
11,516

 
$
21,716



Page 5


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

NON-GAAP FINANCIAL MEASURES
Quarterly Summary - Most Recent 5 Quarters (Unaudited)
Reconciliation from Net Income (Loss) to Operating Income
 
Q4 2014
 
Q3 2014
 
Q2 2014
 
Q1 2014
 
Q4 2013
 
(Dollars in thousands, except per share data)
Net income (loss)
$
31,217

 
$
67,815

 
$
36,744

 
$
(9,753
)
 
$
50,958

Adjustments to arrive at operating income: (a)
 
 
 
 
 
 
 
 
 
Net realized investment (gains) losses, including OTTI
(613
)
 
1,551

 
1,361

 
564

 
(6,214
)
Change in fair value of derivatives and embedded derivatives -
index annuities
16,463

 
(4,957
)
 
(4,115
)
 
43,708

 
(23,419
)
Change in fair value of derivatives and embedded derivatives -
debt
32

 
(427
)
 
(1,053
)
 
1,509

 
(4,290
)
Litigation reserve

 

 

 
(916
)
 
1,988

Extinguishment of debt
3,604

 

 
5,518

 
2,394

 
20,823

Operating income (a non-GAAP financial measure) (b)(c)(d)
$
50,703

 
$
63,982

 
$
38,455

 
$
37,506

 
$
39,846

 
 
 
 
 
 
 
 
 
 
Operating income per common share - assuming dilution (b)(c)(d)
$
0.63

 
$
0.81

 
$
0.48

 
$
0.47

 
$
0.50

(a)
Adjustments to net income (loss) to arrive at operating income are presented net of income taxes and where applicable, are net of related adjustments to amortization of deferred sales inducements and deferred policy acquisition costs.
(b)
Q3 2014 includes a benefit from unlocking which reduced amortization of deferred sales inducements and deferred policy acquisition costs by $10.7 million and $33.0 million, respectively, and increased operating income and operating income per common share- assuming dilution by $28.2 million and $0.36 per share, respectively.
(c)
Q3 2014 includes expense 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 increased interest sensitive and index product benefits by $12.4 million and decreased operating income and operating income per common share - assuming dilution by $8.0 million and $0.10 per share, respectively.
(d)
Q4 2013 includes a benefit of $4.7 million from surrender charges deducted from California policyholders surrendering their policies as a condition of receiving certain benefits in a national class action lawsuit settlement, which after related adjustments to amortization of deferred sales inducements and deferred policy acquisition costs and income taxes, increased operating income and operating income per common share - assuming dilution by $2.0 million and $0.02 per share, respectively.




Page 6


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

NON-GAAP FINANCIAL MEASURES
Summary of Adjustments to Arrive at Operating Income (Unaudited)
 
Q4 2014
 
Q3 2014
 
Q2 2014
 
Q1 2014
 
Q4 2013
 
(Dollars in thousands)
Net realized (gains) losses on investments
$
(2,131
)
 
$
3,190

 
$
2,230

 
$
714

 
$
(16,364
)
Net OTTI losses recognized in operations
564

 
564

 
594

 
905

 

Change in fair value of derivatives
19,033

 
171,274

 
(95,852
)
 
57,039

 
(209,083
)
Loss on extinguishment of debt
1,951

 

 
6,574

 
3,977

 
30,988

Increase (decrease) in total revenues
19,417

 
175,028

 
(86,454
)
 
62,635

 
(194,459
)
 
 
 
 
 
 
 
 
 
 
Amortization of deferred sales inducements
14,579

 
(3,886
)
 
(10,749
)
 
43,435

 
(27,797
)
Change in fair value of embedded derivatives
(42,912
)
 
188,383

 
(77,876
)
 
(113,021
)
 
(104,953
)
Amortization of deferred policy acquisition costs
22,063

 
(3,349
)
 
(1,242
)
 
58,319

 
(38,189
)
Other operating costs and expenses

 

 

 
2,212

 
(4,248
)
Increase (decrease) in total benefits and expenses
(6,270
)
 
181,148

 
(89,867
)
 
(9,055
)
 
(175,187
)
Increase (decrease) in income (loss) before income taxes
25,687

 
(6,120
)
 
3,413

 
71,690

 
(19,272
)
Increase (decrease) in income tax expense
6,201

 
(2,287
)
 
1,702

 
24,431

 
(8,160
)
Increase (decrease) in net income (loss)
$
19,486

 
$
(3,833
)
 
$
1,711

 
$
47,259

 
$
(11,112
)

Page 7


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

Capitalization/Book Value per Share
 
December 31, 2014
 
December 31, 2013
 
(Dollars in thousands, except per share data)
Capitalization:
 
 
 
Notes payable:
 
 
 
September 2015 Notes
$
21,679

 
$
85,328

December 2029 Notes

 
64,630

July 2021 Notes
400,000

 
400,000

Subordinated debentures payable to subsidiary trusts
246,243

 
246,050

   Total debt
667,922

 
796,008

Total stockholders’ equity
2,139,876

 
1,384,687

Total capitalization
2,807,798

 
2,180,695

Accumulated other comprehensive income (AOCI)
(721,401
)
 
(46,196
)
Total capitalization excluding AOCI (a)
$
2,086,397

 
$
2,134,499

 
 
 
 
Total stockholders’ equity
$
2,139,876

 
$
1,384,687

Accumulated other comprehensive income
(721,401
)
 
(46,196
)
Total stockholders’ equity excluding AOCI (a)
$
1,418,475

 
$
1,338,491

 
 
 
 
Common shares outstanding (b)
76,605,527

 
71,369,474

 
 
 
 
Book Value per Share: (c)
 
 
 
Book value per share including AOCI
$
27.93

 
$
19.40

Book value per share excluding AOCI (a)
$
18.52

 
$
18.75

 
 
 
 
Debt-to-Capital Ratios: (d)
 
 
 
Senior debt / Total capitalization
20.2
%
 
25.8
%
Adjusted debt / Total capitalization
20.2
%
 
25.8
%
(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: 2014 - 543,120 shares; 2013 - 892,688 shares and excludes unallocated shares held by the ESOP: 2014 - 0 shares; 2013 - 58,618 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 - December 31, 2014

Spread Results
 
Three Months Ended
December 31,
 
Year Ended
December 31,
 
2014
 
2013
 
2014
 
2013
Average yield on invested assets
4.95%
 
4.97%
 
4.90%
 
4.98%
Aggregate cost of money
2.03%
 
2.24%
 
2.10%
 
2.26%
Aggregate investment spread
2.92%
 
2.73%
 
2.80%
 
2.72%
 
 
 
 
 
 
 
 
Impact of:
 
 
 
 
 
 
 
Investment yield - additional prepayment income
0.13%
 
0.05%
 
0.07%
 
0.06%
Cost of money effect of over hedging
0.05%
 
(0.03)%
 
0.03%
 
0.02%
 
 
 
 
 
 
 
 
Weighted average investments (in thousands)
$32,770,087
 
$29,296,113
 
$31,316,916
 
$27,825,907
Weighted average investments include fixed maturity securities at amortized cost and equity securities at cost. The numerator for average yield on invested assets includes net investment income and the tax effect of investment income that is exempt from income taxes.
Summary of Cost of Money for Deferred Annuities
 
Three Months Ended
December 31,
 
Year Ended
December 31,
 
2014
 
2013
 
2014
 
2013
 
(Dollars in thousands)
Included in interest sensitive and index product benefits:
 
 
 
 
 
 
 
Index credits
$
264,980

 
$
298,259

 
$
1,096,504

 
$
908,717

Interest credited
67,146

 
73,613

 
275,671

 
300,039

Included in change in fair value of derivatives:
 
 
 
 
 
 
 
Proceeds received at option expiration
(269,208
)
 
(294,985
)
 
(1,103,710
)
 
(910,413
)
Pro rata amortization of option cost
114,387

 
97,011

 
432,494

 
368,126

Cost of money for deferred annuities
$
177,305

 
$
173,898

 
$
700,959

 
$
666,469

 
 
 
 
 
 
 
 
Weighted average liability balance outstanding (in thousands)
$
34,870,894

 
$
31,045,862

 
$
33,363,490

 
$
29,537,682

Annuity Account Balance Rollforward
 
Three Months Ended
December 31,
 
Year Ended
December 31,
 
2014
 
2013
 
2014
 
2013
 
(Dollars in thousands)
Account balances at beginning of period
$
34,378,748

 
$
30,552,874

 
$
31,535,846

 
$
27,669,672

Net deposits
1,090,724

 
1,033,423

 
3,988,881

 
3,977,730

Premium bonuses
88,803

 
87,467

 
330,080

 
337,787

Fixed interest credited and index credits
332,126

 
371,872

 
1,372,175

 
1,208,756

Surrender charges
(10,418
)
 
(15,239
)
 
(47,500
)
 
(49,193
)
Lifetime income benefit rider fees
(22,095
)
 
(16,909
)
 
(71,490
)
 
(54,398
)
Surrenders, withdrawals, deaths, etc.
(494,847
)
 
(477,642
)
 
(1,744,951
)
 
(1,554,508
)
Account balances at end of period
$
35,363,041

 
$
31,535,846

 
$
35,363,041

 
$
31,535,846


Page 9


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

Annuity Deposits by Product Type
 
 
Three Months Ended
December 31,
 
Year Ended
December 31,
Product Type
 
2014
 
2013
 
2014
 
2013
 
 
(Dollars in thousands)
Fixed index annuities
 
$
1,116,333

 
$
1,008,314

 
$
3,999,439

 
$
3,882,424

Annual reset fixed rate annuities
 
13,914

 
15,392

 
57,273

 
71,944

Multi-year fixed rate annuities
 
12,902

 
63,150

 
103,293

 
205,978

Single premium immediate annuities
 
6,521

 
6,720

 
24,580

 
52,142

Total before coinsurance ceded
 
1,149,670

 
1,093,576

 
4,184,585

 
4,212,488

Coinsurance ceded
 
52,425

 
53,433

 
171,124

 
182,616

Net after coinsurance ceded
 
$
1,097,245

 
$
1,040,143

 
$
4,013,461

 
$
4,029,872

Surrender Charge Protection and Account Values by Product Type
Annuity Surrender Charges and Net (of coinsurance) Account Values at December 31, 2014:
 
 
Surrender Charge
 
Net Account Value
Product Type
 
Avg.
Years
At Issue
 
Avg.
Years
Remaining
 
Avg.
%
Remaining
 
Dollars in Thousands
 
%
 
 
 
 
 
 
 
 
 
 
 
Fixed Index Annuities
 
14.1
 
9.6
 
15.2%
 
$
33,417,791

 
94.5
%
Annual Reset Fixed Rate Annuities
 
11.0
 
4.1
 
7.9%
 
1,430,228

 
4.0
%
Multi-Year Fixed Rate Annuities (a)
 
6.3
 
1.4
 
4.1%
 
515,022

 
1.5
%
Total
 
13.8
 
9.2
 
14.7%
 
$
35,363,041

 
100.0
%
(a)
35% of Net Account Value is no longer in multi-year guarantee period and can be adjusted annually.


Page 10


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

Annuity Liability Characteristics
 
Fixed
Annuities
Account Value
 
Fixed Index
Annuities
Account Value
 
(Dollars in thousands)
SURRENDER CHARGE PERCENTAGES:
 
 
 
No surrender charge
$
669,933

 
$
1,114,397

0.0% < 2.0%
34,881

 
298,260

2.0% < 3.0%
80,495

 
81,801

3.0% < 4.0%
21,710

 
568,513

4.0% < 5.0%
91,270

 
195,511

5.0% < 6.0%
93,436

 
572,856

6.0% < 7.0%
178,904

 
166,240

7.0% < 8.0%
66,497

 
610,033

8.0% < 9.0%
65,510

 
554,945

9.0% < 10.0%
63,639

 
559,223

10.0% or greater
578,975

 
28,696,012

 
$
1,945,250

 
$
33,417,791

 
Fixed and
Fixed Index
Annuities
Account Value
 
Weighted
Average
Surrender
Charge
 
(Dollars in thousands)
 
 
SURRENDER CHARGE EXPIRATION BY YEAR:
 
 
 
Out of Surrender Charge
$
1,784,330

 
0.00
%
2015
505,641

 
2.01
%
2016
749,505

 
3.36
%
2017
908,875

 
4.97
%
2018
816,950

 
7.26
%
2019
597,967

 
8.29
%
2020
921,630

 
9.75
%
2021
1,192,928

 
11.51
%
2022
2,029,331

 
13.51
%
2023
5,053,431

 
15.33
%
2024
5,530,144

 
16.23
%
2025
3,169,903

 
17.48
%
2026
2,746,263

 
18.18
%
2027
2,875,189

 
18.50
%
2028
2,517,188

 
18.99
%
2029
1,985,343

 
19.49
%
2030
1,950,573

 
19.98
%
2031
27,850

 
20.00
%
 
$
35,363,041

 
14.73
%

Page 11


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

Annuity Liability Characteristics
 
Fixed
Annuities
Account Value
 
Fixed Index
Annuities
Account Value
 
(Dollars in thousands)
CREDITED RATE VS. ULTIMATE MINIMUM GUARANTEED RATE DIFFERENTIAL:
 
 
 
No differential
$
860,835

 
$
1,051,430

› 0.0% - 0.25%
262,086

 
150,870

› 0.25% - 0.5%
173,120

 
277,520

› 0.5% - 1.0%
210,136

 
631,959

› 1.0% - 1.5%
75,747

 
12,474

› 1.5% - 2.0%
58,617

 
1,139

› 2.0% - 2.5%
75

 

1.00% ultimate guarantee - 2.48% wtd avg interest rate (a)
88,202

 

1.50% ultimate guarantee - 1.57% wtd avg interest rate (a)
113,729

 
3,125,307

2.00% ultimate guarantee - 2.44% wtd avg interest rate (a)
102,703

 

2.25% ultimate guarantee - 2.46% wtd avg interest rate (a)

 
1,270,891

3.00% ultimate guarantee - 2.69% wtd avg interest rate (a)

 
2,521,336

Allocated to index strategies (see tables that follow)

 
24,374,865

 
$
1,945,250

 
$
33,417,791

(a)
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.
If all crediting rates were reduced to minimum guaranteed rates (subject to limitations imposed by ultimate minimum guaranteed rates where applicable) the weighted average crediting rate as of December 31, 2014 for fixed annuities and funds allocated to the fixed rate strategy for fixed index annuities would decrease by 0.46%.

Page 12


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

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
$
1,041

 
$
10,759

 
$
1,009,737

 
$
48,719

 
$
271,554

2.25% - 3%
1,119,254

 

 

 

 

3% - 4%
3,161,434

 
71,742

 

 

 

4% - 5%
19,539

 
63,666

 
1,545,605

 

 

5% - 6%
90,747

 
15,962

 
4,726,805

 

 

6% - 7%

 

 
582,721

 

 

>= 7%

 
13,322

 
1,415

 
95,059

 
32,648

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
$
413

 
$
323,274

 
$
170,404

 
$
200,062

< 20%
280,531

 

 

 

20% - 40%
435,155

 
439,289

 

 

40% - 60%
233

 
154,290

 
113,831

 
1,257

>= 60%
3,887

 

 

 

S&P 500 Monthly Point-to-Point - Minimum Guaranteed Monthly Cap = 1%
(Dollars in thousands)
 
Current Cap
 
At minimum
$
17,779

1.4% - 1.9%
5,887,150

2.0% - 2.3%
2,998,268

>= 2.4%
261,498

Volatility Control Index
 
(Dollars in thousands)
 
Current Asset Fee
 
At Maximum
$

1.00%
4,209

2.25%
67,176

2.50%
105,334

If all caps and participation rates were reduced to minimum caps and participation rates and current asset fees were increased to their maximums, the cost of options would decrease by 0.64% based upon prices of options for the week ended January 21, 2015.

Page 13


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

Summary of Invested Assets
 
December 31, 2014
 
December 31, 2013
 
Carrying
Amount
 
Percent
 
Carrying
Amount
 
Percent
 
(Dollars in thousands)
Fixed maturity securities:
 
 
 
 
 
 
 
United States Government full faith and credit
$
138,460

 
0.4
%
 
$
42,925

 
0.2
%
United States Government sponsored agencies
1,393,890

 
3.9
%
 
1,194,289

 
3.9
%
United States municipalities, states and territories
3,723,309

 
10.4
%
 
3,306,743

 
10.9
%
Foreign government obligations
193,803

 
0.5
%
 
91,557

 
0.3
%
Corporate securities
21,566,724

 
59.9
%
 
17,309,292

 
57.1
%
Residential mortgage backed securities
1,751,345

 
4.9
%
 
1,971,960

 
6.5
%
Commercial mortgage backed securities
2,807,620

 
7.8
%
 
1,735,460

 
5.7
%
Other asset backed securities
946,483

 
2.6
%
 
1,034,476

 
3.4
%
Total fixed maturity securities
32,521,634

 
90.4
%
 
26,686,702

 
88.0
%
Equity securities
7,805

 
%
 
7,778

 
%
Mortgage loans on real estate
2,434,580

 
6.8
%
 
2,581,082

 
8.5
%
Derivative instruments
731,113

 
2.0
%
 
856,050

 
2.8
%
Other investments
286,726

 
0.8
%
 
215,042

 
0.7
%
 
$
35,981,858

 
100.0
%
 
$
30,346,654

 
100.0
%
Credit Quality of Fixed Maturity Securities - December 31, 2014
NAIC Designation
 
Carrying
Amount
 
Percent
 
Rating Agency Rating
 
Carrying
Amount
 
Percent
 
 
(Dollars in thousands)
 
 
 
 
 
(Dollars in thousands)
 
 
1
 
$
20,941,634

 
64.4
%
 
Aaa/Aa/A
 
$
20,672,331

 
63.6
%
2
 
10,981,618

 
33.8
%
 
Baa
 
10,516,834

 
32.3
%
3
 
583,907

 
1.8
%
 
Ba
 
548,681

 
1.7
%
4
 
14,089

 
%
 
B
 
87,272

 
0.3
%
5
 

 
%
 
Caa and lower
 
497,477

 
1.5
%
6
 
386

 
%
 
In or near default
 
199,039

 
0.6
%
 
 
$
32,521,634

 
100.0
%
 
 
 
$
32,521,634

 
100.0
%
Watch List Securities - December 31, 2014
General Description
 
Amortized
Cost
 
Unrealized
Gains (Losses)
 
Fair Value
 
Months Below Amortized Cost
 
 
(Dollars in thousands)
 
 
Corporate bonds:
 
 
 
 
 
 
 
 
Finance
 
$
20,000

 
$
(3,843
)
 
$
16,157

 
40
Industrial
 
64,015

 
(16,453
)
 
47,562

 
4 - 22
 
 
84,015

 
(20,296
)
 
63,719

 
 
Other asset backed securities
 
4,846

 
(969
)
 
3,877

 
45
 
 
$
88,861

 
$
(21,265
)
 
$
67,596

 
 

Page 14


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

Fixed Maturity Securities by Sector
 
December 31, 2014
 
December 31, 2013
 
Amortized
Cost
 
Fair
Value
 
Amortized
Cost
 
Fair
Value
 
(Dollars in thousands)
Available for sale:
 
 
 
 
 
 
 
United States Government full faith and credit and sponsored agencies
$
1,502,134

 
$
1,532,350

 
$
1,358,628

 
$
1,237,214

United States municipalities, states and territories
3,293,551

 
3,723,309

 
3,181,032

 
3,306,743

Foreign government obligations
181,128

 
193,803

 
86,112

 
91,557

Corporate securities:
 
 
 
 
 
 
 
Consumer discretionary
1,677,362

 
1,800,455

 
1,533,993

 
1,532,694

Consumer staples
1,376,634

 
1,489,951

 
1,246,744

 
1,250,351

Energy
2,307,432

 
2,378,038

 
1,992,411

 
2,011,334

Financials
3,928,295

 
4,246,882

 
3,179,964

 
3,233,930

Health care
1,742,218

 
1,884,132

 
1,458,757

 
1,458,946

Industrials
2,537,927

 
2,746,752

 
2,045,490

 
2,039,544

Information technology
1,324,095

 
1,388,990

 
1,163,159

 
1,145,674

Materials
1,589,219

 
1,654,125

 
1,405,603

 
1,381,880

Telecommunications
509,913

 
542,055

 
472,250

 
473,517

Utilities
2,991,652

 
3,358,901

 
2,643,747

 
2,705,147

Residential mortgage backed securities:
 
 
 
 
 
 
 
Government agency
689,378

 
759,902

 
677,394

 
679,518

Prime
683,206

 
721,454

 
907,881

 
964,443

Alt-A
244,262

 
269,989

 
310,638

 
327,999

Commercial mortgage backed securities:
 
 
 
 
 
 
 
Government agency
299,288

 
320,343

 
302,063

 
288,495

Other
2,421,006

 
2,487,277

 
1,519,925

 
1,446,965

Other asset backed securities:
 
 
 
 
 
 
 
Consumer discretionary
71,081

 
73,298

 
86,788

 
86,633

Energy
8,230

 
9,459

 
8,268

 
8,922

Financials
628,464

 
649,388

 
709,900

 
688,737

Industrials
177,864

 
190,217

 
215,873

 
225,212

Telecommunications
14,837

 
16,139

 
14,835

 
16,714

Utilities
5,870

 
7,982

 
6,275

 
8,258

Redeemable preferred stock - financials

 
11

 
1

 
20

 
$
30,205,046

 
$
32,445,202

 
$
26,527,731

 
$
26,610,447

Held for investment:
 
 
 
 
 
 
 
Corporate security - financials
$
76,432

 
$
75,838

 
$
76,255

 
$
60,840



Page 15


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

Mortgage Loans on Commercial Real Estate
 
December 31, 2014
 
December 31, 2013
 
Principal
 
Percent
 
Principal
 
Percent
 
(Dollars in thousands)
Geographic distribution
 
 
 
 
 
 
 
East
$
701,638

 
28.5
%
 
$
765,717

 
29.4
%
Middle Atlantic
166,249

 
6.8
%
 
156,489

 
6.0
%
Mountain
279,075

 
11.4
%
 
356,246

 
13.7
%
New England
12,280

 
0.5
%
 
21,324

 
0.8
%
Pacific
302,307

 
12.3
%
 
317,431

 
12.2
%
South Atlantic
471,849

 
19.2
%
 
483,852

 
18.5
%
West North Central
349,028

 
14.2
%
 
351,794

 
13.5
%
West South Central
175,295

 
7.1
%
 
154,845

 
5.9
%
 
$
2,457,721

 
100.0
%
 
$
2,607,698

 
100.0
%
 
 
 
 
 
 
 
 
Property type distribution
 
 
 
 
 
 
 
Office
$
484,585

 
19.7
%
 
$
590,414

 
22.6
%
Medical office
88,275

 
3.6
%
 
125,703

 
4.8
%
Retail
711,775

 
29.0
%
 
711,364

 
27.3
%
Industrial/Warehouse
649,425

 
26.4
%
 
673,449

 
25.8
%
Hotel
30,640

 
1.3
%
 
61,574

 
2.4
%
Apartment
335,087

 
13.6
%
 
291,823

 
11.2
%
Mixed use/other
157,934

 
6.4
%
 
153,371

 
5.9
%
 
$
2,457,721

 
100.0
%
 
$
2,607,698

 
100.0
%
 
 
 
 
 
 
 
 
 
December 31, 2014
 
December 31, 2013
 
 
 
 
Credit Exposure - By Payment Activity
 
 
 
 
 
 
 
Performing
$
2,451,760

 
$
2,593,276

 
 
 
 
In workout

 
6,248

 
 
 
 
Delinquent

 

 
 
 
 
Collateral dependent
5,961

 
8,174

 
 
 
 
 
2,457,721

 
2,607,698

 
 
 
 
Specific loan loss allowance
(12,333
)
 
(16,847
)
 
 
 
 
General loan loss allowance
(10,300
)
 
(9,200
)
 
 
 
 
Deferred prepayment fees
(508
)
 
(569
)
 
 
 
 
 
$
2,434,580

 
$
2,581,082

 
 
 
 


Page 16


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

Shareholder Information
Corporate Offices:
American Equity Investment Life Holding Company
6000 Westown Parkway
West Des Moines, IA 50266
Inquiries:
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
Debra J. Richardson, Executive Vice President and Secretary
(515) 273-3551, drichardson@american-equity.com        
Common Stock and Dividend Information:
New York Stock Exchange symbol: “AEL
 
High
 
Low
 
Close
 
Dividend Declared
2014
 
 
 
 
 
 
 
First Quarter
$26.42
 
$18.84
 
$23.62
 
$0.00
Second Quarter
$25.15
 
$20.97
 
$24.60
 
$0.00
Third Quarter
$25.25
 
$21.69
 
$22.88
 
$0.00
Fourth Quarter
$29.75
 
$21.36
 
$29.19
 
$0.20
 
 
 
 
 
 
 
 
2013
 
 
 
 
 
 
 
First Quarter
$15.03
 
$12.33
 
$14.89
 
$0.00
Second Quarter
$16.60
 
$14.03
 
$15.70
 
$0.00
Third Quarter
$21.42
 
$15.64
 
$21.22
 
$0.00
Fourth Quarter
$26.46
 
$20.01
 
$26.38
 
$0.18
 
 
 
 
 
 
 
 
2012
 
 
 
 
 
 
 
First Quarter
$13.09
 
$10.13
 
$12.77
 
$0.00
Second Quarter
$12.95
 
$10.00
 
$11.01
 
$0.00
Third Quarter
$12.41
 
$10.62
 
$11.63
 
$0.00
Fourth Quarter
$12.40
 
$10.56
 
$12.21
 
$0.15
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 17


AMERICAN EQUITY INVESTMENT LIFE HOLDING COMPANY
Financial Supplement - December 31, 2014

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
Mark Hughes
SunTrust Robinson Humphrey
(615) 748-5680
mark_hughes@rhco.com
Colin Devine
Jefferies LLC
(212) 707-6327
cdevine@jefferies.com

Page 18
GRAPHIC 4 aellogo20141231.jpg begin 644 aellogo20141231.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