Quarterlytics / Financial Services / Insurance - Life / American Equity Investment Life Company

American Equity Investment Life Company

ael · NYSE Financial Services
Claim this profile
Ticker ael
Exchange NYSE
Sector Financial Services
Industry Insurance - Life
Employees 501-1000
← All annual reports
FY2004 Annual Report · American Equity Investment Life Company
Sign in to download
Loading PDF…
A M E R I C A N   E Q U I T Y   I N V E S T M E N T   L I F E   H O L D I N G   C O M P A N Y

5 0 0 0   W E S T O W N   P A R K W AY ,   S U I T E   4 4 0

W E S T   D E S   M O I N E S ,   I O W A     5 0 2 6 6
5 1 5 . 2 2 1 . 0 0 0 2   (cid:1) 8 8 8 . 2 2 1 . 1 2 3 4
w w w . a m e r i c a n - e q u i t y . c o m

2 0 0 4 A N N U A L   R E P O R T   & F O R M   1 0 - K   A

AMERICAN EQUITY succeeds by adhering to the guiding 

principles that distinguish us in our industry. Summed up in

three words—People, Service and Future—these principles

serve as constant reminders of why we’re here and how 

we work together in fulfilling our common goals.

P E O P L E

People remain the most important asset we have. It’s our people who support the production 

force and serve the client. We could not grow and succeed without their belief in the 

vision, their commitment to service and their tireless efforts to achieve our business goals.

S E R V I C E

Good service is a tough attribute to define. You know it when you see it and even

more when you receive it. At American Equity, we believe good service results from

understanding that our customers and our agents have many options when choosing

an annuity company. We want them to choose us, so we go the extra mile to respond

to their questions and needs. We provide them with well-designed products that

accomplish their goals. And, above all, we treat them the way we want to be treated.

It’s our culture.

F U T U R E

Our business is about the future—specifically helping our customers  

protect and preserve their assets for tomorrow. In focusing on the future,

we prepare for a long journey that will undoubtedly bring 

challenges, test us with difficult decisions and reward our skill,

commitment and determination.

2 0 0 4   H I G H L I G H T S

T O T A L A S S E T S C L I M B E D T O $ 1 1 . 1   B I L L I O N

A N N U I T Y D E P O S I T S T O T A L E D $ 2   B I L L I O N

N E T I N C O M E R E A C H E D A N E W R E C O R D O F $ 4 5 . 3   M I L L I O N

R A I S E D A N A D D I T I O N A L $ 4 0 0   M I L L I O N I N N E W
R E S O U R C E S F O R C O N T I N U E D G R O W T H

I N C R E A S E D A G E N T R E L A T I O N S H I P S B Y 9   P E R C E N T

S E L E C T E D F O R T H E R U S S E L L 3 0 0 0® I N D E X

2004

2003

2002

2001

2000

(dollars in thousands, except for per share data and percentages)

Total assets

$11,114,066

$8,989,177

$7,327,789

$4,819,220

$2,528,126

Total revenues

Net income

497,142

452,138

279,713

180,376

114,615

45,284

25,440

14,207

872

4,784

Total stockholders’ equity

321,504

263,716

77,478

42,567

58,652

Book value per share1

$8.38

$7.19

$4.67

$2.24

$3.35

Return on equity2

15.5%

28.3%

23.7%

1.7%

10.3%

Number of agents

45,940

42,239

41,396

33,894

21,908

(1) Book value per share is calculated as total stockholders’ equity less the liquidation preference of our series preferred stock dividend 

by the total number of shares of common stock outstanding.

(2) We define return on equity as net income divided by average total stockholders’ equity. Average total stockholders’ equity is               

detemined based upon the total stockholders’ equity at the beginning and the end of the year. The computation of average stockholders’ 
equity for 2003 has been modified to recognize the significant increase in stockholders’ equity that resulted from the receipt of the net 
proceeds from our initial public offering in December 2003.

2

Y

T

I

U

Q

E

N

A

C

I

R

E

M

A

 
✦
✦
✦
✦
✦
✦
T O   O U R   S H A R E H O L D E R S

I AM PLEASED TO SAY that American Equity continued to successfully execute 

its business plan in 2004, meeting and exceeding key benchmarks of performance including 
profitability, net production and agent force expansion. This performance was directly tied to our
mission to raise capital and position the company for the return to the aggressive growth called for
in our business plan.

In a 13-month period that began with an initial public offering 

in December 2003 and concluded with a convertible debenture
offering in December 2004, American Equity raised $593 million 
in capital resources and realized a 64 percent increase in net 

production. We attribute our accomplishments and success to 
a series of 10 significant financial corporate events that 
validated our vision, while responsively serving the interest
of our shareholders, producers, customers and employees.

Our initial public offering in late 2003 significantly
eliminated our capital constraints. However, we believed,
then as now, that we owed it to our shareholders to take
additional measures to ensure that we could grow as
opportunities from the market and our production force
dictated. This led to a series of capital-raising events that
culminated in December 2004 with a $260 million offer-
ing of convertible debentures. 

In completing this offering, we expanded the visibility

and awareness of American Equity among institutional

investors. The offering was over-subscribed by six times at the
conclusion of a one-day roadshow. More than 160 institutional
investors placed orders for the debenture. Deutsche Bank, the
lead underwriter of the transaction, said this success was directly
attributable to the timing of the offering, the marketing plan and
the strength of the American Equity story.

OUR STORY AND VISION IS THE
FOCAL POINT OF THIS ANNUAL REPORT

American Equity differs greatly from our peers in the 

industry. Many of our competitors are century-old companies
that more than likely began their existence as mutuals.
American Equity is less than 10 years old and was chartered
as a stock company from day one. Our growth and business

3

T

R

O

P

E

R

L

A

U

N

N

A

4

0

0

2

D.J. Noble | CEO and Chairman

 
 
S H A R E H O L D E R

plan center on building American Equity through production rather than acquisitions. While we can
appreciate what others might see in acquisitions, we believe firmly in our production facilities to gen-
erate new business at high levels.   

Our viewpoint is straightforward: Every dollar invested in an acquisition carries a cost for the 
purchase price, not to mention the hidden costs of protecting asset quality, ensuring product design
integrity and accounting for deferred acquisition costs. Investing in our systems, our people and our
products is money ahead, and we believe it’s a more sound philosophy for generating a competitive
return for our shareholders.   

Operationally, American Equity is a more efficient 
company than our competitors. We’re able to respond more
quickly to changes, get to the market faster with new 
products and provide a higher level of service to meet the
needs of our producers and our customers. 

RECORD YEAR FOR INCOME AND REVENUES

Our production goal for 2004 was nothing less than
aggressive. With the completion of our IPO, we expected 
to receive a rating increase. The rating agencies took the
position, however, that we should execute our business plan
for a period of time under the same rating. Though disap-
pointed, we moved forward.  In doing so, we set a new
record for net production. Total annuity deposits for the year
were $2 billion, slightly ahead of our final business plan. Net
production provides a better indication of our progress, and
it reached a record high of $1.8 billion, an increase of 64 per-
cent from 2003 and 11 percent more than the previous
record set in 2002. 

Production drives revenues, growth and earnings. In

2004, we celebrated another year of record revenues and 
net income. Earnings increased 78 percent to $45.3 million based on total revenues of more than 
$497 million. Increases in our gross spread fueled higher net investment income of $429.9 million.
Invested assets increased 29 percent as a result of our growth and also contributed to higher net
investment income.

RELATIONSHIP-DRIVEN MARKETING  

Our emphasis on growing our company through internal operations requires a commitment to
producing new business, a driven dedication to working with the best independent marketing organi-
zations and recruiting the right agents. We appeal to producers on multiple levels. We provide them

4

Y

T

I

U

Q

E

N

A

C

I

R

E

M

A

 
L E T T E R

with service, attention and appreciation that earns us top grades in third-party evaluations of our
service.  We process applications in a timely fashion and always keep the agent involved in the 
communication process.  We pay commissions within a week or less after underwriting. And, we 
provide producers with effective product training and a product line that truly assists their clients in
protecting assets and generating a predictable income stream. 

We understand that agents have a choice of what products they sell and with whom they do
business. We believe that we must earn their business again and again with consistent and personal-
ized service that provides them with value that they can in turn pass on to their clients. 

At the same time, we continually review our produc-
tion force to ensure that our agents are motivated, engaged
and performing. During 2004, our production force grew
to 45,940 agents, a 9 percent net increase from 2003. In
reality, this growth reflects an even higher level of agent
recruitment as a certain percentage of agent relationships
terminate. The result is an agency force that is more quali-
fied, prepared and committed to achieving the same goals
as American Equity. 

We believe in the power of relationship-driven market-

ing. Of course, the key word is “relationship.” That means
seeing our agents on a regular basis for education, product
training and networking. 

While personalized service and our responsive process-

ing turnaround continues to be a staple of our agent
recruitment and marketing, our product line remains the
key ingredient in our formula for success. At American
Equity, we’ve been a significant player in the indexed
annuity market since our beginning. We have ranked
consistently among the Top 4 for production for the past
five years and, in fact, our management team is one of the most experienced in the industry in the
design and development of indexed annuities. We developed and launched the very first indexed
annuity tied to the Dow Jones. In recent years, we have developed top-of-the-line multi-strategy
products. These products allow customers to allocate their annuity deposits among different income
crediting strategies. Crediting strategies offered include fixed-rate income streams as well as returns
based on the performance of equity and bond indexes. 

Because we’re committed to this business for the long haul, we never take a “me too” approach
to product development. Instead, we carefully analyze trends and features for how they will impact

5

T

R

O

P

E

R

L

A

U

N

N

A

4

0

0

2

 
 
S H A R E H O L D E R

the customer and the company down the road.  We keep in mind who our customers are and what
they want to achieve financially. Our average annuity policyholder is 67 years old with a fund balance
of $47,000. Our marketplace increases as America ages. In
contrast to earlier market predictions, baby boomers once
thought to be “too sophisticated” for annuities, are attract-
ed to these instruments. They saw their investments and
wealth adversely impacted during 2000, 2001 and 2002,
and now they seek to protect a portion of their assets.
Indexed annuities offer a tax-deferred, risk-minimizing
opportunity to accummulate savings. This trend further
solidifies the demand for fixed and indexed annuities
going forward.

SOUND INVESTMENT STRATEGY AT WORK

Our business is a spread business. At American Equity, we have an investment philosophy predi-
cated on careful management of our portfolio. To achieve our yield targets, we prefer interest rate risk
over credit risk, and we focus on government agencies for a number of proven and effective reasons:

✦ AAA- rated asset with low risk-based capital requirements
✦ Minimal default risk
✦ Appeals to policyholders and agents
✦ Appropriate match for long-duration liabilities

Our investment portfolio consists primarily of fixed-
maturity securities, and 99 percent of these are rated as
investment grade.  

Our investment strategy reflects our key business 
practices and character of our book of business. One of our
operational advantages is nearly all of our business is in the
surrender charge period. This provides us with a definite
advantage over our peers for managing our assets and liabili-
ties. We can diversify in a judicious manner without making
rash or drastic changes in our strategy and portfolio. 

As we prepare for the future, we have expanded our
investment expertise with additional analysts and a private
placement portfolio manager. We intend to expand further in
this area with senior level specialists in mortgage-backed
securities and corporate bonds. 

Y

T

I

U

Q

E

N

A

C

I

R

E

M

A

6

 
L E T T E R

In diversifying our investments, we look for opportunities

that allow us to acquire expertise and structure that reflects
the basic foundation of our business plan. Three years ago,
we identified such an opportunity in the commercial mort-
gage business. We recruited the talent, and with these 
executives came the expertise, relationships and structural
knowledge to build a portfolio. In three years, we went from
zero to $1 billion in commercial mortgage loans resulting
from 28 correspondent relationships doing business in 40
states. 

OUR PEOPLE

I’ve spent a good deal of this letter telling the story of
American Equity and reviewing our accomplishments. Not
one objective could be met, not one accolade received with-
out a company composed of quality people. They are the
assets that think, serve and perform. 

From our founding, we set our standards high for 
identifying, training and retaining the right people. In 2004,
our employees demonstrated once again that they offer the
best service in the business. 

LOOKING FORWARD

American Equity was founded nine years ago with a business plan that called for aggressive 
production-centered growth, product distinction and innovation and raising capital in the equity 
market. We have executed our plan successfully, and by accomplishing those objectives, we move 
forward with tremendous momentum. 

We have an experienced, capable management team prepared to take on the challenges and seize

the opportunities of the day. As the next chapter of our story unfolds, we will continue to grow the
company through production, provide the highest level of service to our customers and agents and
deliver value to our shareholders  

We thank you for your belief in American Equity, and we look forward to working with you in

2005 and beyond.  

Cordially,

David J. Noble
Chairman & CEO

7

T

R

O

P

E

R

L

A

U

N

N

A

4

0

0

2

 
 
A M E R I C A N   E Q U I T Y

John M. Matovina
Vice Chairman

Ben T. Morris
CEO and Director 
of Sanders Morris
Harris Group

Harley A. Whitfield, Sr.
Of Counsel, Whitfield
& Eddy, P.L.C.

David S. Mulcahy
Private Investor and
Chairman and
Owner, Monarch
Holdings, Inc.

John C. Anderson
Doctor of
Chiropractic
Medicine

8

B O A R D   O F   D I R E C T O R S

James M. Gerlach
Executive Vice
President  

D. J. Noble 
Chairman of the
Board, President and
Treasurer  

A.J. Strickland, III
Professor of Strategic
Management at the
University of Alabama

Kevin R. Wingert 
President of Life
Company

Robert L. Hilton
Insurance Consultant

9

S H A R E H O L D E R  

I N F O R M A T I O N

SHAREHOLDER INFORMATION
To learn more about American Equity Investment Life 
Holding Company you can request news releases, 
annual reports, financial supplements and Forms 10-K 
and 10-Q by contacting:

Debra J. Richardson, Sr. Vice President and Secretary 
American Equity Investment Life Holding Company
5000 Westown Parkway, Suite 440
West Des Moines, IA 50266  
(515) 273-3551, Fax (515) 221-9989 
email: drichardson@american-equity.com

WEB SITE
American Equity's web site, www.american-equity.com, is 
continuously updated and includes news releases, conference 
calls, stock price information, quarterly reports, SEC filings, 
management presentations and more.

CORPORATE HEADQUARTERS
American Equity Investment Life Holding Company
5000 Westown Parkway, Suite 440
West Des Moines, IA 50266
(515) 221-0002 
www.american-equity.com

ANNUAL MEETING OF SHAREHOLDERS
Thursday, June 9, 2005
3:30 p.m. Central Time
American Equity Investment Life Holding 
Company Headquarters

STOCK TRANSFER AND REGISTRAR
EquiServe Trust Company, N.A.
PO Box 43010
Providence, RI  02940-3010
Telephone:  (877) 282-1169
www.equiserve.com

10

Y

T

I

U

Q

E

N

A

C

I

R

E

M

A

 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
FORM 10-K/A
Amendment No. 1

(Mark One)

(cid:1) ANNUAL  REPORT  PURSUANT TO SECTION 13  OR  15(d) OF  THE

SECURITIES EXCHANGE ACT OF  1934

For the  fiscal year ended December  31, 2004

or
(cid:2) TRANSITION REPORT PURSUANT TO SECTION  13 OR  15(d)  OF THE

SECURITIES EXCHANGE  ACT  OF  1934

For the transition  period from 

 to 

.

Commission File Number: 001-31911
American Equity Investment Life Holding Company
(Exact  name  of registrant as specified in its  charter)

Iowa
(State of Incorporation)

42-1447959
(I.R.S. Employer Identification No.)

5000 Westown Parkway, Suite 440
West Des Moines, Iowa
(Address of principal executive offices)

Registrant’s telephone number, including  area
code

Securities registered  pursuant  to  Section  12(b) of the  Act:

50266
(Zip Code)

(515) 221-0002
(Telephone)

Title of each class
Common stock, par value $1

Name of  each exchange  on which registered
New  York  Stock Exchange

Securities registered  pursuant  to  Section  12(g) of the  Act:  Common  Stock,  par value $1

Indicate by check  mark whether the  Registrant  (1) has  filed all reports required  to  be  filed by
Section 13 or 15(d)  of  the Securities  Exchange Act of 1934  during the  preceding 12  months (or for  such
shorter period  that  the Registrant was  required to file  such reports),  and (2)  has been  subject  to  such  filing
requirements for the past 90  days.  Yes (cid:1) No  (cid:2)

Indicate by check  mark whether the  Registrant  is an  accelerated  filer  (as defined in  Rule  12b-2 of  the

Act). Yes (cid:1) No (cid:2)

Aggregate  market value of the shares of  the Registrant’s common equity  held  by  non-affiliates of  the

Registrant was $344,207,862 based  on  the  closing price of $9.95  per  share, the closing price  of  the  common
stock on the New  York Stock  Exchange  on  June  30, 2004.

Shares of  common stock outstanding  as of February  28,  2005:  38,375,157

Documents incorporated by reference:  Portions  of the Registrant’s  definitive proxy statement  for the

annual meeting of shareholders  to  be  held  June 9,  2005,  which  will be filed  within  120 days  after
December 31, 2004, are incorporated  by  reference  into Part III  of this  report.

Indicate by  check mark  if  disclosure  of  delinquent filers  pursuant  to  Item  405 of  Regulation  S-K is  not

contained herein, and  will  not be contained, to the  best of  registrant’s knowledge,  in definitive proxy or
information statements incorporated  by  reference  in  Part  III of  this  Form 10-K  or any  amendment  to  this
Form 10-K. (cid:2)

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY
FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2004
TABLE OF CONTENTS

PART I.

Item 1.
Item 2.
Item 3.
Item 4.

Business . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Properties . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Submission of Matters to a Vote  of  Security  Holders . . . . . . . . . . . . . . . . . . .

PART II.

Item 5.

Market for Registrant’s  Common Equity, Related  Stockholder Matters and

Item 6.
Item 7.

Item 7A.
Item 8.
Item 9.

Item 9A.
Item 9B.

Issuer Purchases of Equity Securities . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Selected Consolidated Financial and Other Data . . . . . . . . . . . . . . . . . . . . . .
Management’s Discussion and  Analysis  of Financial Condition and  Results of

Operations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Quantitative and Qualitative Disclosures About Market Risk . . . . . . . . . . . . .
Consolidated Financial Statements  and Supplementary  Data . . . . . . . . . . . . . .
Changes in and Disagreements with Accountants on Accounting and Financial
Disclosure . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Controls and Procedures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other Information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

PART III.

PART IV.

The information required by Items 10 through  14 is incorporated by  reference
from our definitive proxy statement to be filed with the Commission  pursuant
to Regulation 14A within 120 days after  December 31,  2004.

. . . . . . . . . . . . .

Item 15.

Exhibits, Financial Statement  Schedules and  Reports on Form 8-K . . . . . . . . .

SIGNATURES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

3
14
14
14

15
17

19
41
43

43
43
46

47

47

48

Index to Consolidated Financial Statements and Schedules . . . . . . . . . . . . . . . . . . . . . . . . . . . .

F-1

Exhibit Index . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Exhibit 23

Consent of Independent Registered Public  Accounting Firm . . . . . . . . . . . . . .

Exhibit 31.1

Exhibit 31.2

Certification Pursuant to Exchange Act Rules 13a-14(a)/15d-14(a), as Adopted
Pursuant to Section 302 of the Sarbanes-Oxley Act  of 2002 . . . . . . . . . . . . . . .

Certification Pursuant to Exchange Act Rules 13a-14(a)/15d-14(a), as Adopted
Pursuant to Section 302 of the Sarbanes-Oxley Act  of 2002 . . . . . . . . . . . . . . .

EXPLANATORY NOTE

This Amendment No. 1 on Form 10-K/A is being filed  with respect to our Annual Report  on

Form 10-K for the fiscal year ended December  31, 2004, filed with the Securities and Exchange
Commission on March 14, 2005. This  Amendment No. 1 includes ‘‘Management’s  Annual Report on
Internal Control over Financial Reporting’’  required by Item 308(a) of Regulation S-K and the related
‘‘Attestation Report of our Independent  Registered Public Accounting Firm’’ required by Item 308(b)
of Regulation S-K. This Amendment  No.  1 does  not contain updates to reflect any events occurring
after the original March 14, 2005 filing of our  Annual Report on  Form 10-K for the fiscal year ended
December 31, 2004. All information  contained in this Amendment No. 1 is subject to updating and
supplementing as provided in our reports filed with the Securities and  Exchange Commission, as may
be amended, for periods subsequent to  the date of the  original filing  of the Annual Report on
Form 10-K.

PART I

ITEM 1. BUSINESS

Introduction

We  were formed on December 15, 1995 to develop, market, issue and administer  annuities and life

insurance. We are a full service underwriter of  a broad array of annuity and  insurance products. Our
business consists primarily of the sale of  fixed rate and index annuities and, accordingly, we have only
one business segment. Our business strategy is to focus on our annuity business and earn  predicable
returns by managing investment spreads and investment  risk.  We are currently licensed to sell our
products in 48 states and the District of Columbia.

On December 9, 2003, we completed an  initial  public  offering  of 18,700,000 shares of our common

stock at a price of $9.00 per share. Pursuant to the over-allotment option  granted to the underwriters
in the offering, the underwriters purchased  an additional  2,000,000 shares on December 29,  2003 and
an additional 805,000 shares on January 7,  2004, which fully exercised the  over-allotment option. The
proceeds from our initial public offering (including proceeds from  shares issued pursuant to the
over-allotment option), net of the underwriting  discount and expenses, were approximately
$178.0 million.

Investor related information, including periodic reports  filed on Forms 10-K, 10-Q and 8-K and all

amendments to such reports may be found on our internet website  at www.american-equity.com  as
soon as reasonably practicable after such reports are filed  with the SEC. In addition,  the Company has
available on its website its: (i) code of  business conduct and ethics; (ii)  audit committee charter;
(iii) compensation committee charter;  (iv) nominating/corporate governance committee charter  and
(v) corporate governance guidelines.

Annuity Market Overview

Our target market includes the group  of  individuals ages  45-75 who  are seeking to accumulate
tax-deferred savings. We believe that significant growth  opportunities exist for annuity products because
of favorable demographic and economic trends. According to the U.S. Census Bureau, there were
35 million Americans age 65 and older in 2000,  representing 12% of the U.S. population. By 2030,  this
sector of the population is expected to  increase  to  20% of the total population. Our fixed rate and
index  annuity products are particularly  attractive to this group as a result of  the guarantee  of principal
with respect to those products, competitive  rates of credited interest, tax-deferred growth and
alternative payout options.

According to LIMRA International,  total industry sales of individual  annuities  were $224.4 billion

in 2004 and $218.8 billion in 2003. Fixed annuity sales, which  include index and fixed rate annuities

Page 3 of 48

were $90.9 billion in 2004 and $89.4  billion in 2003.  Sales  of index  annuities increased 69%  to  a record
$24.3 billion in 2004 from $14.4 billion in 2003. We  believe index annuities, which have a crediting rate
linked to the change in various indices, appeal to policyholders  interested in participating in returns
linked to equity and/or bond markets without the  risk  of  loss of principal.  Our wide range of fixed rate
annuity products has enabled us to enjoy favorable  growth during volatile equity  and bond  markets.

Strategy

Our business strategy is to focus on our  annuity business and  earn predictable returns by managing

investment spreads and investment risk.  Key  elements of  this  strategy include the  following:

Expand our Current Independent Agency Network. We believe that our successful relationships

with approximately 70 national marketing organizations  and, through them,  46,000 independent
agents, represent a significant competitive advantage. We  intend to grow and enhance our core
distribution channel by expanding our relationships with national  marketing organizations and
independent agents, by addressing their product  needs and by providing the highest  quality service
possible.

Continue to Introduce Innovative and Competitive Products. We intend to be at the forefront of
the fixed and index annuity industry in  developing  and introducing  innovative and new competitive
products. We were the first company to introduce an index annuity  which allowed policyholders to
earn returns linked to the Dow Jones Indexsm. We were also one of the first companies  to  offer an
index  product offering a choice among interest crediting  strategies which includes both  equity and
bond indices as well as a traditional fixed rate strategy. We believe that  our continued focus on
anticipating and being responsive to the product  needs  of our independent agents  and
policyholders will lead to increased customer loyalty, revenues and profitability.

Use our Expertise to Achieve Targeted Spreads on Annuity Products. We have had a successful

track record in achieving the targeted spreads on our annuity products.  We  intend to leverage our
experience and expertise in managing the investment  spread during a range of interest rate
environments to achieve our targeted spreads.

Maintain our Profitability Focus and Improve Operating Efficiency. We are committed to

improving our profitability by advancing the  scope  and sophistication of our investment
management and spread capabilities and continuously seeking  out operating efficiencies  within our
company. We have made substantial  investments in technology improvements to our business,
including the development of a password-secure website which allows our  independent agents  to
receive proprietary sales, marketing and  product materials and the implementation of software
designed to enable us to operate in a completely  paperless  environment with respect to policy
administration. Further, we have implemented  competitive  incentive  programs for our national
marketing organizations, agents and  employees  to  stimulate performance.

Take Advantage of the Growing Popularity of Some of Our  Products. We believe that the
growing popularity of some of our products that allow equity  and bond  market participation
without the risk of loss of the premium deposit presents an attractive opportunity to grow our
business. We intend to capitalize on our  reputation as  a leading marketer of index annuities in this
expanding segment of the annuity market.

Products

Our products include fixed rate annuities, index annuities, a  variable  annuity and life insurance.

Page 4 of 48

Fixed Rate Annuities

These products, which accounted for  approximately  16% and 36% of our total annuity deposits

collected for the years ended December  31, 2004  and 2003, respectively, include  single premium
deferred annuities  (‘‘SPDAs’’), flexible  premium  deferred annuities (‘‘FPDAs’’) and  single premium
immediate annuities (‘‘SPIAs’’). An SPDA generally  involves the tax-deferred accumulation of interest
on a single premium paid by the policyholder. After  a number  of  years,  as specified  in the annuity
contract, the annuitant may elect to take  the proceeds of the annuity either in  a single  payment or  in a
series of payments for life, for a fixed number of years, or for a combination of these payment options.
We  also sell SPDAs, under which the annual crediting rate is guaranteed  for either  a three-year  or a
five-year  period. FDPAs are similar to  SPDAs in many  respects,  except  that  the FPDA allows additional
deposits in varying amounts by the policyholder  without a  new application.

Our SPDAs and FPDAs (excluding the multi-year rate guaranteed products) generally have an

interest rate (the ‘‘crediting rate’’) that  is guaranteed  by us for  the  first policy  year. After the first
policy year, we have the discretionary  ability to change the crediting rate once  annually  to  any rate at
or above a guaranteed minimum rate.  The  guaranteed rate on  our non-multi-year  rate guaranteed
policies in force and new issues ranges  from 2.25% to 4.00%. The  guaranteed rate on our multi-year
rate guaranteed policies in force ranges from  3.05% to 4.80% for the three-year rate guaranteed
product  and from 3.25% to 7% for the five-year rate  guaranteed  product. The  initial crediting rate  is
largely a function of the interest rate we  can earn on invested assets acquired with new annuity deposits
and the rates offered on similar products  by our competitors. For subsequent adjustments  to  crediting
rates, we take into account the yield on  our investment portfolio,  annuity surrender  assumptions,
competitive industry pricing and crediting rate history for particular  groups of annuity policies with
similar characteristics.

Approximately 99% and 92% of our  fixed rate annuity sales  during the years ended December 31,

2004 and 2003, respectively, were ‘‘bonus’’ products.  The initial crediting rate on  these  products
specifies a bonus crediting rate ranging from 1%  to  7% of the annuity deposit.  After the first year, the
bonus  interest portion of the initial crediting rate is  automatically  discontinued, and the renewal
crediting rate is established. Generally, there is a compensating adjustment in  the commission paid  to
the agent to offset the first year interest bonus. In  all situations, we obtain  an acknowledgment from
the policyholder, upon policy issuance,  that a specified  portion of the  first  year  interest will not be paid
in renewal years. As of December 31,  2004, crediting  rates on our outstanding SPDAs  and FPDAs
generally ranged from 3.10% to 7.50%,  excluding interest bonuses guaranteed for the first year. The
average crediting rate on FPDAs and SPDAs including interest  bonuses  at December 31, 2004 was
4.42%, and the average crediting rate  on  those products excluding bonuses was 4.18%.

Policyholders are typically permitted to withdraw all or  a part of the premium paid, plus  accrued
interest credited to the account (the ‘‘accumulation value’’), subject to the assessment of a surrender
charge  for withdrawals in excess of specified limits.  Most of our SPDAs  and FPDAs provide for
penalty-free withdrawals of up to 10%  of the accumulation value each  year after  the first year,  subject
to limitations. Withdrawals in excess  of allowable penalty-free amounts are assessed  a surrender charge
during a penalty period which generally  ranges from 3 to 15 years after the date  the policy  is issued.
This surrender charge is initially 8.25%  to  25% of the accumulation  value and generally decreases by
approximately one to two percentage points per year  during  the surrender charge period. Surrender
charges are set at  levels aimed at protecting  us from loss  on early terminations and reducing the
likelihood of policyholders terminating  their  policies during  periods of increasing interest rates. This
practice lengthens the effective duration  of the policy liabilities and  enhances our  ability to maintain
profitability on such policies.

Our SPIAs are designed to provide a series of periodic  payments for a fixed period of time or for
life, according to the policyholder’s choice at the time of issue. The amounts, frequency, and length of

Page 5 of 48

time of the payments are fixed at the outset  of  the annuity contract.  SPIAs are often purchased  by
persons at or near retirement age who desire a steady stream  of  payments  over a future  period of
years. The implicit interest rate on SPIAs  is based on market conditions when the policy is  issued. The
implicit interest rate on our outstanding  SPIAs averaged  3.83% and  4.25% at December  31, 2004 and
2003, respectively.

Index Annuities

Index annuities accounted for approximately  84% and 64% of the total annuity deposits collected
for the years ended December 31, 2004 and 2003,  respectively. These products allow policyholders  to
link returns to the performance of a particular index without the risk of loss of their principal. Most of
these products allow policyholders to transfer funds once  a  year among several different crediting
strategies, including one or more index  based strategies and a traditional fixed rate strategy.

The annuity contract value is equal to the premiums  paid increased for  returns which are based

upon a percentage (the ‘‘participation rate’’) of the annual appreciation  (based  in certain situations on
monthly averages or monthly point-to-point calculations)  in a recognized index  or benchmark. The
participation rate,  which we may reset  annually, generally varies among the index products  from 50% to
100%. Some of the products also have  an ‘‘asset  fee’’  ranging  from 1.5% to 5%,  which is  deducted
from the interest to be credited. The  asset fees may  be  adjusted annually by us, subject to stated limits.
In addition, some products apply an overall limit  (or  ‘‘cap’’), ranging  from 5% to 13%,  on the  amount
of annual interest the policyholder may  earn in any one contract year, and the applicable cap also  may
be adjusted annually subject to stated  minimums. The minimum  guaranteed contract values  are equal
to 80% to 100% of the premium collected plus  interest  credited  at an annual rate ranging from 2% to
3.5%. We purchase options on the applicable indices as an  investment to provide the income needed to
fund the amount of the index credits  on the  index products. The setting  of the participation rates, asset
fees and caps is a function of the interest  rate we can earn on the invested assets  acquired with annuity
fund deposits, cost of options and features offered on similar products by competitors. Approximately
57% and 39% of our index annuity sales for the  years  ended December 31, 2004 and 2003,  respectively,
were ‘‘premium bonus’’ products. The initial annuity deposit on  these policies is increased at issuance
by the specified premium bonus ranging  from  1.5% to 10%. Generally,  there is a  compensating
adjustment in the commission paid to the agent  to  offset the  premium bonus.

The index annuities provide for penalty-free withdrawals  of  up to 10% of premium or

accumulation value (depending on the product) in  each year after the first  year of  the annuity’s  term.
Other withdrawals are subject to a surrender  charge ranging initially from  5% to 20% over  a surrender
period ranging from 5 to 17 years. During  the applicable  surrender charge period, the surrender
charges on some index products remain  level,  while on other index products, the  surrender charges
decline  by one to two percentage points  per year. After  a number  of  years, as specified  in the annuity
contract, the annuitant may elect to take  the proceeds of the annuity either in  a single  payment or  in a
series of payments for life, for a fixed number of years, a combination  of  these  payment options, or
re-enter  into a new contract term.

Variable Annuities

Variable annuities differ from fixed rate  and  index annuities  in that  the  policyholder, rather  than

the insurance company, bears the investment risk  and  the policyholder’s  return  of  principal and  rate of
return  are dependent upon the performance  of the particular investment option  selected  by  the
policyholder. Profits on variable annuities are  derived from the  fees  charged to contract  owners rather
than from the investment spread.

Page 6 of 48

Life Insurance

These products include traditional ordinary and term,  universal life and other interest-sensitive life

insurance products. We have approximately  $2.6 billion of life insurance  in force  as of December 31,
2004. We intend to continue offering  a  complete line of life insurance products for  individual and
group markets. Premiums related to this  business  accounted  for 3% of the  revenues in  the years ended
December 31, 2004 and 2003 and 5% of  the revenues in the year ended  December 21,  2002.

Investments

Investment activities are an integral part of  our business, and net investment  income  is a
significant component of our total revenues.  Profitability of many of our  products is  significantly
affected by spreads between interest  yields on investments  and rates credited on annuity liabilities.
Although substantially all credited rates on non-multi-year rate guaranteed SPDAs  and FPDAs  may be
changed annually, subject to minimum guarantees, changes in crediting  rates  may not be sufficient to
maintain targeted investment spreads  in  all economic  and  market environments. In addition,
competition and other factors, including the  potential for  increases in  surrenders and withdrawals, may
limit our ability to adjust or to maintain  crediting rates at  levels necessary to avoid narrowing of
spreads under certain market conditions.  For the  year  ended December 31, 2004, the  weighted  average
yield, computed on the average amortized cost basis of our investment  portfolio,  was  6.28%; the
weighted average cost of our liabilities  at December 31, 2004, excluding interest bonuses guaranteed for
the first year of the annuity contract, was 3.90%.

We  manage the indexed-based risk component of our  index annuities  by purchasing call  options on

the applicable indices to fund the annual index credits on  these  annuities and by adjusting the
participation rates, asset fee rates and  other product  features to reflect the  change in the cost of such
options (which varies based on market conditions). All of such  options are purchased to fund the  index
credits on our index annuities at their  respective  anniversary dates, and new options are purchased  at
each  of the anniversary dates to fund  the  next annual  index credits.

For additional information regarding  the composition of our investment portfolio and our interest
rate risk management, see Quantitative and Qualitative  Disclosures About Market Risk and note  3 to
our  audited consolidated financial statements.

Marketing

We  market our products through a variable cost  brokerage distribution network of approximately

70 national marketing organizations and 46,000  independent agents as  of December 31, 2004.  We
emphasize high quality service to our agents and policyholders along  with the  prompt  payment of
commissions to our agents. We believe  this has  been significant in building  excellent relationships with
our  existing agency force.

Our independent agents and agencies range in  profile from  national sales organizations  to  personal

producing general agents. We aggressively recruit new  agents and expect to continue to expand our
independent agency force. In our recruitment  efforts, we emphasize  that agents have direct access  to
our  executive officers, giving us an edge in  recruiting over  larger and  foreign-owned competitors.  We
also have favorable relationships with our national marketing organizations, which have  enabled us to
efficiently sell through an expanded number of independent agents. We are currently licensed to sell
our  products in 48 states and the District of  Columbia.  We have applied for licenses to sell our
products in the two remaining states.

The insurance distribution system is comprised of insurance brokers and marketing organizations.

We  are pursuing a strategy to increase the size  of our distribution network by developing additional
relationships with national and regional  marketing organizations. These  organizations typically recruit

Page 7 of 48

agents for us by advertising our products and our commission structure, through direct mail  advertising,
or through seminars for insurance agents  and brokers. These organizations bear most of the cost
incurred in marketing our products. We  compensate marketing organizations  by  paying them  a
percentage of the commissions earned  on new annuity  policy sales generated  by  the agents recruited in
such organizations. We also conduct incentive programs for  marketing organizations and agents from
time to time, including equity-based programs  for our  leading  national marketers.  For  additional
information regarding our equity-based programs for our leading national  marketers see note 10 to our
audited consolidated financial statements. We  generally do not enter into  exclusive  arrangements with
these marketing organizations.

Two of our national marketing organizations each accounted  for more than 10%  of  the annuity
deposits and insurance premiums collections during the year ended December 31, 2004. The states  with
the largest share of direct premiums collected during 2004 were: Florida (11.7%), California (10.7%),
Texas (8.6%), Illinois (7.2%) and Michigan (5.2%).

Competition and Ratings

We  operate in a highly competitive industry. Many of our  competitors  are substantially larger and

enjoy substantially greater financial resources, higher ratings by rating agencies,  broader and more
diversified product lines and more widespread agency relationships. Our  annuity products compete with
index,  fixed rate and variable annuities  sold  by other insurance companies and  also with  mutual fund
products, traditional bank investments  and  other investment and retirement  funding  alternatives  offered
by asset managers, banks, and broker-dealers.  Our  insurance products compete with  other insurance
companies, financial intermediaries and other institutions based  on a number of  features, including
crediting rates, policy terms and conditions, service  provided  to  distribution  channels and  policyholders,
ratings, reputation and broker compensation.

The sales agents for our products use the ratings  assigned to an insurer  by independent rating
agencies as one factor in determining which insurer’s annuity to market. In  recent years, the  market for
annuities has been dominated by those insurers with  the highest ratings. American Equity Life has
received a financial strength rating of ‘‘B++’’ (Very Good) with  a  stable  outlook  from A.M. Best
Company and ‘‘BBB+’’ with a stable outlook from Standard & Poor’s.   A.M. Best Company and
Standard & Poor’s changed their outlook on  our  rating from negative  to  stable subsequent to the
completion of our December 2003 initial  public offering. In July,  2002, A.M.  Best Company and
Standard & Poor’s adjusted our financial  strength  ratings from ‘‘A-’’(Excellent) to ‘‘B++’’(Very  Good)
and ‘‘A-’’ to ‘‘BBB+’’, respectively. The adjustments  initially had no impact  on sales of new annuity
products or in lapses of existing balances. Beginning in November,  2002, our monthly sales volumes
began to decline primarily as a result  of certain actions by  us, including reductions in  crediting rates
and suspension of new sales of some  products. The degree to which ratings adjustments  also
contributed to this decline is unknown.  Our ability to grow sales  of new annuities  and the  level of
surrenders of our existing annuity contracts in force during 2005 may be affected by the current ratings.

Financial strength ratings generally involve quantitative and qualitative evaluations by rating
agencies of a company’s financial condition  and operating performance.  Generally, rating agencies base
their ratings upon information furnished to them by the insurer and upon their own  investigations,
studies and assumptions. Ratings are  based  upon factors of concern to policyholders,  agents and
intermediaries and are not directed toward the protection of investors and are not recommendations to
buy, sell or hold securities.

A.M. Best Company ratings currently range  from ‘‘A++’’ (Superior) to ‘‘F’’ (In Liquidation), and

include 16 separate ratings categories. Within these categories, ‘‘A++’’ (Superior) and ‘‘A+’’ (Superior)
are the highest, followed by ‘‘A’’ (Excellent) and  ‘‘A-’’ (Excellent)  then followed by ‘‘B++’’ (Very Good)
and ‘‘B+’’ (Very Good). Publications  of A.M. Best Company indicate that the ‘‘B++’’  rating is

Page 8 of 48

assigned to those companies that, in  A.M. Best Company’s opinion, have  demonstrated a good ability
to meet their ongoing obligations to  policyholders.

Standard & Poor’s insurer financial strength ratings  currently range from  ‘‘AAA’’ to ‘‘NR’’, and

include 21 separate ratings categories. Within these categories, ‘‘AAA’’ and  ‘‘AA’’ are  the highest,
followed by ‘‘A’’ and ‘‘BBB’’. Publications  of Standard  & Poor’s indicate that an insurer rated ‘‘BBB’’ or
higher  is regarded as having strong financial  security characteristics, but  is somewhat more likely to be
affected by adverse business conditions  than are  higher rated insurers.

A.M. Best Company and Standard & Poor’s review their  ratings of insurance companies from  time
to time. There can be no assurance that  any  particular rating will continue  for any given  period of time
or that it will not be changed or withdrawn entirely if, in their judgment, circumstances so warrant. If
our  ratings were to be adjusted again for  any  reason, we could experience a material decline in  the
sales of our products and the persistency of our existing  business.

Page 9 of 48

Reinsurance

Coinsurance

American Equity Life has entered into two coinsurance agreements with EquiTrust Life  Insurance

Company (‘‘EquiTrust’’), an affiliate of  Farm  Bureau Life  Insurance Company (‘‘Farm  Bureau’’),
covering 70% of certain of our fixed rate  and index  annuities  issued from August  1, 2001 through
December 31, 2001, 40% of those contracts issued during 2002 and 2003, and 20% of those contracts
issued from January 1, 2004 to July 31, 2004,  when the  agreement was suspended by mutual consent of
the parties. As a result of the suspension,  new business will no longer be ceded to EquiTrust unless and
until the parties mutually agree to resume the  coinsurance of new business.  The business reinsured
under these agreements is not eligible  for recapture  before  the expiration  of  10 years. EquiTrust has
received a financial strength rating of ‘‘A’’ from A.M.  Best Company.  As of December 31, 2004,  Farm
Bureau beneficially owned 14.4% of  our  issued  and outstanding common stock.

Total annuity deposits ceded were $202.1 million, $649.4  million and $837.9  million for the years

ended December 31, 2004, 2003 and 2002, respectively. We received expense allowances of
$22.6 million, $65.6 million and $99.4  million under  this  agreement for  the years ended December 31,
2004, 2003 and 2002, respectively. The balance  due  under this agreement to EquiTrust was
$32.0 million at December 31, 2004 and  $22.6 million at December 31, 2003, and represents the market
value of the call options related to the ceded  business  held by  us to fund the index  credits and cash
due to or from EquiTrust related to  the transfer  of  ceded annuity deposits.  At December  31, 2004 and
2003, the aggregate policy benefit reserves transferred  to  EquiTrust  under these agreements were
$2.1 billion and $1.9 billion, respectively. We remain liable with respect to the policy liabilities ceded to
EquiTrust should it fail to meet the obligations  assumed by it.

American Equity Life has also entered  into  a modified coinsurance agreement  to  cede 70% of its

variable annuity business to EquiTrust. Separate  account deposits ceded under  this  agreement during
the years ended December 31, 2004,  2003 and 2002 were immaterial.  Under  this agreement  and related
administrative services agreements, we  paid  EquiTrust $0.2 million for the each of years ended
December 31, 2004, 2003 and 2002. The modified coinsurance agreement will continue until
termination by written notice at the election of either party.  Any  such termination will apply  to  the
submission or acceptance of new policies, and  business  reinsured under the agreement  prior to any
such termination is not eligible for recapture before the  expiration of 10 years.

Financial Reinsurance

American Equity Life has entered into two reinsurance transactions with Hannover Life
Reassurance Company of America, (‘‘Hannover’’),  which are  treated as reinsurance under statutory
accounting practices and as financial reinsurance under accounting principles generally accepted  in the
United States, (‘‘GAAP’’). Hannover has received a  financial strength rating  of  ‘‘A+’’ from  A.M. Best
Company. The first transaction became effective November 1, 2002 (the ‘‘2002 Hannover Transaction’’)
and the second transaction became effective  September 30, 2003 (the ‘‘2003 Hannover  Transaction’’).
The agreements for these transactions include a coinsurance segment and a  yearly renewable term
segment reinsuring a portion of death benefits payable  on certain annuities issued  from January 1,  2002
to December 31, 2002 (2002 Hannover Transaction) and issued  from January 1,  2003 to September  30,
2003 (2003 Hannover Transaction). The coinsurance segments provide reinsurance to the  extent of
6.88% (2002 Hannover Transaction) and 13.41%  (2003  Hannover Transaction) of  all  risks associated
with our annuity policies covered by these reinsurance agreements. The 2002 Hannover  Transaction
provided $29.8 million in net statutory surplus  benefit during 2002  and  the  2003 Hannover Transaction
provided $29.7 million in net statutory surplus  benefit during 2003.  The  statutory surplus benefits
provided by these agreements were reduced by $13.1 million in 2004 and $6.8 million in  2003. The
remaining statutory surplus benefit under these  agreements will be reduced in the  following  years  as
follows: 2005—$11.6 million; 2006—$12.4 million; 2007—$13.2 million; 2008—$6.2 million. Risk charges

Page 10 of 48

attributable to the 2003 and 2002 Hannover Transactions  of $2.2 million, $1.6  million and $0.2  million
were incurred during 2004, 2003 and 2002, respectively.

The statutory surplus benefit provided by the 2003 Hannover Transaction replaced the statutory

surplus benefit previously provided by  a  financial  reinsurance  agreement with a  subsidiary  of  Swiss
Reinsurance Company. We terminated this  agreement and recaptured all  reserves  subject to this
agreement effective September 30, 2003. This agreement was effective January 1,  2001, and  provided an
initial statutory surplus benefit of $35.0  million in 2001. The statutory surplus  benefit remaining at
January 1, 2003 was $30.9 million, all of which was eliminated  during  2003. Risk charges and interest
expense incurred on the cash portion  of  the  surplus benefit provided by  the  agreement were
$0.2 million and $0.6 million for the  years ended December 31, 2003  and  2002, respectively.

Indemnity Reinsurance

Consistent with the general practice of the life  insurance industry, American Equity  Life enters
into agreements of indemnity reinsurance with other insurance companies in order to reinsure portions
of the coverage provided by its life and accident and health insurance products.  Indemnity reinsurance
agreements are intended to limit a life insurer’s maximum loss on  a  large or unusually hazardous risk
or to diversify its risks. The maximum  loss  retained  by us  on all life  insurance policies we  have issued
was $0.1 million or less as of December  31, 2004. Indemnity reinsurance does not discharge the  original
insurer’s primary liability to the insured.  American Equity Life’s reinsured business related to these
blocks  of business is primarily ceded  to two reinsurers. Reinsurance related to life and accident and
health insurance that was ceded by us primarily to two reinsurers was immaterial.  We believe the
assuming companies will be able to honor all contractual commitments, based on our  periodic review of
their financial statements, insurance industry reports  and  reports  filed with state insurance departments.

Regulation

Life insurance companies are subject to regulation  and supervision by  the states in which they

transact business. State insurance laws  establish  supervisory agencies with  broad regulatory authority,
including the power to:

(cid:127) grant and revoke licenses to transact business;

(cid:127) regulate and supervise trade practices and market conduct;

(cid:127) establish guaranty associations;

(cid:127) license agents;

(cid:127) approve policy forms;

(cid:127) approve premium rates for some lines  of business;

(cid:127) establish reserve requirements;

(cid:127) prescribe the form and content of required financial statements and reports;

(cid:127) determine the reasonableness and adequacy of statutory capital and surplus;

(cid:127) perform financial, market conduct and other  examinations;

(cid:127) define acceptable accounting principles;

(cid:127) regulate the type and amount of permitted investments;

(cid:127) limit the amount of dividends and surplus  note payments that  can  be  paid without  obtaining

regulatory approval.

Our life subsidiaries are subject to periodic examinations  by state regulatory authorities. In 2002,
the Iowa Insurance Division completed  an examination of American Equity Life as  of  December 31,

Page 11 of 48

2000. No adjustments to our financial  statements were recommended or required as a  result of this
examination. The Iowa Insurance Division is  currently  conducting  an examination of American Equity
Life as of December 31, 2003. We have not been informed  of  any material  adjustments which will be
recommended or required as a result of  this examination.

The payment of dividends or the distributions, including surplus note  payments, by our life

subsidiaries is subject to regulation by each subsidiary’s state of domicile’s insurance  department.
Currently, American Equity Life may pay dividends or  make  other  distributions without the prior
approval of its state of domicile’s insurance department, unless  such payments, together with all other
such payments within the preceding twelve months,  exceed the  greater of (1) American Equity  Life’s
statutory net gain from operations for  the preceding  calendar  year, or (2) 10% of American  Equity
Life’s statutory surplus at the preceding  December 31.  For 2005, up  to  approximately $60.9 million  can
be distributed as dividends by American Equity Life  without prior approval of its state of domicile’s
insurance department. In addition, dividends and  surplus  note payments may be made  only  out of
earned surplus, and all surplus note payments  are subject to  prior approval by regulatory authorities.
American Equity Life had approximately $114.6 million of earned surplus  at December 31, 2004.

Most states have also enacted regulations  on the activities of insurance holding company systems,

including acquisitions, extraordinary dividends,  the terms of  surplus notes, the terms  of affiliate
transactions and other related matters. We are registered pursuant  to  such legislation in  Iowa. Recently,
a number of state legislatures have considered or  have enacted  legislative  proposals that alter and,  in
many  cases, increase the authority of  state agencies to regulate insurance companies  and holding
company systems.

Most states, including Iowa and New York where our life subsidiaries are domiciled, have  enacted

legislation or adopted administrative  regulations affecting the acquisition of control  of  insurance
companies as well as transactions between insurance  companies and persons controlling them. The
nature and extent of such legislation  and  regulations  currently in effect vary from  state to state.
However, most states require administrative approval of the direct  or indirect acquisition of 10% or
more of the outstanding voting securities of an  insurance company incorporated in the  state. The
acquisition of 10% of such securities is  generally deemed to be the  acquisition  of ‘‘control’’ for  the
purpose of the holding company statutes  and requires  not only the filing of detailed  information
concerning the acquiring parties and the plan  of  acquisition,  but also  administrative approval  prior to
the acquisition. In many states, the insurance authority may find that ‘‘control’’ in fact  does not exist in
circumstances in which a person owns or controls  more than  10% of the voting securities.

Although the federal government does  not directly regulate the business of insurance,  federal

legislation and administrative policies  in  several areas,  including pension regulation,  age and sex
discrimination, financial services regulation,  securities regulation and federal taxation  can significantly
affect the insurance business. In addition, legislation has been passed which could result in the federal
government assuming some role in regulating insurance companies and which  allows  combinations
between insurance companies, banks  and  other entities.

In 1998, the Securities and Exchange Commission  (‘‘SEC’’)  requested  comments  as to whether
index  annuities, such as those sold by  us, should be treated as securities  under the federal securities
laws rather than as insurance products.  Treatment of these products as securities  would likely require
additional registration and licensing of  these products and the agents selling them, as well as cause us
to seek additional marketing relationships for these products. No action has  been taken by the SEC  on
this  issue.

State insurance regulators and the National Association of  Insurance  Commissioners, or  NAIC, are
continually reexamining existing laws and regulations and developing new  legislation for  the passage by
state legislatures and new regulations for  adoption by insurance  authorities. Proposed laws and

Page 12 of 48

regulations or those still under development pertain to insurer solvency and market conduct and in
recent years have focused on:

(cid:127) insurance company investments;

(cid:127) risk-based capital (‘‘RBC’’) guidelines, which consist of regulatory  targeted  surplus levels based
on the relationship of statutory capital and surplus,  with prescribed adjustments, to the sum  of
stated percentages of each element of a specified list of company  risk exposures;

(cid:127) the implementation of non-statutory guidelines and the  circumstances  under which dividends

may be paid;

(cid:127) product approvals;

(cid:127) agent licensing;

(cid:127) underwriting practices;

(cid:127) insurance and annuity sales practices.

The NAIC’s RBC requirements are intended to be used by  insurance regulators as  an early
warning tool to identify deteriorating  or weakly capitalized insurance companies for the purpose of
initiating regulatory action. The RBC formula  defines a new minimum capital  standard which
supplements low, fixed minimum capital and surplus requirements previously  implemented  on a
state-by-state basis. Such requirements are not designed  as  a ranking mechanism for adequately
capitalized companies.

The NAIC’s RBC requirements provide  for four levels  of regulatory attention depending  on the

ratio of a company’s total adjusted capital to its RBC. Adjusted capital is defined as the total  of
statutory capital, surplus, asset valuation reserve and certain other adjustments.  Calculations using the
NAIC formula at December 31, 2004,  indicate that the ratio of total adjusted capital to RBC for us
exceeded  the highest level at which regulatory  action might be initiated by approximately 2.5  times.

Our life subsidiaries also may be required, under  the solvency or  guaranty laws of most states  in
which  they do business, to pay assessments  up to certain prescribed limits to fund policyholder losses or
liabilities of insolvent insurance companies. These assessments  may  be  deferred or forgiven under  most
guaranty laws if they would threaten  an  insurer’s financial strength  and, in certain instances, may be
offset against future premium taxes. Assessments related to business reinsured for  periods prior to the
effective date of the reinsurance are  the  responsibility of the ceding companies.

Federal Income Taxation

The annuity and life insurance products that we  market  generally  provide the policyholder with a
federal income tax advantage, as compared to certain other savings investments such  as certificates of
deposit and taxable bonds, in that federal  income  taxation on any increases in  the contract  values (i.e.,
the ‘‘inside build-up’’) of these products is deferred until it is received by the  policyholder. With other
savings investments, the increase in value is  generally  taxed each  year as it is realized. Additionally, life
insurance death benefits are generally  exempt  from income tax.

From time to time, various tax law changes have  been proposed that could  have an adverse effect

on our business, including the elimination of all or a portion of the income tax  advantage described
above for annuities and life insurance. If legislation  were enacted to eliminate the tax deferral for
annuities, such a change would have an  adverse  effect on  our ability to sell non-qualified  annuities.
Non-qualified annuities are annuities  that are  not sold to an individual retirement account or other
qualified retirement plan.

In June 2001, the Economic Growth  and Tax  Relief Reconciliation Act of 2001  (the ‘‘2001 Act’’)
was enacted. The 2001 Act implemented a staged decrease  in individual tax rates that began in 2001
and was accelerated when the Jobs and  Growth Tax Relief Reconciliation  Act of 2003  (the  ‘‘2003 Act’’)

Page 13 of 48

was enacted. While the decreases in rates are temporary (the pre-2001  rates  will  return  in 2011), the
present  value of the tax deferred advantage of  annuities  and life  insurance products is less, which might
hinder our ability to sell such products and/or increase the rate at which our current policyholders
surrender their policies.

Our life subsidiaries are taxed under the  life insurance  company  provisions  of the Internal
Revenue Code of 1986, as amended (the  ‘‘Code’’). Provisions in  the Code require a portion  of the
expenses incurred in selling insurance  products to be capitalized and deducted over a  period of years,
as opposed to being immediately deducted in  the year incurred. This  provision increases  the current
income tax expense charged to gain from operations for  statutory accounting  purposes which  reduces
statutory net income and surplus and, accordingly, may decrease the amount of  cash dividends that may
be paid by our life subsidiaries.

Employees

As of December 31, 2004, we had approximately 230  full-time  employees, of which approximately

220 are located in West Des Moines,  Iowa, and 10  are located in  the Pell City,  Alabama office.  We
have experienced no work stoppages or  strikes  and consider our relations with  our employees to be
excellent. None of  our employees are represented  by a  union.

ITEM 2. PROPERTIES

We  do not own any real estate. We lease  space for our principal offices  in West Des Moines,  Iowa,
pursuant to written leases for approximately 45,000 square feet. The leases expire on  June 30, 2006 and
have a renewal option for an additional five year  term at a rental rate equal to the prevailing fair
market rate. We also lease space for our  office  in Pell City, Alabama, pursuant  to  a written lease dated
January 3, 2000, for approximately 5,680 square feet. This lease is  currently  on a  month-to-month basis.

ITEM 3. LEGAL PROCEEDINGS

We  are occasionally involved in litigation, both  as a defendant and as a plaintiff. In addition,  state
regulatory bodies, such as state insurance departments,  the SEC, the National Association of Securities
Dealers, Inc., the Department of Labor, and other  regulatory bodies regularly make inquiries and
conduct examinations or investigations  concerning our compliance  with, among other things, insurance
laws, securities laws, the Employee Retirement Income Security Act of 1974, as  amended and laws
governing the activities of broker-dealers.

Companies in the life insurance and  annuity business have  faced litigation, including  class action

lawsuits, alleging improper product design, improper  sales  practices  and similar claims. We are
currently a defendant in several purported class action  lawsuits filed  in state  courts alleging improper
sales practices. In these lawsuits, the  plaintiffs are seeking  returns  of premiums and  other  compensatory
and punitive damages. We have reached  a final settlement in one  of these  cases, the impact of which is
expected to be immaterial. The class  was certified  as such  incident  to  the settlement of  that  case. No
class has been certified in any of the  other pending cases at this time. Although we  have denied all
allegations in these lawsuits and intend  to  vigorously defend against them, the  lawsuits  are in the  early
stages of litigation and neither their  outcomes nor a range of possible outcomes can be determined at
this  time. However, we do not believe that  these lawsuits  will have a material adverse effect on our
business, financial condition or results  of  operations.

In addition, we are from time to time, subject  to  other legal  proceedings and claims in  the
ordinary course of business, none of which  we believe  are likely to have a  material  adverse  effect  on
our  financial position, results of operations or  cash flows. There can be no assurance that such
litigation, or any future litigation, will not have a  material adverse  effect on  our business, financial
condition or results of operations.

ITEM 4. SUBMISSION OF MATTERS  TO  A  VOTE OF  SECURITY HOLDERS

None.

Page 14 of 48

PART II

ITEM 5. MARKET FOR REGISTRANT’S COMMON  EQUITY,  RELATED STOCKHOLDER

MATTERS AND ISSUER PURCHASES OF EQUITY  SECURITIES

Our common stock began trading on the New  York Stock Exchange  (‘‘NYSE’’) under the symbol

‘‘AEL’’ following our initial public offering  (‘‘IPO’’).

2004

High

Low

First Quarter . . . . . . . . . . . . . .

Second Quarter . . . . . . . . . . . .

Third Quarter . . . . . . . . . . . . .

Fourth Quarter . . . . . . . . . . . . .

$13.15

$13.10

$10.22

$11.00

$10.05

$ 9.75

$ 8.79

$ 9.41

Close

$12.85

$ 9.95

$ 9.49

$10.77

2003

Fourth Quarter . . . . . . . . . . . . .

$10.30

$ 8.55

$ 9.97

As of December 31, 2004, the Company had 38,360,343 shares issued  and outstanding and
approximately 4,500 shareholders of record.  In  2004 and 2003, we paid an annual cash dividend  of
$0.02 and $0.01, respectively, per share on our common stock. We  intend to continue to pay an annual
cash dividend on such shares so long as  we have sufficient capital and/or future earnings to do so.
However, we anticipate retaining most  of our future earnings, if any, for use in our operations and  the
expansion of our business. Any further  determination as  to  dividend  policy will be made by our  board
of directors and will depend on a number  of factors,  including our future earnings, capital
requirements, financial condition and future prospects and  such other factors  as our board  of directors
may deem relevant.

Our credit agreement limits our ability  to  declare or  pay  dividends  in any fiscal year to 33% of our

consolidated net income for the prior  year. In addition, since  we are a holding company, our ability to
pay cash  dividends depends in large  measure on our  subsidiaries’ ability to make  distributions of cash
or property to us. Iowa insurance laws  restrict the amount of distributions American Equity Life  can
pay to us without the approval of the  Iowa Insurance Division.  See Management’s Discussion and
Analysis of Financial Condition and Results of Operations and notes 7 and 11 to our  audited
consolidated financial statements.

On December 9, 2003, we completed an initial  public  offering  of 18,700,000 shares  of our  common

stock at a price of $9.00 per share. The  managing underwriters for the offering were  Merrill  Lynch,
Pierce, Fenner & Smith Incorporated,  Advest, Inc.,  Raymond James  & Associates, Inc. and Sanders
Morris Harris Inc.  The shares of common stock sold in the offering were registered under  the
Securities Act of 1933, as amended, on a  Registration Statement on Form  S-1 (Registration
No. 333-108794) that was declared effective  by the Securities  and Exchange Commission  on
December 3, 2003. Pursuant to the over-allotment  option granted to the underwriters  in the offering,
the underwriters purchased an additional 2,000,000 shares on  December 29, 2003 and an additional
805,000 shares on January 7, 2004, which  fully exercised the  over-allotment option. The offering did not
terminate until after the sale of all of the securities  registered  on  the Registration Statement. The
aggregate gross proceeds to us from  our initial public offering were  approximately  $193.5 million. The
aggregate net proceeds to us from the offering  were approximately $178.0  million, after  deducting an
aggregate of approximately $13.5 million  in underwriting discounts and commissions paid to the
underwriters and an estimated $2.0 million  in other expenses incurred in connection with the offering.
In connection with the IPO, we did not  make  any  payments, directly or indirectly,  to  any of  our
directors or officers, or, to our knowledge, any  of their associates, or to any person owning  ten percent

Page 15 of 48

or more of any class of our equity securities, or to any of our affiliates. All  of the net proceeds were
contributed to our life subsidiaries to fund future  growth of our annuity business.

There were no sales of unregistered  equity  securities during 2004  not  previously reported  on

Form 8-K.

Issuer  Purchases of Equity Securities

We  did  not have any issuer purchases of equity securities for the quarter ended  December 31,

2004.

Page 16 of 48

ITEM 6. SELECTED CONSOLIDATED  FINANCIAL AND OTHER DATA

The summary consolidated financial  and  other  data should be read in conjunction with
Management’s Discussion and Analysis of Financial  Condition and Results of Operations and our
consolidated financial statements and related notes  appearing elsewhere  in this report. The  results for
past periods are not necessarily indicative of results that  may  be  expected for future  periods.

Consolidated  Statements of  Income Data:
Revenues

Traditional life and accident and health insurance

2004

Year ended December 31,
2002
(Dollars in thousands, except per share data)

2001

2003

2000

premiums . . . . . . . . . . . . . . . . . . . . . . . . . . .

$

15,115

$

13,686

$

13,664

$

13,141

$

11,034

Annuity  and single  premium  universal  life  product

charges . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Net investment income . . . . . . . . . . . . . . . . . . .
Realized  gains (losses) on investments
. . . . . . . . .
Change in  fair value  of derivatives(a) . . . . . . . . . .

Total revenues . . . . . . . . . . . . . . . . . . . . . . . .

Benefits  and expenses

Insurance policy benefits  and change in  future

policy benefits . . . . . . . . . . . . . . . . . . . . . . . .
Interest  credited to account balances
. . . . . . . . . .
Change in  fair  value of embedded  derivatives(a) . . .
Interest  expense due to  related party  under General
Agency Commission and  Servicing  Agreement . . .
Interest  expense on  notes payable . . . . . . . . . . . .
Interest  expense on  subordinated debentures(b) . . .
Interest  expense on  amounts due under repurchase

agreements and other interest  expense . . . . . . . .
Amortization  of deferred policy acquisition  costs . . .
Other operating costs and expenses . . . . . . . . . . .

22,462
429,926
943
28,696

497,142

13,423
305,762
(8,567)

2,594
1,749
9,609

3,148
67,867
32,016

20,452
358,529
6,946
52,525

452,138

11,824
248,075
66,801

3,000
1,486
7,661

1,278
47,450
25,618

15,376
308,548
(122)
(57,753)

279,713

12,520
209,086
787
(55,158)

180,376

8,338
100,060
(1,411)
(3,406)

114,615

9,317
183,503
(5,027)

9,762
100,125
12,921

3,596
1,901
—

1,777
34,060
21,635

5,716
2,881
—

1,504
20,838
17,176

Total benefits and expenses . . . . . . . . . . . . . . .

427,601

413,193

250,762

170,923

69,541
24,257

38,945
13,505

28,951
7,299

9,453
333

45,284

25,440

21,652

9,120

12,233

Income  before income  taxes,  minority interests and

cumulative effect of change in accounting  principle .
Income  tax expense . . . . . . . . . . . . . . . . . . . . . . .

Income  before  minority interests and  cumulative effect
of change in accounting  principle . . . . . . . . . . . . .

Minority  interests in subsidiaries:

Earnings  attributable  to company-obligated

mandatorily redeemable preferred securities of
subsidiary trusts(b) . . . . . . . . . . . . . . . . . . . . .

Income  before  cumulative  effect of change  in

—

—

7,445

7,449

1,671

accounting principle . . . . . . . . . . . . . . . . . . . . .

45,284

25,440

14,207

Cumulative  effect  of change in accounting  for

derivatives(a) . . . . . . . . . . . . . . . . . . . . . . . . . .

—

—

—

(799)

Net income(c) . . . . . . . . . . . . . . . . . . . . . . . . . . .

$

45,284

$

25,440

$

14,207

$

872

$

4,784

Per Share Data:
Earnings  per common share:

Income  before  cumulative  effect of change  in

accounting principle . . . . . . . . . . . . . . . . . . . .

Cumulative  effect  of change in accounting  for

derivatives(a)

. . . . . . . . . . . . . . . . . . . . . . . .

Earnings  per common share . . . . . . . . . . . . . . . . . .

Earnings  per common share—assuming  dilution:
Income  before  cumulative  effect of change  in

accounting principle . . . . . . . . . . . . . . . . . . . .

Cumulative  effect  of change in accounting  for

derivatives(a)

. . . . . . . . . . . . . . . . . . . . . . . .

Earnings  per common share—assuming  dilution . . . . .

Dividends  declared per common share . . . . . . . . . . .

$

$

$

$

$

1.19

—

1.19

1.08

—

1.08

0.02

$

$

$

$

$

1.45

—

1.45

1.21

—

1.21

0.01

$

$

$

$

$

0.87

—

0.87

0.76

—

0.76

0.01

$

$

$

$

$

0.10

(0.05)

0.05

0.09

(0.04)

0.05

0.01

$

$

$

$

$

0.29

—

0.29

0.26

—

0.26

0.01

Page 17 of 48

8,728
57,312
—

5,958
2,339
—

3,267
7,791
14,602

99,997

14,618
2,385

7,449

4,784

—

2004

At December 31,
2002
(Dollars in thousands, except per share data)

2003

2001

2000

Consolidated  Balance  Sheet Data:
Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . .
Policy benefit reserves . . . . . . . . . . . . . . . . . . . .
Amounts due  to related party under  General

Agency Commission and Servicing Agreement . . .
Notes  payable . . . . . . . . . . . . . . . . . . . . . . . . .
Subordinated debentures(b) . . . . . . . . . . . . . . . .
Company-obligated mandatorily redeemable

preferred securities  issued  by  subsidiary  trusts(b) .
Total stockholders’ equity . . . . . . . . . . . . . . . . . .

Other  Data:
Book  value per  share(d) . . . . . . . . . . . . . . . . . . .
Return  on equity(e) . . . . . . . . . . . . . . . . . . . . . .
Number  of agents . . . . . . . . . . . . . . . . . . . . . . .
Life  subsidiaries’ statutory capital and  surplus . . . . .
Life  subsidiaries’ statutory net gain (loss) from
operations before income taxes and realized
capital gains  (losses) . . . . . . . . . . . . . . . . . . . .
Life  subsidiaries’ statutory net  income  (loss)(c) . . . .

$11,114,066
9,807,969

$8,989,177
8,315,874

$7,327,789
6,737,888

$ 4,819,220
4,420,720

$2,528,126
2,099,915

35,812
260,000
173,576

—
321,504

40,601
31,833
116,425

—
263,716

40,345
43,333
—

100,486
77,478

46,607
46,667
—

100,155
42,567

76,028
44,000
—

99,503
58,652

$

$

$

8.38
15.5%

$

7.19
28.3%

4.67
23.7%

45,940
608,930

42,239
$ 374,587

41,396
$ 227,199

$

$

$

2.24
1.7%

3.35
10.3%

33,894
177,868

21,908
$ 145,048

93,640
47,711

45,822
25,404

53,535
26,010

(5,675)
(17,187)

9,190
10,420

(a) The accounting  change  resulted  from  the adoption of Statement of Financial Accounting Standards No. 133,
Accounting for Derivative Instruments  and  Hedging Activities, which became effective on January 1, 2001.

(b) Effective December 31, 2003, we  adopted Financial Accounting Standards Board Interpretation No. 46, Consolidation

of Variable Interest  Entities,  an  Interpretation  of Accounting Research Bulletin No. 51. See note 1 to our audited
consolidated  financial  statements.

(c) Our GAAP net  income and statutory net loss in 2001, were affected by a decision to maintain a significant liquid

investment position after  the  September  11, 2001 terrorist attacks.

(d) Book value per share is calculated  as  total stockholders’ equity less the liquidation preference of our series preferred

stock dividend by the total  number of shares of common stock outstanding.

(e) We define return  on equity as net  income  divided by average total stockholders’ equity. Average total stockholders’
equity  is determined based  upon the total  stockholders’ equity at the beginning and the end of the year. The
computation of average  stockholders’  equity for 2003 has been modified to recognize the significant increase in
stockholders’  equity that resulted from  the receipt of the net proceeds from our initial public offering in
December  2003.

Page 18 of 48

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS  OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS

Management’s discussion and analysis reviews our consolidated financial position at  December 31,

2004 and 2003, and our consolidated  results of operations  for the  three years in the  period ended
December 31, 2004, and where appropriate,  factors that may  affect  future financial performance.  This
discussion should be read in conjunction with our  consolidated financial  statements, notes thereto and
selected consolidated financial data appearing elsewhere  in this report.

Cautionary Statement Regarding Forward-Looking Information

All statements, trend analyses and other information contained in this report and elsewhere (such
as in filings by us with the Securities and Exchange Commission, press releases, presentations by us or
our management or oral statements)  relative  to  markets for our products  and trends in our operations
or financial results, as well as other statements including words such as ‘‘anticipate’’,  ‘‘believe’’, ‘‘plan’’,
‘‘estimate’’, ‘‘expect’’, ‘‘intend’’, and other similar expressions, constitute forward-looking statements. We
caution that these statements may and often do  vary  from  actual  results and the differences  between
these statements and actual results can  be  material. Accordingly, we cannot  assure you  that  actual
results will not differ materially from those expressed or implied  by the forward-looking statements.
Factors that could contribute  to these differences include, among other things:

(cid:127) general economic conditions and other factors, including prevailing interest rate levels  and stock
and  credit market performance which may affect (among  other things) our  ability to sell  our
products, our ability to access capital resources and  the  costs associated  therewith, the market
value of our investments and the lapse rate and  profitability of  our policies;

(cid:127) customer response to new products and marketing  initiatives;

(cid:127) changes in the Federal income tax laws and  regulations which  may affect the  relative income tax

advantages of our products;

(cid:127) increasing competition in the sale of  annuities;

(cid:127) regulatory changes or actions, including  those relating to regulation of financial services affecting
(among other things) bank sales and underwriting of insurance products and  regulation of the
sale, underwriting and pricing of products;

(cid:127) the risk factors or uncertainties listed  from  time  to  time in our private  placement memorandums

or filings with the Securities and Exchange Commission.

Overview

We specialize in the sale of individual annuities (primarily deferred  annuities) and, to a lesser
extent, we also sell life insurance policies.  Under accounting principles  generally  accepted in the  United
States, or GAAP, premium collections for deferred annuities are reported as deposit liabilities instead
of as revenues. Sources of revenues for products accounted for as deposit liabilities are net  investment
income, surrender charges deducted from the account  balances of policyholders in connection with
withdrawals, realized gains and losses on investments and changes in  fair value of derivatives.
Components of expenses for products accounted for as deposit liabilities are interest  credited to
account balances, changes in fair value of embedded derivatives, amortization of deferred policy
acquisition costs and deferred sales inducements,  other operating costs  and expenses and income taxes.

Earnings from products accounted for as deposit  liabilities  are  primarily generated from  the excess

of net investment income earned over  the  interest credited to the policyholder, or the ‘‘investment
spread’’. In the case of index annuities, the investment spread consists of net investment income in

Page 19 of 48

excess of the cost of the options purchased to fund the index-based component of the  policyholder’s
return  and amounts credited as a result of minimum guarantees.

Our investment spread is summarized  as follows:

Average yield on invested assets . . . . . . . . . . . . . . . . . . . .
Cost of money:

Aggregate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Average net cost of money for index annuities . . . . . . . .
Average crediting rate for fixed rate annuities:

Annually adjustable . . . . . . . . . . . . . . . . . . . . . . . . .
Multi-year rate guaranteed . . . . . . . . . . . . . . . . . . . .

Investment spread:

Aggregate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Index annuities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Fixed rate annuities:

Annually adjustable . . . . . . . . . . . . . . . . . . . . . . . . .
Multi-year rate guaranteed . . . . . . . . . . . . . . . . . . . .

Year ended
December 31,

2004

2003

2002

6.28%

6.43%

6.91%

3.90%
3.37%

3.47%
5.57%

2.38%
2.91%

2.81%
0.71%

4.13%
3.46%

3.69%
5.70%

2.30%
2.97%

2.74%
0.73%

4.80%
4.19%

4.69%
5.82%

2.11%
2.72%

2.22%
1.09%

The average crediting rates and investment spreads are computed without  the impact of

amortization of deferred sales inducements. See Critical Accounting Policies—Deferred Policy
Acquisition Costs and Deferred Sales  Inducements.  With respect to our index annuities, the cost  of
money includes the average crediting rate on amounts allocated to the fixed rate options, expenses  we
incur to fund the annual income credits and minimum  guaranteed interest credited on the  index
business. Proceeds received upon expiration or  early termination of call options purchased to fund
annual index credits are recorded as  part  of  the change in  fair value of derivatives, and are largely
offset by an expense for interest credited  to  annuity  policyholder account balances.  See Critical
Accounting Policies—Derivative Instruments—Index Products.

Our profitability depends in large part upon the amount of assets under our management,
investment spreads we earn on our policyholders’ account balances,  our ability to manage  our
investment portfolio to maximize returns and minimize risks  such as  interest  rate changes,  defaults or
impairment of assets, our ability to manage costs of  the options purchased to fund the annual index
credits on our index annuities, our ability  to  manage  the costs  of acquiring  new business (principally
commissions to agents and first year  bonuses credited to policyholders) and our ability to manage our
operating expenses.

Critical Accounting Policies

The increasing complexity of the business environment and applicable  authoritative  accounting

guidance require us to closely monitor  our accounting policies.  We have identified  four critical
accounting policies that are complex and require significant  judgment. The  following summary  of  our
critical accounting policies is intended  to  enhance your ability to assess  our financial condition and
results of operations and the potential volatility  due to changes in estimates.

Valuation of Investments

Our fixed maturity securities (bonds  and redeemable preferred stocks maturing more than  one
year after issuance) and equity securities  (common and non-redeemable preferred stocks) classified as
available for sale are reported at estimated  fair value. Unrealized  gains and losses, if any, on  these

Page 20 of 48

securities are included directly in a separate component of stockholders’ equity, net  of income taxes
and certain adjustments for assumed  changes  in amortization of  deferred policy acquisition costs  and
deferred sales inducements. Fair values for  securities that are  actively traded are  determined using
quoted market prices. For fixed maturity securities that  are not actively traded, fair  values  are
estimated using price matrices developed  using yield data  and other factors relating to instruments or
securities with similar characteristics. The carrying amounts of all our investments  are reviewed on an
ongoing basis for credit deterioration.  If this  review indicates a decline in market  value that is other
than temporary, our carrying amount  in the  investment is reduced to its fair  value and a specific
writedown is taken. Such reductions in  carrying  amount  are recognized as realized losses  and charged
to earnings.

Our periodic assessment of our ability to recover the amortized cost basis of investments  that  have

materially lower quoted market prices requires  a high degree of management judgment and  involves
uncertainty. Factors considered in evaluating whether a  decline in value is  other  than temporary
include:

(cid:127) the length of time and the extent to which the fair  value has been  less than cost;

(cid:127) the financial condition and near-term prospects  of  the issuer;

(cid:127) whether the investment is rated investment grade;

(cid:127) whether the issuer is current on all payments and  all contractual payments  have been made as

agreed;

(cid:127) our intent and ability to retain the investment  for  a period  of time sufficient to allow for  any

anticipated recovery;

(cid:127) consideration of rating agency actions;

(cid:127) changes in cash flows of asset-backed and mortgage-backed securities.

In addition, for securities expected to  be  sold,  an other than temporary impairment charge is
recognized if we do not expect the fair  value of a security  to  recover to cost or amortized cost prior to
the expected date of sale. Once an impairment charge has been recorded, we  then continue to review
the other than temporarily impaired securities for appropriate valuation on  an ongoing basis. Realized
losses through a charge to earnings may be recognized in  future periods should we later conclude that
the decline in market value below amortized  cost is  other  than  temporary  pursuant to our  accounting
policy described above.

Page 21 of 48

At December 31, 2004 and 2003, the  amortized cost and estimated fair value of fixed maturity

securities and equity securities that were  in an  unrealized loss position  were as  follows:

December 31, 2004

December 31, 2003

Number of Amortized Unrealized Estimated Number  of Amortized Unrealized Estimated
Fair  Value
Positions

Fair Value

Positions

Losses

Losses

Cost

Cost

(Dollars in thousands)

(Dollars in thousands)

Fixed maturity
securities:
Available for sale:
United States

Government and
agencies . . . . . .
Public utilities . . . .
Corporate

securities
Redeemable

. . . . .

preferred stocks .

Mortgage and
asset-backed
securities:
United States
Government
and agencies
Non-government

.

Held for investment:

United States

Government and
agencies . . . . . . . .

Equity securities,

available for sale:
Non-redeemable

preferred stocks . .
Common stocks . . . .

32
—

11

4

2
12

61

56

56

3
3

6

$1,705,737 $(58,759) $1,646,978
—

—

—

65,488

(6,916)

58,572

20,000

(584)

19,416

5,873
278,393

(72)
(15,279)

5,801
263,114

$2,075,491 $(81,610) $1,993,881

$3,213,468 $(94,958) $3,118,510

$3,213,468 $(94,958) $3,118,510

$

$

14,784 $
2,945

(294) $
(572)

14,490
2,373

17,729 $

(866) $

16,863

42
4

14

—

4
22

86

33

33

2
2

4

$2,274,503 $ (57,686) $2,216,817
26,868

27,057

(189)

101,027

(10,753)

90,274

—

—

—

111,257
421,583

(1,258)
(37,725)

109,999
383,858

$2,935,427 $(107,611) $2,827,816

$1,751,532 $(110,065) $1,641,467

$1,751,532 $(110,065) $1,641,467

$

$

13,683 $
1,995

(132) $
(294)

13,551
1,701

15,678 $

(426) $

15,252

The amortized cost and estimated fair value of fixed maturity  securities at December  31, 2004 and

2003, by contractual maturity, that were  in  an unrealized loss position are  shown below. Actual
maturities will differ from contractual maturities because borrowers may have the right to call or
prepay obligations with or without call or prepayment penalties. All  of  our  mortgage-backed and  asset-

Page 22 of 48

backed securities provide for periodic payments  throughout their lives, and are  shown below as a
separate line.

December 31, 2004

December 31, 2003

Available-for-sale

Held for investment

Available-for-sale

Held for investment

Amortized
Cost

Estimated
Fair Value

Amortized
Cost

Estimated
Fair Value

Amortized
Cost

Estimated
Fair Value

Amortized
Cost

Estimated
Fair Value

(Dollars in thousands)

(Dollars  in  thousands)

Due after one year

through five years . $

5 $

5 $

— $

— $

5 $

4 $

— $

Due after five years

through ten years .

224,858

213,750

—

— 200,268

188,072

—

—

—

Due after ten years
through twenty
years

. . . . . . . . .

Due after twenty

681,795

653,505

745,904

740,631

838,834

816,539

35,000

34,324

years

. . . . . . . . .

884,567

857,706

2,467,564

2,377,879

1,363,480

1,329,344

1,716,532

1,607,143

1,791,225

1,724,966

3,213,468

3,118,510

2,402,587

2,333,959

1,751,532

1,641,467

Mortgage-backed

and asset-backed
securities . . . . . . .

284,266

268,915

—

— 532,840

493,857

—

—

$2,075,491 $1,993,881 $3,213,468 $3,118,510 $2,935,427 $2,827,816 $1,751,532 $1,641,467

See Financial Condition—Investments  for  significant concentrations  in the  investment portfolio.

At December 31, 2004 and 2003, the  fair value of investments we owned  that were  non-investment
grade or not rated was $63.9 million  and $91.5  million,  respectively. Non-investment  grade  or not rated
securities represented 0.8% and 1.7%  at December 31,  2004 and 2003, respectively, of the fair  value of
our  fixed maturity securities. The unrealized losses on investments  we owned that were non-investment
grade or not rated at December 31, 2004 and 2003,  were $10.2 million  and $10.8 million,  respectively.
The unrealized losses on such securities at December 31, 2004  and  2003 represented 5.7% and 4.9%,
respectively, of gross unrealized losses  on fixed maturity  securities

At December 31, 2004, we identified certain  invested assets which have  characteristics  (i.e.

significant unrealized losses compared  to  book value and industry trends) creating uncertainty as to our
future assessment of other than temporary impairments. This list is referred to as  our watch list. We
have excluded from this list securities  with unrealized losses which  are related to market  movements in
interest rates and which have no factors  indicating that such  unrealized losses  may be other than
temporary. We have reviewed these investments and concluded that there  were no other than
temporary impairments on these investments at  December 31,  2004.

At December 31, 2004, the amortized cost  and  estimated  fair value of each fixed maturity  security

on the watch list are as follows:

Issuer

Amortized Unrealized Estimated Fair

Cost

Losses

Value

Months Below
Maturity Date Amortized Cost

(Dollars in thousands)

Continental Airlines 2001-001-B . . $ 7,841
Land O’ Lakes Capital

$(1,292)

$ 6,549

06/15/2017

Securities 144A . . . . . . . . . . . . .

8,074

(2,874)

5,200

03/15/2028

Northwest Airlines Pass Thru

Certificates 1999-1 Class C . . . . .
Pegasus Aviation 1999-1A C1 . . . .

8,208
5,776

(2,335)
(3,076)

5,873
2,700

08/01/2015
03/25/2029

48

28

45
40

$29,899

$(9,577)

$20,322

Page 23 of 48

Our analysis of these securities and their  credit performance at December 31, 2004 is  as follows:

Continental Airlines Pass Thru Certificates  2001-001 Class B  are backed by  the general  credit of
Continental Airlines as well as the collateral from a  pool  of airplanes. We determined that an
other than temporary impairment charge was not necessary for  the following reasons: (i) we
believed that Continental Airlines’ improving liquidity reduced the likelihood of bankruptcy and
(ii) even if Continental Airlines were to declare  bankruptcy, the chance  of full recovery on this
security was high due to the excess collateral coverage supplied by the aircraft collateral.

Land O’ Lakes is a national, farmer-owned food and agricultural cooperative. We  determined that
an other than temporary impairment charge was not necessary  for the  following reasons:  (i) Land
O’ Lakes operates in a cyclical industry  and  had successfully managed through previous  cyclical
lows; (ii) we calculated that Land O’ Lakes had adequate EBITDA to interest coverage of bank
debt and 4.51 times for bond debt and determined that  Land  O’ Lakes had adequate liquidity;
(iii) Land O’ Lakes was in the process of improving its  balance sheet by maintaining  liquidity and
selling non-strategic assets and investments; and (iv) further improvements  were expected in  the
future.

Northwest Airlines Pass Thru Certificates 1999-1 Class  C are backed  by the general  credit of
Northwest Airlines as well as the collateral from a pool of airplanes. We determined that an other
than temporary impairment charge was  not necessary  for the following reasons: (i) we believed
that a bankruptcy was unlikely since  Northwest  had begun to see  benefits from its attempts to
return  to profitability; (ii) we believed Northwest  had adequate liquidity;  (iii) we calculated
Northwest to have unrestricted cash at the end of the third quarter of 2004  of  approximately
$2.5 billion; (iv) even if Northwest declared bankruptcy, these bonds would have  remained  current
for at least 18 months due to a liquidity  coverage feature and the  bonds could remain  current after
18 months if Northwest affirmed the leases on the planes in the collateral pool in  the unlikely
event of a bankruptcy; and (v) based upon the liquidity of  Northwest ($2.5 billion at September 30,
2004).

Pegasus Aviation 1999-1A C1 is backed by leases on airplanes and  is structured as a pass-through
security. We took an impairment charge of $1.9  million on this security in  the fourth  quarter  of
2001 because we did not expect to receive  further  principal  payments. However, due to the
continued problems in the leased airplane  industry,  the market value  of  this security had declined
further. We determined that no additional  other  than  temporary  impairment change was necessary
for the following reasons: (i) although we did not expect to receive principal  payments on this
security, we expected that interest payments would continue to be made until 2019 and (ii)  the
value of the expected future interest  payments  supported the current book value.

Each  of the four securities on the watch list  is current  in respect to payments of principal and

interest. We have concluded for each  of the four  securities on the watch list that we have  the intent
and the ability to hold these securities  for a period of time sufficient to allow for a recovery  in fair
value.

We  took writedowns on certain other  investments that we  concluded did have an  other than

temporary impairment during 2004, 2003 and  2002 of $12.8  million,  $9.8 million and  $13.0 million,
respectively. Following is a discussion of each security  for which we have taken write downs during  the
years ended December 31, 2004, 2003 and 2002.

We  owned the Class A3-A Tranche of the Juniper collateralized bond obligation. We wrote down
this  security by $2.0 million to its fair  value  in the first quarter  of  2002. Due  to  the structure  of
payments from the collateralized bond  obligation, it  was  likely that we would continue receiving
interest payments for the foreseeable future, but it was unlikely that  we  would receive our entire

Page 24 of 48

principal at maturity. The fair value of this security  continued to decline  in subsequent months and
we sold the bond at an additional loss of $0.5  million  in the second quarter of 2003.

Pegasus 2001-1A C2 is an asset-backed security backed by leases on 41  specific aircraft. We wrote
down this security by $3.0 million in the third  quarter of 2002.  The  downturn in the  airline industry
had caused lease rates on renewing leases  to  be  significantly below  expectations and this  was
exacerbated by the terrorist attacks on September 11, 2001.  Due  to  the  continuing  problems  in the
airline industry and continued lower  lease  rates on renewing leases,  we took an additional write
down of $2.9 million on this security in the  first  quarter of 2003.

Jet Equipment Trust is an asset-backed security backed by collateral from  a pool of planes and the
general credit of United Airlines. We wrote down this  security by $6.4 million in  the third quarter
of 2002. The downturn in the airline  industry and the possibility of  United Airlines  declaring
bankruptcy had caused this security to trade significantly  below cost  at  the time  of  the original
write down. United Airlines declared  bankruptcy  in the fourth quarter of  2002  and discontinued
making lease payments on the planes that support this trust. Due  to  the fact that any further
payments on this security were unlikely,  we took an  additional write down of $1.6 million in  the
fourth quarter of 2002 to reduce the book value  to  zero.

Oakwood Mortgage 1999-E Class M2 is an  asset-backed security backed  by  installment  sales
contracts secured by manufactured homes  and liens on real estate. We  wrote  down  this security by
$4.2 million in the third quarter of 2003 due to continuing high  default rates for the manufactured
housing industry causing doubt about the  return of the entire  principal balance. We wrote this
security down by an additional $2.7 million during the fourth quarter of 2003 due to further
deterioration in default rates.

Oakwood Mortgage 2000-C Class M1 is  backed by installment sales  contracts  secured by
manufactured homes and liens on real estate. We wrote this security  down  by  $7.6 million in the
first quarter of 2004 due to an increase in  default rates and realized losses above expected  levels
along with a downgrade to below investment  grade  on March  8, 2004. We took  an additional
writedown on this security of $3.7 million in the third quarter of 2004 due  to  continued
deterioration in default rates.

Diversified Asset Securities II Class B-1 is  a pool of asset-backed  securities that entitle the holders
thereof to receive payments that depend primarily  on the  cash flow from  a specified pool of
financial assets. We wrote this security down  by $1.5 million during the second quarter of 2004
based upon the deterioration of the underlying collateral along  with a downgrade to below
investment grade on June 2, 2004. We  sold  this security for  an immaterial  loss during the  fourth
quarter of 2004.

In making the decisions to write down the securities described above, we considered  whether the

factors leading to those write downs impacted  any  other  securities held in our portfolio. In  cases where
we determined that a decline in value  was related to an industry-wide concern, we considered the
impact of such concern on all securities  we held within  that industry classification.

Page 25 of 48

Below is a list of securities which we have sold at a loss excluding losses  arising from  interest  rate

changes and losses deemed immaterial.  There were no  material  realized losses on  the sales  of securities
during 2004.

Issuer

Year Ended December 31, 2003

Amortized
Cost

Fair
Value

Realized Months Below
Amortized Cost
Losses

(Dollars in thousands)

Transamerica Capital . . . . . . . . . . . . . . . . . . .
Calpine Canada . . . . . . . . . . . . . . . . . . . . . . .
American Airlines . . . . . . . . . . . . . . . . . . . . .
Ford  Motor Co.
. . . . . . . . . . . . . . . . . . . . . .
Juniper . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$ 6,765
5,023
1,750
5,003
2,594

$ 6,437
3,613
902
4,567
2,075

$ 328
1,410
848
436
519

9
20
10
24
5

$21,135

$17,594

$3,541

Year Ended December 31, 2002

Qwest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$ 9,851

$ 6,113

$3,738

5

$ 9,851

$ 6,113

$3,738

Generally, for each of these sales there  was an unexpected event resulting in a  decline  in credit

quality which occurred shortly before the sale.  This led  to  the decision to sell a security at a  loss
concurrent with the decision that an initial or  additional impairment charge was required. Accordingly,
in all cases, this did not contradict our previous assertion that we had the ability  and intent to hold the
security until recovery in value. Each  of these securities and the factors resulting  in the sales of such
securities are discussed individually below.

Transamerica Capital was sold to reduce our exposure to European insurance companies and not
as a result of deteriorating credit quality.

Calpine Canada was sold because it engaged in re-financing activities that  threatened its long  term
profitability and exacerbated its reliance on leverage.  The wholesale  power  market  in which it was
engaged was expected to be weak.

American Airlines pass thru certificates, which were  collateralized by a pool of airplanes, were sold
as a result of inadequate collateral coverage in  a potential bankruptcy  situation and recent changes
regarding the airline’s bank covenants regarding  required minimum unrestricted cash balances.

Ford  Motor Co. was determined to be an  improving credit,  however  we decided to reduce our
position in this security to $10.0 million by selling  $5.0 million principal  amount  of  these  securities
at a loss of $0.4 million.

Juniper was a collateralized debt obligation backed  by corporate debt obligations rated primarily
below investment grade. In the first quarter of 2002, we wrote  this security down  as a result of
downgrades and significant deterioration in the value of the underlying corporate  debt.  Continued
deterioration led us to sell the security in  2003.

Qwest was sold as the result of several factors, including its rapidly deteriorating operating
environment, the sale of one of its business units  for a value well below  expectations and
continuing government investigations.

Derivative Instruments—Index Products

We  offer a variety of index annuities with crediting  strategies linked to several equity market
indices, including the S&P 500, the Dow Jones Industrial Average and the NASDAQ 100. Several of
these products also offer a bond strategy linked to the  Lehman Aggregate Bond Index or  the Lehman
U.S. Treasury Bond Index. These products allow policyholders to earn  returns linked to equity or bond

Page 26 of 48

index  appreciation without the risk of  loss of their principal.  Most  of  these products  allow  policyholders
to transfer funds once a year among several different crediting strategies, including  one or more of the
index  based strategies and a traditional  fixed  rate strategy.  Substantially all of our index products
require annual crediting of interest and  an  annual reset of the applicable index  on the  contract
anniversary date. The computation of the  annual  index credit is based upon either  a one year annual
point-to-point calculation (i.e., the gain in the applicable index  from  one anniversary date to the  next
anniversary date), a monthly averaging  of the  index during the  contract year, or a  one year  monthly
point-to-point calculation (the net gain determined by adding the  twelve  monthly  gains and  losses in
the applicable index within the one year  period from one anniversary  date to the  next anniversary
date).

The annuity contract value is equal to the premiums  paid plus annual index  credits  based upon a
percentage, known as the ‘‘participation rate’’, of the  annual appreciation (based in some instances on
monthly averages or monthly point-to-point calculations)  in a recognized index  or benchmark. The
participation rate,  which we may reset  annually, generally varies among the index products  from 50% to
100%. Some of the products have an ‘‘asset fee’’ ranging from 1.5  to  5%, which  is deducted from  the
interest to be credited. The asset fees may be adjusted  annually by us, subject to stated limits. In
addition, some products apply an overall  limit, or ‘‘cap’’, ranging from 5% to 13%, on the amount of
annual interest the policyholder may earn in any one contract year, and the applicable cap also  may be
adjusted annually subject to stated minimums. The minimum  guaranteed  contract  values  range from
80% to 100% of the premium collected plus  interest  credited on the minimum  guaranteed contract
value at an annual rate of 2% to 3.5%.

We  purchase one-year call options on the  applicable  indices as  an investment to provide  the
income needed to fund the amount of  the annual index credits on the index products.  New one-year
options are purchased at the outset of  each contract year. We budget an amount to purchase the
specific  options needed to fund the annual index credits, and the  cost of the options represents  our cost
of providing the credits. The amount  we  budget for the purchase of index call options is based on our
interest spread targets and is comparable to the  credited rates of interest we offer on fixed rate
annuities. For example, if the yield on our invested assets  is 6.25% and our targeted spread  is 2.50%,
we allocate up to 3.75% of the premium  in the first year or account balance after the first year to the
purchase of one-year call options. Participation  rates, which define  the policyholder’s  level of
participation in index gains each year, are determined by option costs. For example,  if, based on
current market conditions, the amount allocated  to  the purchase of options is  sufficient to purchase an
option that will provide a return equal to 70%  of the annual gain in  the applicable index, we will set
the policyholder’s participation rate at  70%.  We have the  ability  to  modify participation rates each year
when a new option is purchased. In general, if option  costs increase, participation  rates  may be
decreased, and if option costs decrease, participation rates may be increased. We  purchase  call options
weekly based upon new and renewing  index account values  during the applicable week, and  the
purchases are made by category according to the particular products  and  indices applicable to the new
or renewing account values. Any proceeds received  on the options at the expiration of the one-year
term fund the related index credits to  the  policyholders. If  there is no gain in an index,  the
policyholder receives a zero index credit  on the  policy, and we incur no  costs beyond  the option  cost,
except in cases where the minimum guaranteed value of a contract exceeds its index  value.

Page 27 of 48

Market value changes associated with the call options are reported  as an increase or  decrease in

revenues in our consolidated statements  of income in accordance  with Statement  of  Financial
Accounting Standards (‘‘SFAS’’) No. 133, ‘‘Accounting for Derivative Instruments and Hedging Activities’’.
The risk associated with prospective purchases of future one-year options is the uncertainty of the cost,
which  will determine whether we are able to earn  our spread on  our index business. All our index
products permit us to modify participation rates, asset fees or annual  income caps  at least once a year.
This feature is comparable to our fixed  rate annuities, which  allow  us to adjust  crediting rates annually.
By  modifying our participation rates or  other  features, we can  limit our  costs of purchasing the related
one-year call options, except in cases  where contractual features would  prevent further modifications.
Based upon actuarial testing which we  conduct as  a part of the design  of  our  index products and  on an
ongoing basis, we believe the risk that contractual features would prevent us from controlling option
costs is not material.

After the purchase of the one-year call options  and  payment of acquisition costs, we invest the
balance of index premiums as a part of our  general account invested assets. With  respect to the index
products, our investment spread is measured as the  difference between the  aggregate yield  on the
relevant portion of our invested assets, less the aggregate  option costs and the costs  associated with
minimum guarantees. If the minimum  guaranteed value  of  an index product exceeds the index value
(computed on a cumulative basis over  the life of  the contract) then  the general  account earnings are
available to satisfy the minimum guarantees. If  there were little  or  no gains in the entire series of
one-year options purchased over the  expected  life of an  index annuity (typically  10 to 15 years), then
we would incur expenses for credited interest over and above our  option costs, causing our spread to
tighten and reducing our profits or potentially  resulting in  losses on these products.

Under SFAS No. 133, all derivative instruments (including certain derivative instruments embedded
in other contracts) are recognized in  the  balance sheet  at their  fair values and  changes in fair  value are
recognized immediately in earnings. This  impacts  the items  of revenue  and expense we  report on  our
index  business as follows:

(cid:127) We must mark to market the purchased  call options we  use to fund the  annual index  credits  on

our  index annuities based upon quoted  market  prices from related counterparties. We  record the
change in fair value of these options as a component of  our revenues. Included  within the
change in fair value of the options is an element reflecting  the time value of  the options,  which
initially is their purchase cost declining to zero  at the end  of their  one-year lives.  The  change in
fair value of derivatives also includes proceeds  received  at the expiration of the  one  year  option
terms and gains or losses recognized upon early termination.

(cid:127) Under SFAS No. 133, the future annual index credits on our index annuities are  treated  as a
‘‘series of embedded derivatives’’ over the expected life of  the applicable  contracts. We are
required to estimate the fair value of policy liabilities  for index annuities, including the
embedded derivatives, by valuing the ‘‘host’’ (or guaranteed) component of the liabilities  and
projecting (i) the expected index credits  on the next policy  anniversary dates  and (ii) the net cost
of annual options we will purchase in the  future to fund  index credits. Our estimates of the  fair
value of these embedded derivatives are  based on assumptions related to underlying policy terms
(including annual participation rates,  asset fees, cap rates and  minimum guarantees),  index
values, notional amounts, strike prices and expected lives of the policies. The change in  fair
value of embedded derivatives increases with increases in volatility  in the indices and  interest
rates. The change in fair value of the embedded derivatives will not correspond to the change in
fair value of the purchased options because the  purchased options are one-year  options  while
the options valued in the fair value of embedded derivatives cover the expected life of the
contracts which typically exceed 10 years.

Page 28 of 48

(cid:127) We adjust the amortization of deferred policy acquisition costs and deferred sales  inducements

to reflect the impact of the items discussed  above.

The amounts reported with respect to our index  business for SFAS  No. 133 are summarized as

follows:

Change in fair value of derivatives:

Proceeds received at expiration or gains recognized  upon

early termination . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . .

Cost of money for index annuities
Change in difference between fair value and remaining

Year Ended December 31,

2004

2003

2002

(Dollars in thousands)

$ 87,619
(59,432)

$ 45,827
(55,889)

$ 9,735
(68,861)

option cost at beginning and end of period . . . . . . . . . .

509

62,587

1,373

Change in fair value of embedded derivatives . . . . . . . . . . . .
Related increase (decrease) in amortization of deferred

$ 28,696

$ 52,525

$(57,753)

$ (8,567) $ 66,801

$ (5,027)

policy  acquisition costs and deferred sales inducements . . .

$ 6,408

$ (1,692) $ 1,447

Deferred Policy Acquisition Costs and  Deferred Sales Inducements

Commissions and certain other costs relating to the production of new business are not expensed

when incurred but instead are capitalized  as deferred  policy acquisition costs or deferred sales
inducements. Only costs which are expected  to  be  recovered  from  future policy revenues and gross
profits may be deferred. Deferred policy  acquisition  costs consist  principally of commissions and  certain
costs of policy issuance. Deferred sales  inducements consist of first-year  premium and  interest  bonuses
credited to policyholder account balances.

Deferred policy acquisition costs totaled  $713.0 million and $608.2 million at  December 31,  2004

and 2003, respectively. Deferred sales  inducements  totaled $159.5 million and  $95.5 million at
December 31, 2004 and 2003, respectively. For annuity  and single premium universal life  products,
these costs are being amortized generally in proportion  to  expected gross  profits from  investments and,
to a lesser extent, from surrender charges and mortality  and expense margins.  Current period
amortization must be adjusted retrospectively  if  changes occur  in estimates  of  future gross profits/
margins (including the impact of realized  investment gains and  losses). Our estimates  of future gross
profits/margins are based on actuarial  assumptions related to the  underlying  policies  terms, lives of  the
policies, yield on investments supporting  the liabilities and  level of expenses necessary to maintain the
polices over their entire lives.

We  adopted the Accounting Standards  Executive Committee of the American  Institute of Certified

Public Accountants Statement of Position (SOP) 03-1, ‘‘Accounting and Reporting by Insurance
Enterprises for Certain Nontraditional  Long-Durantion Contracts and for Separate Accounts’’ on January 1,
2004. As it applies to us, SOP 03-1 established guidance for the  accounting and  presentation of costs
related to sales inducements. There was no change to our method of accounting for sales inducements;
however, the capitalized costs are now separately disclosed in the consolidated balance sheets and  the
related amortization expense is included  in  interest credited to account balances  in the consolidated
statements of income. Prior to 2004, the  capitalized  costs were included  in deferred  policy acquisition
costs and the amortization expense was included in the  amortization of deferred  policy acquisition
costs. The 2003 and 2002 amounts have been reclassified to conform with the 2004 presentation.

Page 29 of 48

Deferred Income Tax Assets

As of December 31, 2004 and 2003, we  had  $70.6 million and $58.8 million, respectively,  of  net
deferred income tax assets. The realization of these assets is based upon estimates of future  taxable
income, which requires management judgement. Based  upon projections of  future taxable income, and
considering all other available evidence, we have not recorded a valuation  allowance against these
assets.

Results of Operations for the Three Years Ended December 31, 2004

Annuity  deposits by product type collected during 2004, 2003 and 2002, were as follows:

Product Type

Index Annuities:

Year Ended December 31,

2004

2003

2002

(Dollars in thousands)

Index Strategies . . . . . . . . . . . . . . . . . . . . . . . . . . .
Fixed Strategy . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$1,119,398
545,630

$ 768,105
330,539

$ 867,880
614,549

Fixed Rate Annuities:

Single-Year Rate Guaranteed . . . . . . . . . . . . . . . . . .
Multi-Year Rate Guaranteed . . . . . . . . . . . . . . . . . .

1,665,028

1,098,644

1,482,429

287,619
21,324

308,943

564,256
64,108

628,364

629,945
322,856

952,801

Total before coinsurance ceded . . . . . . . . . . . . . . . . . .
Coinsurance ceded . . . . . . . . . . . . . . . . . . . . . . . . . . .

1,973,971
202,064

1,727,008
649,434

2,435,230
837,882

Net after coinsurance ceded . . . . . . . . . . . . . . . . . . . .

$1,771,907

$1,077,574

$1,597,348

For information related to our coinsurance  agreements, see note 5 to our audited consolidated

financial statements.

Gross annuity deposits for 2004 increased  14% in comparison to 2003  resulting from increased

marketing efforts following the completion of our initial public  offering  (‘‘IPO’’).  Gross annuity
deposits decreased 29% in 2003 compared to 2002 resulting  from  actions taken by us during 2003  prior
to our IPO and during the fourth quarter  of  2002 to manage our capital position, including reductions
in our interest crediting rates on both  new and existing annuities,  reductions in  sales commissions and
suspension of sales of one of our higher commission  annuity products and our most popular multi-year
rate guaranteed product.

Net annuity deposits after coinsurance ceded  increased  64%  during 2004 compared to 2003
because we reduced the coinsurance  percent in our  coinsurance agreement with EquiTrust Life
Insurance Company (‘‘EquiTrust’’), a subsidiary of FBL Financial Group, Inc. (‘‘FBL’’), from 40% in
2003 to 20% in 2004, and effective August 1, 2004, we  suspended the EquiTrust coinsurance agreement.
Net annuity deposits decreased 33%  in 2003 compared  to  2002 due to the decrease  in gross  annuity
deposits discussed above.

Net income increased 78% to $45.3 million in 2004, and 79% to $25.4 million  in 2003, from
$14.2 million in 2002. The increases in net  income were principally  due to growth  in the volume of
business in force and increases in the investment spread earned  on  our annuity liabilities. Our net
annuity liabilities (after coinsurance ceded) increased  from  $4.0 billion at the beginning of 2002 to
$7.7 billion at the end of 2004. As set forth in  a table  included earlier in this item, we increased our
aggregate investment spread to 2.38% in 2004 compared to 2.30% in 2003 and 2.11% in  2002. The
increases in net income also benefitted from increasing  amounts of income generated by the spread on

Page 30 of 48

our  securities repurchase agreements  due to increasing  amounts of average borrowings  outstanding
under such agreements. Net income in each year was also impacted  by the application of SFAS No.  133
to our index annuity business which we estimate  increased  net income in 2004  and 2002  by  $2.6 million
and $3.2 million, respectively, and decreased net income in  2003 by  $1.6 million. Net income in 2003
was also favorably impacted by realized gains on  sales  of  investments of $2.5  million on an after  tax
basis.

Annuity and single premium universal life product charges (surrender charges assessed against
policy withdrawals and mortality and expense charges assessed  against single premium  universal life
policyholder account balances) increased  10%  to  $22.5 million  in 2004, and 33%  to  $20.5 million in
2003, from $15.4 million in 2002. Withdrawals from annuity  and single premium universal  life policies
subject to surrender charges were $147.0  million,  $166.9 million and $129.1 million for  2004, 2003 and
2002, respectively. The average surrender charge  collected on withdrawals  subject to surrender  charges
was 15.2%, 12.2% and 11.2% for 2004, 2003 and 2002, respectively. The increase  in average surrender
charges collected in 2004 compared to  2003 was principally due  to  a higher  amount  of  surrenders in
2003 related to products which had a  market value adjustment feature which reduced the amount of
surrender charges collected on these surrenders.

Net investment income increased 20% to $429.9 million in 2004 and 16% to $358.5 million  in 2003

from $308.5 million in 2002. These increases are principally attributable  to  the growth in  our annuity
business and corresponding increases in our invested assets, offset by decreases  in the average yield
earned on our investments. Invested assets  (on an amortized cost basis) increased  29% to $8.0 billion
at December 31, 2004 and 18% to $6.2 billion at December 31, 2003 compared  to  $5.2 billion  at
December 31, 2002, while the yield earned on average invested assets was  6.28%, 6.43% and 6.91%  for
2004, 2003 and 2002, respectively. The declines in the yield earned  on average invested assets are
attributable to a general decline in interest rates and the reinvestment of net redemption proceeds
from called securities at lower yields.  See  Quantitative  and Qualitative Disclosures About Market  Risk.

Realized gains (losses) on investments fluctuate from year to year due to changes in  the interest

rate and economic environment and  the  timing of the sale of  investments. Realized gains and losses on
investments include gains and losses  on  the sale  of securities as well as losses  recognized when the fair
value of a security is written down in recognition  of an ‘‘other than temporary’’ impairment. The
components of realized gains (losses) on  investments for  the year ended December 31, 2004, 2003 and
2002 are summarized as follows:

Year Ended December 31,

2004

2003

2002

(Dollars in thousands)

Available for sale fixed maturity securities:

Gross realized gains . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Gross realized losses . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . .
Writedowns (other than temporary impairments)

$ 13,720
(220)
(12,828)

$19,922
(4,216)
(9,821)

$ 19,943
(6,773)
(13,030)

Equity securities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

672
271

943

5,885
1,061

140
(262)

$ 6,946

$

(122)

$

Change in fair value of derivatives (call options purchased to fund annual index credits on  index

annuities) was an increase of $28.7 million in 2004, an increase of $52.5  million  in 2003 and a decrease
of $57.8 million in 2002. See Critical  Accounting Policies—Derivative Instruments—Index  Products for
the components of the change in fair value of derivatives.

Page 31 of 48

The difference between the change in fair value of derivatives between the  periods is primarily due

to the performance of the indices upon which our options are based. A  substantial portion  of  our
options are based upon the S&P 500  Index with the remainder  based upon other equity and bond
market indices. The range of index appreciation for options  expiring during the years ended
December 31, 2004, 2003 and 2002 is  as follows:

Year Ended December 31,

2004

2003

2002

S&P 500 Index

Point-to-point strategy . . . . . . . . . . . . . . . . . . . .
Monthly average strategy . . . . . . . . . . . . . . . . . .
Lehman Brothers U.S. Aggregate and U.S. Treasury
indices . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

5.4%-31.3% 0.0%-24.5%
—
2.3%-29.2% 0.0%-17.8% 0.0%-6.1%

1.8%- 6.8% 0.0%-14.2% 5.8%-9.3%

Actual amounts credited to policyholder account balances may  be  less  than the index appreciation

due to contractual features in the index  annuity policies (participation rates and caps) which allow us to
manage the cost of the options purchased  to  fund  the annual index credits.

The change in fair value of derivatives is also influenced by the aggregate  cost of options

purchased which is related to the amount of policyholder funds allocated  to the various indices, market
volatility which affects option pricing and the  policy terms and historical experience  which affects  the
strikes and caps of the options we purchase. The  aggregate  cost of option purchases began declining in
the second quarter of 2003 when we refined our hedging process to purchase options that were out of
the money to the extent of anticipated  minimum guaranteed  interest on the index  policies.  Prior  to
that, all  options were purchased at the money at  a higher  cost. The aggregate cost of option  purchases
increased during 2004 because more  options  were purchased  at  the money and  option pricing increased
due to greater market volatility. More  options have  been purchased at the  money  (or  less  out of the
money than in preceding periods) because index returns have increased, thereby reducing the  impact of
minimum guaranteed interest on policy  values and option purchases. See Critical Accounting Policies—
Derivative Instruments—Index Products.

Interest credited to account balances increased 23% to $305.8 million in 2004 and 35% to
$248.1 million in 2003 from $183.5 million in  2002. These increases were principally  attributable  to
index  credits on index policies which  increased  to  $122.7 million and $44.2 million in 2004  and 2003 as
a result of increases in the underlying indices  (see  discussion above  under change in fair value of
derivatives). These increases were also attributable to a 19% increase in  the average amount of annuity
liabilities outstanding (net of annuity  liabilities ceded under  coinsurance agreements) during 2004 to
$7.0 billion from $5.9 billion during 2003  and an increase  of 25% from  $4.7 million during 2002. These
increases were offset in part by the decrease  in weighted average cost of money, which we implemented
in connection with our spread management process, of 23 basis points during  2004, 67 basis points
during 2003, and 28 basis points during  2002.

A component of interest credited to  account balances is the amortization  of  deferred sales

inducements. The amortization of deferred  sales  inducements was $10.6 million,  $5.5 million and
$4.1 million for the year December 31,  2004, 2003 and 2002, respectively.  The increases in  amortization
during 2004 and 2003 were principally  attributable to growth in  the sales of our premium and interest
bonus  products. The application of SFAS  No. 133 to the amortization of deferred sales inducements
resulted in a $1.4 million increase in  amortization in 2004, a decrease in amortization of $0.2  million in
2003 and an increase in amortization  of $0.1 million  in 2002. Bonus products made up  64% and  58%
of our total annuity deposits during 2004 and 2003, respectively.  See Critical  Accounting Policies—
Deferred Policy Acquisition Costs and Deferred Sales  Inducements.

Page 32 of 48

Change in fair value of embedded derivatives was a decrease of $8.6 million during the  year ended

December 31, 2004 compared to an increase of  $66.8 million in 2003  and a  decrease of $5  million in
2002. The change in the amount of expense recognized during 2004, 2003  and 2002  primarily  resulted
from the increase  or decrease in expected index credits  on the  next policy  anniversary  dates, which are
related to the change in the fair value of  the options acquired to fund these index credits discussed
above in the ‘‘Change in fair value of derivatives’’. In addition, the host value of the  index reserve
liabilities increased primarily as a result of increases in  index annuity  premium deposits. See Critical
Accounting Policies—Derivative Instruments—Index Products.

Interest expense on subordinated debentures for 2004 increased to $9.6 million from $7.7 million

in 2003. The comparable amount for 2002  was $7.4 million and is reported  as minority  interests  in
subsidiaries. The increase during 2004 compared to 2003 was due  to  the issuance of additional  floating
rate subordinated debentures during  2004 of $59.2  million and $12.4 million issued  in December  2003.
The amount of subordinated debentures  outstanding  at December 31, 2004 was $173.6 million
compared to $116.4 million at December  31, 2003.  See Financial Condition—Liabilities.

Interest expense on amounts due under repurchase agreements and  other  interest expense
increased to $3.1 million in 2004 from  $1.3 million in  2003 and $1.8 million in 2002.  The amounts
include other interest expense of $0.1  million in 2003 and $1.1 million in 2002.  The  increase in 2004 is
due to an increase in interest expense  on amounts due under  repurchase agreements. The decrease  in
2003 is due to the reduction in other interest expense, offset in  part by an increase in  interest expense
on amounts due under repurchase agreements.  The  increases in  interest expense on  amounts due under
repurchase agreements are principally  due to increases in the borrowings  outstanding which averaged
$196.3 million, $84.6 million and $46.0  million during 2004,  2003 and 2002, respectively and  changes in
the weighted average interest rates on amounts borrowed which  were 1.60%, 1.35% and 1.59% for
2004, 2003 and 2002, respectively. Other  interest expense  in 2003  was attributable to a financial
reinsurance agreement that was terminated  in 2003. Other  interest expense in 2002  was attributable to
the aforementioned financial reinsurance  agreement and the short-sale of U.S. Treasury  securities for
tax planning purposes.

Amortization of deferred policy acquisition costs increased 43% to $67.9 million in 2004 and  40%

to $47.5 million in 2003 from $34.1 million in  2002.  These increases are primarily  due  to  additional
annuity deposits as discussed above. Additional amortization  associated with net realized  gains on
investments for the year ended December 31,  2003 was  $3.1 million. The application of SFAS No. 133
resulted in a $5.0 million increase in  amortization  in 2004, a decrease in amortization of $1.5 million in
2003, and an increase in amortization  of $1.4 million  in  2002.

Other operating costs and expenses increased 25% to $32.0 million in 2004 and 18% to
$25.6 million in 2003 from $21.6 million  in  2002. The increase during  2004 compared  to  2003 was
principally attributable to $1.8 million  of  paid and accrued guaranty  fund  assessments related  to  the
insolvency of London Pacific Life and  Annuity  Company, an increase of $1.4 million in salaries and
related costs of employment due to the  growth  in our annuity business, $0.8 million  in marketing and
advertising costs, and $1.1 million in  printing and postage costs  related  to existing policies and
marketing of new policies. The increase  during 2003  compared to 2002  was  principally attributable to
an increase of $0.8 million in professional fees related to litigation, $1.5  million  in salaries and related
costs of employment due to growth in  our annuity  business  and  $1.4 million  in risk  charges  related to
the reinsurance agreement entered into with Hannover  Life Reassurance Company of  America on
November 1, 2002. This agreement is more  fully described in note 5 to our audited consolidated
financial statements.

Income tax expense increased 80% to $24.3 million in 2004 from  $13.5 million in 2003.  Income tax

expense increased to $13.5 million in 2003  from  $7.3 million  in 2002. These increases  were principally
due to an increase in pre-tax income. Our  effective  tax rates for 2004, 2003 and 2002 were 35%,  35%

Page 33 of 48

and 34%, respectively, after taking into  consideration the  impact of earnings attributable  to  company-
obligated mandatorily redeemable preferred securities of subsidiary trusts in 2002. See note  6 to our
audited consolidated financial statements.

Financial Condition

Investments

Our investment strategy is to maintain a predominantly investment  grade fixed income portfolio,

provide adequate liquidity to meet our  cash  obligations to policyholders and others  and maximize
current income and total investment return  through active investment management. Consistent  with this
strategy, our investments principally  consist  of  fixed  maturity securities  and short-term investments.

Insurance statutes regulate the type of investments that our life subsidiaries  are permitted to make

and limit the amount of funds that may  be  used  for any one type of investment. In light of  these
statutes and regulations and our business and investment  strategy, we generally seek to invest in  United
States government and government-agency securities  and corporate securities rated investment grade by
established nationally recognized rating  organizations or in securities  of comparable investment quality,
if not rated.

We  have classified a portion of our fixed  maturity  investments as available  for sale. Available  for
sale securities are reported at market  value and unrealized gains  and losses, if any,  on these securities
(net of income taxes and certain adjustments for changes in amortization of deferred policy acquisition
costs and deferred sales inducements) are included directly in  a  separate  component of stockholders’
equity, thereby exposing stockholders’  equity to volatility due to changes in  market  interest rates and
the accompanying changes in the reported value  of securities classified as available-for-sale, with
stockholders’ equity increasing as interest rates decline and, conversely, decreasing  as interest rates rise.

Cash and investments increased to $8.01 billion at December 31, 2004  compared to $6.23  billion at
December 31, 2003 as a result of the growth in  our annuity  business discussed above. At December 31,
2004, the fair value of our available for  sale fixed maturity  and  equity securities was $65.0  million  less
than the amortized cost of those investments, compared to $86.1 million  at December 31, 2003. At
December 31, 2004, the amortized cost  of  our fixed maturity  securities held  for investment  exceeded
the market value by $92.7 million, compared to $110.1  million  at December 31, 2003.  The decrease in
net unrealized investment losses at December 31, 2004 compared to December 31, 2003 was generally
related to a decrease in market interest  rates.

Page 34 of 48

The composition of our investment portfolio is summarized in the  table  below:

Fixed maturity securities:

United States Government and agencies
Public utilities . . . . . . . . . . . . . . . . . . .
Corporate securities . . . . . . . . . . . . . . .
Redeemable preferred stocks . . . . . . . .
Mortgage and asset-backed securities:

. . . . . . . . . . . . . . . . . .
Government
Non-Government . . . . . . . . . . . . . . .

Total fixed maturity securities . . . . . . . . .
Equity securities . . . . . . . . . . . . . . . . . . .
Mortgage loans on real estate . . . . . . . . .
Derivative instruments . . . . . . . . . . . . . .
Policy loans . . . . . . . . . . . . . . . . . . . . . .
Cash and cash equivalents . . . . . . . . . . . .

December 31,

2004

2003

Carrying
Amount

Percent

Carrying
Amount

Percent

(Dollars in thousands)

$5,730,894
44,849
338,407
35,369

71.5% $4,289,857
51,835
0.6%
4.2% 409,482
10,079
0.4%

257,004
397,293

6,803,816
38,303
959,779
148,006
362
62,664

3.2% 264,102
5.0% 419,959

84.9% 5,445,314
0.5%
21,409
12.0% 608,715
1.8% 119,833
324
—
32,598
0.8%

68.9%
0.8%
6.6%
0.2%

4.2%
6.7%

87.4%
0.4%
9.8%
1.9%
—
0.5%

Total cash and investments . . . . . . . . . . .

$8,012,930

100.0% $6,228,193

100.0%

The table below presents our total fixed maturity securities  by NAIC designation and the

equivalent ratings of a nationally recognized securities  rating organization.

NAIC

Rating Agency

December 31,

2004

2003

Carrying
Amount

Percent

Carrying
Amount

Percent

(Dollars in thousands)

1
2
3
4
5
6

Aaa/Aa/A . . . . . . . . . . . . . . . . . . . .
Baa . . . . . . . . . . . . . . . . . . . . . . . .
Ba . . . . . . . . . . . . . . . . . . . . . . . . .
B . . . . . . . . . . . . . . . . . . . . . . . . . .
Caa and lower . . . . . . . . . . . . . . . .
In or near default . . . . . . . . . . . . . .

$6,585,322
162,298
20,555
14,124
13,298
8,219

96.8% $5,191,006
2.4% 174,519
47,904
0.3%
21,109
0.2%
10,773
0.2%
3
0.1%

95.3%
3.2%
0.9%
0.4%
0.2%
—

Total fixed maturity securities

$6,803,816

100.0% $5,445,314

100.0%

At December 31, 2004 and 2003, we held $959.8  million  and  $608.7 million,  respectively, of
mortgage loans with commitments outstanding  of  $58.8 million at December 31, 2004. These mortgage
loans are diversified as to property type,  location, and  loan size, and are collateralized  by  the related
properties. Our mortgage lending policies establish  limits on the  amount  that  can be loaned  to  one
borrower and require diversification  by geographic  location and collateral type.

Page 35 of 48

As of December 31, 2004, there were no delinquencies in  our mortgage portfolio. The commercial

mortgage loan portfolio is diversified by geographic region and specific collateral property type  as
follows:

December 31,

2004

2003

Carrying
Amount

Percent

Carrying
Amount

Percent

(Dollars in thousands)

Geographic distribution
East . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Middle Atlantic . . . . . . . . . . . . . . . . . . . . . .
Mountain . . . . . . . . . . . . . . . . . . . . . . . . . .
New England . . . . . . . . . . . . . . . . . . . . . . .
Pacific . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
South Atlantic . . . . . . . . . . . . . . . . . . . . . . .
West North Central . . . . . . . . . . . . . . . . . . .
West South Central . . . . . . . . . . . . . . . . . . .

$196,805
80,098
148,608
50,624
84,860
166,606
165,041
67,137

20.5% $115,817
8.3% 56,563
15.5% 79,777
5.3% 38,539
8.8% 42,327
17.4% 105,635
17.2% 125,163
7.0% 44,894

19.0%
9.3%
13.1%
6.3%
7.0%
17.4%
20.5%
7.4%

Total mortgage loans . . . . . . . . . . . . . . .

$959,779

100.0% $608,715

100.0%

Property type distribution
Office . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Medical Office . . . . . . . . . . . . . . . . . . . . . .
Retail . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Industrial/Warehouse . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Hotel
Apartments . . . . . . . . . . . . . . . . . . . . . . . . .
Mixed use/other . . . . . . . . . . . . . . . . . . . . . .

$296,995
65,396
218,133
236,835
25,652
44,984
71,784

30.9% $145,490
6.8% 55,314
22.7% 163,434
24.7% 162,943
2.7% 20,819
4.7% 29,565
7.5% 31,150

23.9%
9.1%
26.8%
26.8%
3.4%
4.9%
5.1%

Total mortgage loans . . . . . . . . . . . . . . . .

$959,779

100.0% $608,715

100.0%

Liabilities

Our liability for policy benefit reserves increased to $9.81  billion at December  31, 2004 compared

to $8.32 billion at December 31, 2003,  primarily  due  to  additional annuity sales as discussed above.
Substantially all of our annuity products  have a surrender charge  feature designed to reduce the  risk of
early withdrawal or surrender of the policies and to compensate us for  our  costs if policies are
withdrawn early. Notwithstanding these  policy  features, the withdrawal rates  of policyholder funds  may
be affected by changes in interest rates  and  other  factors.

As part of our investment strategy, we enter into securities  repurchase agreements (short-term
collateralized borrowings). These borrowings are collateralized by investment securities with  fair market
values approximately equal to the amount due.  We earn  investment income on  the securities purchased
with these borrowings at a rate in excess  of  the cost  of  these borrowings. Such  borrowings averaged
$196.3 million, $84.6 million and $46.0  million for the years ended December 31,  2004, 2003 and 2002,
respectively. The weighted average interest rate  on amounts  due under repurchase agreements was
1.60%, 1.35% and 1.59% for the years ended December  31, 2004, 2003  and  2002, respectively.

In December 2004, we issued $260.0  million  of contingent convertible senior  notes due

December 6, 2024 through a private  placement under Rule 144A  of  the Securities Act of 1933. The
notes are unsecured and bear interest at a fixed rate of 5.25% per annum. Interest is payable
semi-annually in arrears on June 6 and December 6  of  each year,  beginning June 6, 2005.  In addition
to regular interest on the notes, beginning with the  six-month interest period  ending June 6, 2012,  we

Page 36 of 48

will also pay contingent interest under certain conditions at a rate of  0.5% per annum based on  the
average trading price of the notes during  a specified period.

The notes are convertible at the holders’  option prior to the maturity date into cash and  shares of

our  common stock under certain conditions. The initial conversion price per share is $14.47 which
represents a conversion rate of 69.1085  shares of  our  common  stock per $1,000 in  principal  amount  of
notes. Upon conversion, we will deliver to the holder cash equal to the  aggregate  principal amount of
the notes to be converted and will deliver shares of our common stock for the amount by which the
conversion value exceeds the aggregate  principal amount of  the  notes to be converted (commonly
referred to as ‘‘net share settlement’’). See  note 7  to  our  audited consolidated financial statements for
additional details concerning the conversion features  of  the notes and  the  dilutive effect  of  the notes in
our  diluted earnings per share calculation.

We  may redeem the notes at any time on or  after December 15,  2011. The holders of the  notes

may require us to repurchase their notes  on  December  15,  2011, 2014, and 2019 and  for a  certain
period of time following a change in  control. The  redemption  price or the  repurchase  price shall be
payable in cash and equal to 100% of the principal amount of the notes,  plus accrued and unpaid
interest (including contingent interest  and liquidated  damages, if any)  up to but  not  including the  date
of redemption or repurchase.

The notes are senior unsecured obligations and rank  equally in  the right of  payment with  all

existing and future senior indebtedness and senior  to  any existing  and future subordinated
indebtedness. The notes effectively rank  junior in  the right of payment to any existing and future
secured indebtedness to the extent of  the value  of the assets  securing such  secured indebtedness. The
notes are structurally subordinated to all liabilities of our subsidiaries.

Our subsidiary trusts have issued fixed rate and floating rate trust  preferred securities  and the
trusts have used the proceeds from these  offerings  to  purchase subordinated  debentures from us. We
also issued subordinated debentures to  the  trusts in  exchange for all  of  the common securities  of each
trust. The sole assets of the trusts are the  subordinated  debentures and any interest accrued  thereon.
The terms of the preferred securities  issued  by  each trust parallel the terms  of the subordinated
debentures. Our obligations under the  subordinated  debentures and related agreements provide a full
and unconditional guarantee of payments  due  under the  trust preferred securities. In accordance with
Financial Accounting Standards Board  Interpretation No. 46, ‘‘Consolidation of Variable Interest Entities,
an Interpretation of Accounting Research  Bulletin No. 51’’, we do not consolidate our subsidiary  trusts
and record our subordinated debt obligations  to  the trusts  and our equity investments  in the trusts. See
notes 1 and 9 to our audited consolidated financial statements for additional information concerning
our  subordinated debentures payable  to  and the preferred  securities issued by the subsidiary trusts.
Following is a summary of subordinated debt obligations  to the trusts at December 31, 2004 and  2003:

December 31,

2004

2003

Interest
Rate

Due Date

American Equity Capital Trust I . . . . .
American Equity Capital Trust II . . . .
American Equity Capital Trust III . . . .
American Equity Capital Trust IV . . . .
American Equity Capital Trust VII . . .
American Equity Capital Trust VIII . .

8%
5%

(Dollars in thousands)
$ 26,713
$ 24,073
77,340
77,861
27,840
12,372
10,830
20,600

September  30, 2029
June  1, 2047
April 29,  2034
— Floating
January  8, 2034
12,372 Floating
— Floating
September 14, 2034
— Floating December  22, 2034

$173,576

$116,425

Page 37 of 48

The interest rate for the floating rate subordinated debentures is based upon  the three month
London Interbank Offered rate plus 4.00% for Trust III and  IV and  3.75% for Trust VII and VIII.

American Equity Capital Trust I issued  865,671 shares  of trust preferred securities, of  which 2,000

shares are held by one of our subsidiaries. During 2004,  88,000 shares of these  trust preferred securities
converted into 325,923 shares of our  common stock. The remaining 777,671 shares of  these trust
preferred securities are convertible into  2,872,794 shares  of our  common stock.

American Equity Capital Trust II issued $97.0 million (97,000 shares) of 5% trust preferred
securities and we issued $100 million  of  our 5% subordinated debentures.  The  consideration received
by American Equity Capital Trust II  in connection with  the issue of its trust preferred securities
consisted of  fixed income trust preferred securities of equal value issued by FBL.

During  the third quarter of 2004, we entered  into  a $50 million revolving line  of credit  with three

banks. There is no amount outstanding under  this revolving line of credit at  December 31,  2004. See
note 7 to our audited consolidated financial statements for additional details concerning the terms  of
the revolving line of credit. At December 31,  2003, we had  $31.8 million outstanding under a credit
agreement. All amounts outstanding  under this agreement were repaid  during  2004.

Stockholders’ Equity

In 1997, in connection with a rights offering of shares of our  common  stock,  we issued  subscription

rights to purchase an aggregate of 2,157,375 shares of our common stock to certain  officers and
directors. The subscription rights have an exercise price  of $5.33 per share. During  2002, the board of
directors extended the expiration date of  the subscription rights from December 1, 2002  to
December 1, 2005 and in conjunction  therewith,  we recognized compensation expense of $0.3 million.

During  1998, we issued 625,000 shares  of 1998 Series A Participating Preferred Stock  (aggregate

liquidation preference of $10.0 million). During  2004, all of these shares converted into 1,875,000
shares of our common stock. Prior to  conversion, these shares had participating dividend rights with the
shares of our common stock, when and as  such dividends were declared.

During  2003, we purchased 1,435,500 shares of our common stock  at a  total  cost of $9.3  million

($6.49 per share). We issued these shares and  155,583 shares held as  treasury stock to a rabbi  trust
established for the benefit of agents  who have earned shares  of our common stock under the American
Equity Investment NMO Deferred Compensation Plan. See note 10 to our audited consolidated
financial statements.

On December 9, 2003, we completed an initial  public  offering  of 18,700,000 shares  of our  common

stock at a price of $9.00 per share. Pursuant to the over-allotment option  granted to the underwriters
in this offering, the underwriters purchased an  additional 2,000,000 shares on December 29, 2003  and
an additional 805,000 shares on January 7, 2004, which fully  exercised the  over-allotment option. The
proceeds from our initial public offering (including proceeds from  shares issued pursuant to the
over-allotment option), net of the underwriting discount  and expenses, were approximately
$178.0 million.

During  2004, we issued 54,385 shares  of our common stock to an  agent’s  beneficiaries in  relation

to shares earned under the American  Equity Investment  NMO Deferred  Compensation Plan. See
note 10 to our audited consolidated financial statements.

Liquidity for Insurance Operations

Our life subsidiaries generally receive adequate  cash flow from premium collections  and investment

income to meet their obligations. Annuity and life insurance liabilities are generally  long-term in
nature. Policyholders may, however,  withdraw funds or surrender their  policies, subject to surrender

Page 38 of 48

and withdrawal penalty provisions. At  December 31,  2004, approximately  99% of our annuity liabilities
were subject to penalty upon surrender,  with a weighted average remaining  surrender charge period of
8.8 years and a weighted average surrender charge rate of 12%.

We  believe that the diversity of our investment portfolio and the concentration of investments in

high-quality securities provides sufficient liquidity  to  meet  foreseeable  cash requirements. The
investment portfolio at December 31, 2004 included $2.6 billion  (amortized cost  basis) of publicly
traded available for sale investment grade bonds. Although there is no  present  need or  intent to
dispose of such investments, our life subsidiaries could readily liquidate portions  of their  investments, if
such a need arose. See Quantitative and  Qualitative Disclosures  about Market  Risk for  further
discussion of the related interest rate risk exposure. In addition, investments could be used to facilitate
borrowings under repurchase agreements. As  indicated above, such borrowings have  been used by
American Equity Life from time to time to increase our  return on investments.

Liquidity of Parent Company

We, as the parent company, are a legal entity  separate  and  distinct from our  subsidiaries,  and have
no business operations. We need liquidity  primarily to service our  debt, including the convertible  senior
notes and subordinated debentures issued to subsidiary trusts, pay operating expenses and  pay
dividends to stockholders. The primary  sources  of funds for these payments are: (i)  investment advisory
fees from our life subsidiaries; (ii) dividends on capital stock and surplus note interest payments from
American Equity Life; (iii) investment  income  on our investments; and (iv) principal and interest
payments received on our notes receivable from American  Equity Investment Service  Company (see
discussion that follows). These sources  provide adequate cash flow to us to meet our current and
reasonably foreseeable future obligations.  We may also  obtain  cash by  drawing  down our $50  million
revolving line of credit or by issuing debt  or equity securities.

The payment of dividends or distributions, including surplus  note payments, by our  life subsidiaries

is subject to regulation by each subsidiary’s state  of domicile’s insurance department. Currently,
American Equity Life may pay dividends  or make other distributions  without the prior approval of its
state of domicile’s insurance department,  unless such  payments, together with all other such payments
within the preceding twelve months,  exceed the  greater of (1)  American Equity Life’s net  gain from
operations for the preceding calendar year, or (2) 10% of American Equity Life’s statutory surplus  at
the preceding December 31. For 2005, up to approximately $60.9 million can be distributed as
dividends by American Equity Life without prior approval of the Iowa Insurance Division.  In  addition,
dividends and surplus note payments  may be made only out of earned surplus, and all surplus  note
payments are subject to prior approval  by regulatory  authorities in the  life subsidiary’s state of
domicile. American Equity Life had approximately $114.6  million of earned surplus at  December 31,
2004.

The maximum distribution permitted  by  law  or contract is not necessarily indicative  of an insurer’s

actual ability to pay such distributions, which may be constrained by business and regulatory
considerations, such as the impact of such distributions on surplus, which could affect the insurer’s
ratings or competitive position, the amount of premiums  that can be written  and the  ability  to  pay
future dividends or make other distributions. Further, state insurance laws  and regulations require that
the statutory surplus of our life subsidiaries  following  any dividend or distribution  must  be  reasonable
in relation to their outstanding liabilities  and  adequate for their financial  needs.

The transfer of funds by American Equity Life is also  restricted by a  covenant  in our revolving line

of credit agreement which requires American Equity Life to maintain a minimum  risk-based capital
ratio of 200%.

Statutory accounting practices prescribed or permitted  for our  life  subsidiaries  differ  in many
respects from those governing the preparation of financial  statements under GAAP. Accordingly,

Page 39 of 48

statutory operating results and statutory capital and  surplus may  differ substantially from amounts
reported in the GAAP basis financial  statements for comparable items. Information as to statutory
capital and surplus and statutory net  income for  our  life subsidiaries  as of December 31,  2004 and  2003
and for the years ended December 31, 2004, 2003  and  2002  is included in note 11 to our audited
consolidated financial statements.

American Equity Life has entered into a  general agency commission and servicing agreement with
American Equity Investment Service  Company,  or the Service Company,  an affiliated company wholly-
owned by our chairman, chief executive  officer and president, whereby  the affiliate  acts as a national
supervisory agent with responsibility for paying  commissions  to  our agents. This agreement initially
benefits American Equity Life’s statutory surplus by extending the  payment of a  portion of the first
year commissions on new annuity business written by American  Equity  Life  over a longer period  of
time, and thereby enabling American Equity Life  to  conduct  a  comparatively greater volume of
business. In subsequent periods, American Equity Life’s statutory  surplus is reduced through the
payment of renewal commissions to the affiliate on  this business based upon the  account balances of
the annuities remaining in force (see note  8 to our audited  consolidated  financial statements). During
the years ended December 31, 2004,  2003 and 2002, the  Service Company paid  $20.0 million,
$14.4 million and $11.8 million, respectively,  to  agents  of American Equity Life.  American Equity Life
paid renewal commissions to the Service  Company of $28.1  million,  $22.1 million and  $21.7 million,
respectively, during the years ended December 31, 2004, 2003 and 2002. Future payments  by  American
Equity Life on business in force at December 31, 2004 are dependent upon  the account balances of the
annuities remaining in force on each remaining  quarterly renewal  commission payment  date.

From time to time the Service Company  has borrowed money  from  us as a source of funds  for the

commissions it paid to American Equity Life’s agents. During 2003,  the Service Company  borrowed
$14.5 million from us. At December  31,  2004 and  2003, the amount receivable from the Service
Company was $16.2 million and $27.9  million, respectively. Principal and interest  are payable  quarterly
over five years from the date of the advance.

In the normal course of business, we enter  into  financing transactions,  lease  agreements, or other

commitments. These commitments may obligate  us to certain cash  flows during  future periods. The
following table summarizes such obligations as of December 31, 2004.

Annuity  and single premium universal

life products(1) . . . . . . . . . . . . . . . .

$ 9,111,554

$681,149

$2,157,377

$1,452,691

$4,820,337

Payments Due by Period

Total

Less Than
1 year

1 - 3
Years

4 - 5
Years

After 5
Years

(Dollars in thousands)

Amounts due to related party under
General Agency Commission and
Servicing Agreement . . . . . . . . . . . .

Senior convertible notes, including

35,812

19,148

7,565

9,099

—

interest payments . . . . . . . . . . . . . .

533,000

13,650

27,300

27,300

464,750

Subordinated debentures, including

interest payments(2) . . . . . . . . . . . .
Operating leases . . . . . . . . . . . . . . . . .
Mortgage loan funding . . . . . . . . . . . .

557,232
1,806
58,820

11,242
1,030
58,820

22,483
703
—

22,483
73
—

501,024
—
—

Total

. . . . . . . . . . . . . . . . . . . . . . . . .

$10,298,224

$785,039

$2,215,428

$1,511,646

$5,786,111

(1) Amounts shown in this table are projected payments through the  year 2023 which we are

contractually obligated to pay to our annuity policyholders. The  payments are  derived from
actuarial models which assume a level interest rate scenario and incorporate assumptions regarding

Page 40 of 48

mortality and persistency, when applicable. These assumptions are based on  our historical
experience. Amount shown are net of expected reinsurance recoveries.

(2) Projected interest payments related to variable interest rate subordinated debentures assumes level
interest rates. Amount shown is net of $2.1  million  equity investments in  the trusts due to the
contractual right of offset upon repayment  of the notes.  See  Financial Condition—Liabilities.

Pending Accounting Changes

In March 2004, the FASB’s Emerging Issues Task  Force (EITF) reached  a consensus  on EITF
Issue No. 03-1, ‘‘The Meaning of Other-Than-Temporary Impairment and Its Application to Certain
Investments’’ (EITF 03-1). EITF 03-1  provides guidance regarding the meaning of
other-than-temporary impairment and its application to investments classified  as either available for
sale or held  to maturity under FASB  Statement No. 115, ‘‘Accounting for  Certain Investments in Debt
and Equity Securities,’’ and to equity  securities accounted for under  the cost method. Included in
EITF 03-1 is guidance on how to account for impairments that are solely  due  to  interest rate changes,
including changes resulting from increases in sector credit spreads. This guidance was to become
effective for reporting periods beginning after June 15,  2004. However, on  September 30,  2004, the
FASB issued a Staff Position that delays  the effective date for  the recognition and measurement
guidance of EITF 03-1 until additional clarifying  guidance is  issued. The  issuance  of  this  guidance was
delayed during the fourth quarter of  2004, with  additional  discussion  of  this issue  by  the FASB planned
for 2005. We are not able to assess the  impact of the adoption  of EITF 03-1 until final guidance is
issued.

In December 2004, the FASB issued  Statement of  Financial Accounting Standards  (‘‘SFAS’’)

No. 123 (Revised 2004), ‘‘Share-Based  Payment’’ (‘‘SFAS 123R’’). This standard  requires expensing
stock options and other share-based  payments and supersedes SFAS No. 123, which had  allowed
companies to choose between expensing stock options or  showing proforma disclosure only. This
standard is effective for us as of July  1, 2005  and  will apply to all awards granted,  modified,  cancelled
or purchased after that date as well as  the unvested portion  of  prior awards.  We will adopt the
standard as of the effective date and  do  not  believe it  will  have a  material effect  on our financial
statements.

Inflation

Inflation does not have a significant  effect on  our balance sheet.  We have minimal  investments  in
property, equipment or inventories. To  the extent  that interest  rates may  change to reflect inflation or
inflation expectations, there would be  an  effect on our balance  sheet and operations. Higher interest
rates experienced in recent periods have  decreased the  value of our  fixed  maturity investments. It is
likely that declining interest rates would  have  the opposite effect.  It is  not  possible to calculate  the
effect such changes in interest rates, if any, have had on our  operating results.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES  ABOUT MARKET RISK

We  seek to invest our available funds in  a manner that will maximize  shareholder  value and fund
future obligations to policyholders and  debtors, subject to appropriate risk considerations. We seek to
meet this objective through investments  that: (i) consist predominately  of  investment grade fixed
maturity securities; (ii) have projected returns which satisfy our  spread targets;  and (iii) have
characteristics which support the underlying liabilities. Many  of our products  incorporate surrender
charges, market interest rate adjustments or  other features to encourage persistency.

Page 41 of 48

We  seek to maximize the total return on our available for sale investments through active

investment management. Accordingly, we have  determined that our available for sale  portfolio  of fixed
maturity securities is available to be sold in response to:  (i) changes in market interest rates;
(ii) changes in relative values of individual securities and asset sectors; (iii) changes in prepayment
risks; (iv) changes in credit quality outlook for certain securities; (v) liquidity  needs; and (vi) other
factors. We have a portfolio of held for  investment securities which consists  principally of long duration
bonds issued by U.S. government agencies. These securities  are purchased  to  secure  long-term yields
which  meet our spread targets and support the underlying liabilities.

Interest rate risk is our primary market risk exposure.  Substantial and  sustained increases and
decreases in market interest rates can affect the profitability  of  our products, the amount of  interest we
pay on our subordinated debentures payable, and the market value of our investments. Our floating
rate trust preferred securities issued  by Trusts III, IV, VII, and  VIII bear  interest  at the three month
LIBOR plus 3.75% - 4.00%. Our outstanding balance of floating  rate trust preferred securities at
December 31, 2004 was $69.5 million.  The  profitability of most of our products  depends  on the  spreads
between interest yield on investments and rates credited on  insurance liabilities. We  have the ability to
adjust crediting rates (participation or  asset  fee  rates for index annuities) on substantially all of our
annuity policies at least annually (subject to minimum  guaranteed values).  In addition, substantially all
of our annuity products have surrender  and withdrawal penalty provisions designed to encourage
persistency and to help ensure targeted  spreads are  earned. However, competitive factors,  including the
impact of the level of surrenders and withdrawals,  may limit our  ability to adjust or maintain crediting
rates at levels necessary to avoid narrowing of  spreads under  certain market conditions.

A major component of our interest rate risk  management program is structuring  the investment
portfolio with cash flow characteristics  consistent with the cash flow characteristics of our insurance
liabilities. We use computer models to  simulate cash  flows expected from  our existing business under
various interest rate scenarios. These  simulations enable us to measure  the potential gain or loss in  fair
value of our interest rate-sensitive financial instruments, to evaluate  the adequacy  of  expected cash
flows from our assets to meet the expected cash requirements  of our liabilities and to determine if  it is
necessary to lengthen or shorten the average life and duration  of our  investment portfolio. The
‘‘duration’’ of a security is the time weighted present value  of  the security’s expected  cash flows and is
used to measure a security’s sensitivity  to  changes in interest rates. When the  durations of assets and
liabilities are similar, exposure to interest rate risk  is minimized because  a change in value of assets
should be largely offset by a change  in the  value  of  liabilities.

If interest rates were to increase 10%  (48 basis points) from levels at December 31, 2004, we

estimate that the fair value of our fixed  maturity securities would  decrease by approximately
$328.0 million. The impact on stockholders’ equity of such  decrease (net of income taxes and certain
adjustments for changes in amortization  of deferred  policy acquisition costs and  deferred sales
inducements) would be an increase of $34.5  million  in the accumulated other comprehensive loss.  The
computer models used to estimate the  impact of a 10% change  in market interest rates incorporate
numerous assumptions, require significant estimates  and  assume an immediate and  parallel change in
interest rates without any management  of the investment portfolio in reaction to such change.
Consequently, potential changes in value of our financial instruments indicated by the  simulations  will
likely be different from the actual changes  experienced under given interest rate scenarios, and the
differences may be material. Because we actively  manage our investments and liabilities, our net
exposure to interest rates can vary over  time. However, any such decreases  in the fair  value of our fixed
maturity securities (unless related to credit concerns  of the issuer requiring recognition of an other
than temporary impairment) would generally be realized only  if we were required to sell such securities
at losses prior to the their maturity to meet our  liquidity needs,  which we manage using the surrender
and withdrawal provisions of our annuity contracts and through other means as discussed earlier. See
Financial Condition—Liquidity for Insurance Operations for  a further discussion of  the liquidity risk.

Page 42 of 48

At December 31, 2004, 85% of our fixed income securities have call features and  9% were  subject

to call redemption. Another 70% will  become subject to call redemption through December 31, 2005.
During  the years ended December 31, 2004  and  2003, we  received $2.18  billion and $2.52 billion,
respectively, in net redemption proceeds  related to the  exercise of such call options.  We have
reinvestment risk related to these redemptions  to  the extent we cannot reinvest the net  proceeds in
assets with credit quality and yield characteristics  similar to the redeemed  bonds. Such reinvestment
risk typically occurs in a declining rate  environment. Should  rates decline to levels which  tighten the
spread between our average portfolio yield and average  cost of interest credited on our annuity
liabilities, we have the ability to reduce  crediting rates on most  of our  annuity  liabilities  to  maintain  the
spread at our targeted level. At December 31,  2004, approximately 82% of our annuity liabilities are
subject to annual adjustment of the applicable crediting rates  at  our discretion,  limited  by  minimum
guaranteed crediting rates of 2% to 4%.

With respect to our index annuities, we purchase call options on  the applicable  indices  to  fund  the
annual index credits on such annuities. These  options are  primarily one-year instruments  purchased to
match the funding requirements of the  underlying  policies.  Proceeds received  at expiration of the call
options are substantially offset by an increase in the amounts added to policyholder account balances
for index products. For the years ended December 31,  2004  and 2003, index  credits to policyholders on
their anniversaries were $122.7 million and  $44.2 million, respectively. Proceeds received at  expiration
of these  options related to such credits  were $87.2  million  and  $41.1 million,  respectively. The
difference between proceeds received at  expiration of these options and index credits for 2004 is
primarily due to credits attributable to minimum guaranteed interest self  funded  by  us.  During  2003, we
refined our hedging process to purchase options  out of  the money  to  the extent of  anticipated
minimum guaranteed interest on index policies. On the anniversary dates of the index policies, we
purchase new one-year call options to  fund the next  annual index credits. The risk  associated with  these
prospective purchases is the uncertainty  of the cost, which will determine whether we  are able to earn
our  spread on our index business. This  is a  risk we attempt to manage through the  terms of our index
annuities, which permit us to change annual participation rates, asset  fees,  and caps,  subject to
contractual features. By modifying participation rates, asset fees or caps,  we can limit option costs to
budgeted amounts, except in cases where  the contractual features would prevent further modifications.
Based upon actuarial testing which we  conduct as  a part of the design  of  our  index products and  on an
ongoing basis, we believe the risk that contractual features would prevent us from controlling option
costs is not material.

ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY  DATA.

The consolidated financial statements are included as a  part  of this report on  Form 10-K on

pages F-1 through F-34.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS  ON ACCOUNTING AND

FINANCIAL DISCLOSURE

None.

ITEM 9A. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and  Procedures.

In accordance with Rule 13a-15(b) of  the Securities  Exchange  Act of 1934 (the  ‘‘Exchange Act’’),
as of the end of the period covered by this Annual Report on Form 10-K, the Company’s management
evaluated, with the participation of the  Company’s Chief Executive Officer and Chief Financial Officer,
the effectiveness of the design and operation of the Company’s disclosure  controls and  procedures  (as
defined in Rule 13a-15(e) under the  Exchange  Act). Based on their evaluation  of  these  disclosure

Page 43 of 48

controls and procedures, the Company’s Chief Executive Officer and Chief  Financial Officer have
concluded that, as a result of the material weakness in the Company’s internal  control  over financial
reporting discussed below, the disclosure  controls and procedures  were not effective  in recording,
processing, summarizing and reporting,  on a timely basis, information required to be disclosed by the
Company in the reports the Company files or  submits under the  Exchange Act.

Management’s Report on Internal Control over Financial Reporting.

The management of the Company is  responsible for  establishing and maintaining  adequate internal

control over financial reporting, as defined in the  Exchange Act Rule 13a-15(f).  The  Company’s
internal control system is designed to provide reasonable assurance to the Company’s management and
the board of directors regarding the preparation and fair  presentation of published financial statements.
All internal control systems, no matter how well  designed, have inherent limitations.  Therefore,  even
those systems determined effective can  provide only reasonable assurance with  respect to financial
statement preparation and presentation.  Also, projections  of  any evaluation of effectiveness to future
periods are subject to risk that controls may become inadequate because of changes  in conditions, or
that the degree of compliance with the  policies or  procedures  may  deteriorate.

The Company’s management assessed the effectiveness of  the  Company’s internal control over
financial reporting as of December 31, 2004 based upon criteria established  in Internal Control —
Integrated Framework issued by the Committee  of  Sponsoring Organizations  of the Treadway
Commission. Management determined  a lack of formal documentation exists surrounding the
Company’s review of its deferred policy  acquisition costs  and  deferred sales inducements, its  unlocking
analysis and the related assumptions and estimates used in  connection with these  items.  In addition
management concluded that the review  of inputs into the  models for  estimating deferred policy
acquisition costs and deferred sales inducements was inadequate. As a result, management has
concluded that a material weakness exists  and  thus is not be able to conclude that its internal  control
over financial reporting was effective as  of the  end of the period covered by the Company’s  Annual
Report on Form 10-K. However, this  weakness in  the Company’s internal control over financial
reporting did not result in any material  misstatement  of the Company’s  financial  statements for  2004.

Management’s assessment of the effectiveness of our internal control over financial reporting as of

December 31, 2004 has been audited  by Ernst &  Young LLP, an independent registered public
accounting firm, as stated in their report  which is included elsewhere herein.

Remediation

The Company’s remediation of this material weakness includes the  implementation of additional

review procedures for the inputs into  the models for deferred policy  acquisition  costs and deferred
sales inducements and a more formal  documentation process  of the review and approval  at each
reporting period of the amounts recorded for  deferred policy acquisition costs  and deferred sales
inducements and the assumptions and  estimates used in this  process. This remediation is expected to be
in place prior to the filing of the Company’s first quarterly  report in 2005.

Report of Independent Registered Public Accounting Firm  on Internal Control over Financial Reporting

The Board of Directors and Stockholders
American Equity Investment Life Holding Company

We  have audited management’s assessment, included  in the accompanying Management’s Report

on Internal Control over Financial Reporting, that American  Equity Investment Life  Holding Company
did not maintain effective internal control over  financial reporting as  of December  31, 2004, because of
the effect of the material weakness identified in management’s  assessment as  described below based on
criteria established in Internal Control  — Integrated Framework issued by the Committee of

Page 44 of 48

Sponsoring Organizations of the Treadway  Commission (the COSO  criteria). American Equity
Investment Life Holding Company’s management is  responsible  for maintaining effective internal
control over financial reporting and for  its assessment of the effectiveness of internal  control over
financial reporting. Our responsibility is to express an opinion on management’s assessment  and an
opinion on the effectiveness of the company’s internal  control over  financial reporting  based on our
audit.

We  conducted our audit in accordance with the standards of  the Public Company Accounting
Oversight Board (United States). Those  standards require that we  plan and perform the audit to obtain
reasonable assurance about whether  effective  internal control over financial reporting was maintained
in all material respects. Our audit included  obtaining an understanding  of internal control  over
financial reporting, evaluating management’s  assessment, testing and evaluating the design  and
operating effectiveness of internal control, and performing such  other procedures as we considered
necessary in the circumstances. We believe that  our audit provides a reasonable basis  for our opinion.

A company’s internal control over financial reporting is a process designed to provide  reasonable

assurance regarding the reliability of  financial  reporting and the preparation  of  financial  statements  for
external  purposes in accordance with  generally accepted accounting  principles. A company’s internal
control over financial reporting includes those policies and procedures that (1)  pertain to the
maintenance of records that, in reasonable  detail, accurately and fairly reflect the  transactions and
dispositions of the assets of the company; (2) provide reasonable assurance that transactions  are
recorded  as necessary to permit preparation of financial statements in  accordance with generally
accepted accounting principles, and that receipts and expenditures of the company are being made  only
in accordance with authorizations of management and directors of the company; (3)  provide reasonable
assurance regarding prevention or timely detection of unauthorized acquisition, use, or  disposition of
the company’s assets that could have a material  effect on the  financial  statements.

Because of its inherent limitations, internal control over  financial  reporting may not prevent or

detect misstatements. Also, projections  of any evaluation  of  effectiveness to future periods are  subject
to the risk that controls may become inadequate  because of changes in conditions, or  that  the degree
of compliance with the policies or procedures may deteriorate.

A material weakness is a control deficiency,  or combination of control deficiencies, that results in

more than a remote likelihood that a  material misstatement of the annual  or interim financial
statements will not be prevented or detected. The following material  weakness  has been identified  and
included in management’s assessment:  In its assessment as of December 31, 2004,  management
identified as a material weakness that there was not an  effective review of  the inputs into the
Company’s models for estimating deferred policy  acquisition  costs and  deferred sales inducements and
the lack of formal documentation surrounding the  Company’s review of  its  deferred policy acquisition
costs and deferred sales inducements,  its  unlocking analysis and  the related assumptions and  estimates
used in connection with these items.  As  a result of  this material weakness in internal control,  during
the fourth quarter of 2004 the Company  recorded  an adjustment to its deferred policy acquisition costs
and deferred sales inducements assets  as of December 31, 2004, and for  the related amortization of
deferred policy acquisition costs and interest credited to account balances.  This material weakness was
considered in determining the nature,  timing, and extent of audit tests applied in  our audit of the  2004
consolidated financial statements, and this report  does not affect  our report dated March 11, 2005,
which  expressed an unqualified opinion  on those  consolidated  financial  statements.

Page 45 of 48

In our opinion, management’s assessment that American  Equity  Investment Life Holding  Company

did not maintain effective internal control over  financial reporting as  of December  31, 2004, is fairly
stated, in all material respects, based on  the COSO criteria. Also,  in our opinion,  because of the  effects
of the material weakness described above on the achievement of the objectives of the  control criteria,
American Equity Investment Life Holding Company  has not maintained effective internal control over
financial reporting as of December 31, 2004, based on the  COSO criteria.

Des  Moines, Iowa
March 23, 2005

/s/ Ernst & Young LLP

Changes in Internal Control over Financial  Reporting.

There were no changes in the Company’s internal control over financial reporting that occurred

during the quarter ended December 31,  2004 that have materially  affected,  or are reasonable likely to
materially affect, the Company’s internal  control  over financial reporting.

ITEM 9B. OTHER INFORMATION

There is  no information required to be disclosed on Form 8-K  for the  quarter  ended December 31,

2004 which has not been previously reported.

Page 46 of 48

PART III

The information required by Part III is  incorporated by reference  from  our definitive proxy

statement for our annual meeting of shareholders to be held  June 9,  2005 to be filed with the
Commission pursuant to Regulation 14A within 120 days  after December 31, 2004.

PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND  REPORTS ON FORM 8-K

Financial Statements and Financial Statement  Schedules. See Index to Consolidated Financial

Statements and Schedules on page F-1  for a list of financial  statements  and financial statement
schedules included in this report.

All other schedules to the consolidated financial statements required by Article 7  of

Regulation S-X are omitted because they are not applicable, not required,  or because the  information
is included elsewhere in the consolidated  financial statements  or  notes thereto.

Exhibits. See Exhibit Index immediately preceding the Exhibits for  a list of  Exhibits filed  with this

report.

Page 47 of 48

Pursuant to the requirements of Section  13  or 15(d) of the Securities Exchange Act of 1934, the

registrant has duly caused this report to be signed on its  behalf  by the undersigned,  thereunto duly
authorized, this 24th day of March, 2005.

SIGNATURES

AMERICAN EQUITY INVESTMENT LIFE
HOLDING COMPANY

By:

/s/ WENDY L. CARLSON

Wendy L. Carlson, Authorized Officer

Page 48 of 48

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY
INDEX TO CONSOLIDATED FINANCIAL  STATEMENTS  AND SCHEDULES
YEARS ENDED DECEMBER 31, 2004, 2003,  AND 2002

Report of Independent Registered Public Accounting Firm . . . . . . . . . . . . . . . . . . . . . . . . . . . .

F-3

Consolidated Financial Statements

F-4
Consolidated Balance Sheets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
F-6
Consolidated Statements of Income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
F-7
Consolidated Statements of Changes  in  Stockholders’ Equity . . . . . . . . . . . . . . . . . . . . . . . . . .
Consolidated Statements of Cash Flows . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
F-8
Notes to Consolidated Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-10

Schedules

Schedule I—Summary of Investments—Other Than Investments  in Related Parties . . . . . . . . . . F-40
Schedule II—Condensed Financial Information of Registrant . . . . . . . . . . . . . . . . . . . . . . . . . . F-41
Schedule III—Supplementary Insurance Information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-46
Schedule IV—Reinsurance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-47

(This page has been left blank intentionally.)

F-2

REPORT OF INDEPENDENT REGISTERED  PUBLIC  ACCOUNTING FIRM

The Board of Directors and Stockholders
American Equity Investment Life Holding Company

We  have audited the accompanying consolidated balance sheets of American  Equity Investment

Life Holding Company as of December  31, 2004 and 2003, and the related consolidated statements of
income, changes in stockholders’ equity, and cash flows for each of  the  three years in the  period ended
December 31, 2004. Our audits also included the financial statement schedules listed in the  Index  on
page F-1. These financial statements and schedules are the responsibility of  the Company’s
management. Our responsibility is to express an  opinion on  these financial  statements  and schedules
based on our audits.

We  conducted our audits in accordance with the standards  of  the Public Company Accounting
Oversight Board (United States). Those  standards require that we  plan and perform the audit to obtain
reasonable assurance about whether  the  financial  statements are free  of material misstatement.  An
audit includes examining, on a test basis, evidence  supporting the amounts and disclosures  in the
financial statements. An audit also includes assessing the accounting  principles used  and significant
estimates made by management, as well as  evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable  basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects,

the consolidated financial position of  American Equity Investment Life Holding  Company at
December 31, 2004 and 2003, and the consolidated results  of its operations  and its cash flows for  each
of the three  years  in the period ended  December 31, 2004, in conformity with U.S. generally accepted
accounting principles. Also, in our opinion, the related financial statement schedules, when considered
in relation to the financial statements  taken as a whole, present fairly in all material respects  the
information set forth therein.

As discussed in Note 1 to the consolidated financial statements, the Company changed  its method

of reporting certain variable interest entities, in response  to a new accounting standard that became
effective December 31, 2003.

/s/ ERNST & YOUNG LLP

Des  Moines, Iowa
March 14, 2005

F-3

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except per share data)

December 31,

2004

2003

Assets
Cash and investments:

Fixed maturity securities:

Available for sale,  at market (amortized  cost: 2004—$2,769,804; 2003—
$3,703,756) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Held for investment, at amortized cost (market: 2004—$4,005,775;

$ 2,705,323

$3,618,025

2003—$1,717,224) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

4,098,493

1,827,289

Equity securities, available for sale, at market (cost: 2004—$38,838;

2003—$21,794) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage loans on real estate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Derivative instruments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Policy loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Total cash and investments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Coinsurance deposits—related party . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Accrued investment income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Receivables from related parties . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred policy acquisition costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred sales inducements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred income tax asset . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Federal income taxes recoverable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

38,303
959,779
148,006
362
62,664

8,012,930
2,068,700
44,871
16,596
713,021
159,467
70,562
—
27,919

21,409
608,715
119,833
324
32,598

6,228,193
1,926,603
29,386
28,015
608,197
95,467
58,833
1,737
12,746

Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$11,114,066

$8,989,177

F-4

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

December 31,

2004

2003

Liabilities and Stockholders’ Equity
Liabilities:

Policy benefit reserves:

Traditional life and accident and health insurance products . . . . . . . . . .
Annuity  and single premium universal life  products . . . . . . . . . . . . . . .
Other policy funds and contract claims . . . . . . . . . . . . . . . . . . . . . . . . . .
Amounts due to related party under General Agency Commission  and

Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other amounts due to related parties . . . . . . . . . . . . . . . . . . . . . . . . . . .
Notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Subordinated debentures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Amounts due under repurchase agreements
. . . . . . . . . . . . . . . . . . . . . .
Federal income taxes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$

62,073
9,745,896
94,410

$

44,497
8,271,377
60,995

35,812
31,955
260,000
173,576
264,875
6,620
117,345

40,601
22,551
31,833
116,425
108,790
—
28,392

Total liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Stockholders’ equity:

10,792,562

8,725,461

Series Preferred Stock, par value $1  per share, 2,000,000 shares

authorized; 1998 Series A Participating Preferred Stock  issued and
outstanding: 2003—625,000 shares . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Common Stock, par value $1 per share,  75,000,000 shares  authorized;
issued and outstanding 2004—38,360,343 shares; 2003—35,294,035
shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Additional paid-in capital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Accumulated other comprehensive loss . . . . . . . . . . . . . . . . . . . . . . . . . .
Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

—

625

38,360
215,793
(19,269)
86,620

35,294
208,436
(22,742)
42,103

Total stockholders’ equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

321,504

263,716

Total liabilities and stockholders’ equity . . . . . . . . . . . . . . . . . . . . . . . . . .

$11,114,066

$8,989,177

See accompanying notes.

F-5

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

Year ended December 31,

2004

2003

2002

Revenues:

Traditional life and accident  and health insurance premiums . . . . . . . . . . . . .
Annuity and single premium universal life product charges . . . . . . . . . . . . . .
Net investment income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Realized gains (losses) on  investments . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Change in fair value of derivatives . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$ 15,115
22,462
429,926
943
28,696

$ 13,686
20,452
358,529
6,946
52,525

$ 13,664
15,376
308,548
(122)
(57,753)

Total revenues

. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

497,142

452,138

279,713

Benefits and expenses:

Insurance policy benefits and change in future policy  benefits . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest credited to account balances
Change in fair value of embedded derivatives . . . . . . . . . . . . . . . . . . . . . . .
Interest expense on amounts due to related  party under  General Agency

Commission and Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest expense on notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest expense on subordinated debentures . . . . . . . . . . . . . . . . . . . . . . .
Interest expense on amounts due under repurchase agreements and other

interest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Amortization of deferred policy acquisition  costs . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other operating costs and expenses

13,423
305,762
(8,567)

11,824
248,075
66,801

9,317
183,503
(5,027)

2,594
1,749
9,609

3,148
67,867
32,016

3,000
1,486
7,661

1,278
47,450
25,618

3,596
1,901
—

1,777
34,060
21,635

Total benefits and expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

427,601

413,193

250,762

Income before income taxes and minority interests . . . . . . . . . . . . . . . . . . . . .
Income tax expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Income before minority interests . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Minority interests in subsidiaries:

Earnings attributable to company-obligated mandatorily redeemable preferred
securities of subsidiary trusts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

69,541
24,257

45,284

38,945
13,505

25,440

28,951
7,299

21,652

—

—

7,445

Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$ 45,284

$ 25,440

$ 14,207

Earnings per common share . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Earnings per common share—assuming dilution . . . . . . . . . . . . . . . . . . . . . .

$
$

1.19
1.08

$
$

1.45
1.21

$
$

0.87
0.76

See accompanying notes.

F-6

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(Dollars in thousands, except per share data)

Balance at January 1, 2002 . . . . . . . . . . . . . . . . .
Comprehensive income:

Net income  for year . . . . . . . . . . . . . . . . . . . .
.
Change in net unrealized investment gains/losses

Total comprehensive income . . . . . . . . . . . . . . . .
Issuance  of 34,228 shares of common stock . . . . . .
Acquisition  of 112,750 shares of common stock . . . .
Dividends on preferred stock ($.03 per share) . . . . .
Dividends on common stock ($.01 per share) . . . . .

Balance at December 31, 2002 . . . . . . . . . . . . . .
Comprehensive income:

Net income  for year . . . . . . . . . . . . . . . . . . . .
.
Change in net unrealized investment gains/losses

Total comprehensive income:
Issuance  of 20,700,000 shares of common stock less

. . . . . . . . . . . . . . .

NMO  Deferred Compensation Trust

issuance expenses of $15,035 . . . . . . . . . . . . . .
Issuance  of 1,591,083 shares of common stock to the
. . . . . . . . .
Acquisition  of 1,435,500 shares of common stock . . .
Dividends on preferred stock ($0.03 per share) . . . .
Dividends on common stock ($0.01 per share) . . . . .

Balance at December 31, 2003 . . . . . . . . . . . . . .
Comprehensive income:

Net income  for year . . . . . . . . . . . . . . . . . . . .
.
Change in net unrealized investment gains/losses

Total comprehensive income . . . . . . . . . . . . . . . .
Issuance  of 805,000 shares of common stock less

issuance expenses of $507 . . . . . . . . . . . . . . . .
. .
Exercise of 6,000 management subscription rights
Conversion of $2,640 of subordinated debentures . . .
Conversion of 625,000 shares of Series Preferred

Stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Issuance  of 54,385 shares of common stock . . . . . .
Dividends on common stock ($0.02 per share) . . . . .

Preferred Common

Stock

Stock

Additional
Paid-in
Capital

Accumulated
Other

Total

Comprehensive Retained Stockholders’
Earnings

Equity

Loss

$625

$14,517

$ 57,452

$(33,531)

$ 3,504

$ 42,567

—
—

—

—
—
—
—

—
—

—
—
—
—

—
—

34
(113)
—
—

—
—

103
(744)
—
—

—
21,587

14,207
—

—
—
—
—

—
—
(19)
(144)

625

14,438

56,811

(11,944)

17,548

—
—

—
—

—
(10,798)

25,440
—

14,207
21,587

35,794
137
(857)
(19)
(144)

77,478

25,440
(10,798)

14,642

20,700

150,565

1,591
(1,435)
—
—

8,939
(7,879)
—
—

—

—
—
—
—

—

171,265

(533)
—
(19)
(333)

9,997
(9,314)
(19)
(333)

625

35,294

208,436

(22,742)

42,103

263,716

—
—

—
—
—

(625)
—
—

—
—

—
—

—
3,473

45,284
—

805
6
326

1,875
54
—

5,933
26
2,159

(1,250)
489
—

—
—
—

—
—
—

—
—
—

—
—
(767)

45,284
3,473

48,757

6,738
32
2,485

—
543
(767)

Balance at December 31, 2004 . . . . . . . . . . . . . .

$ —

$38,360

$215,793

$(19,269)

$86,620

$321,504

See accompanying notes.

F-7

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

Operating activities
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Adjustments to reconcile  net income  to  net cash  provided  by (used  in)

operating activities:
Adjustments related to interest sensitive products:

Interest credited to account balances . . . . . . . . . . . . . . . . . . . . . .
Annuity and single premium universal life product  charges . . . . . . .
Change in fair value of embedded derivatives . . . . . . . . . . . . . . . . .
Increase in traditional life and accident  and  health  insurance  reserves .
Policy acquisition costs deferred . . . . . . . . . . . . . . . . . . . . . . . . . .
Amortization of deferred policy acquisition  costs . . . . . . . . . . . . . . .
Provision for depreciation and other amortization . . . . . . . . . . . . . .
Amortization of discounts and premiums on fixed  maturity  securities .
Realized losses (gains) on  investments . . . . . . . . . . . . . . . . . . . . . .
Change in fair value of derivatives . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Reduction of amounts due to related party under General  Agency

Year ended December 31,

2004

2003

2002

$

45,284

$

25,440

$

14,207

305,762
(22,462)
(8,567)
17,576
(168,248)
67,867
1,434
(139,025)
(943)
(28,696)
(13,600)

248,075
(20,452)
66,801
11,408
(89,979)
47,450
1,277
(153,226)
(6,946)
(52,525)
(2,307)

183,503
(15,376)
(5,027)
7,599
(152,144)
34,060
981
(134,590)
122
57,753
(11,091)

Commission and Servicing Agreement . . . . . . . . . . . . . . . . . . . . .

(24,789)

(14,173)

(18,058)

Changes in other operating  assets and liabilities:

Accrued investment income . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Receivables from  related parties . . . . . . . . . . . . . . . . . . . . . . . . .
Federal income taxes recoverable/payable . . . . . . . . . . . . . . . . . .
Other policy funds and contract claims . . . . . . . . . . . . . . . . . . . .
Other amounts due to related parties . . . . . . . . . . . . . . . . . . . . .
Other liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

(15,485)
11,419
8,357
33,415
12,730
26,108
181

7,330
(7,066)
(9,924)
25,351
23,241
8,243
(126)

Net cash provided by (used in) operating activities . . . . . . . . . . . . . . .

108,318

107,892

(14,616)
9,029
12,411
13,598
(4,412)
(8,275)
1,544

(28,782)

Investing activities
Sales, maturities, or repayments of investments:

Fixed maturity securities—available for sale . . . . . . . . . . . . . . . . . . .
Fixed maturity securities—held for investment . . . . . . . . . . . . . . . . .
Equity securities, available for sale . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage loans on real estate . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Derivative instruments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Acquisitions of investments:

Fixed maturity securities—available for sale . . . . . . . . . . . . . . . . . . .
Fixed maturity securities—held for investment . . . . . . . . . . . . . . . . .
Equity securities, available for sale . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage loans on real estate . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Derivative instruments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Policy loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Purchases of property, furniture and equipment

. . . . . . . . . . . . . . . . .

1,399,886
1,157,382
23,697
61,553
109,373

2,209,090
869,205
49,904
12,768
47,993

3,527,658
—
10,352
3,160
9,735

2,751,891

3,188,960

3,550,905

(1,381,314)
(2,315,130)
(38,645)
(412,283)
(111,689)
(38)

(4,259,099)
(2,901)

(2,035,255)
(1,469,922)
(49,170)
(287,144)
(66,062)
(29)

(3,907,582)
(829)

(4,634,925)
(215,161)
(10,055)
(229,318)
(93,963)
(4)

(5,183,426)
(914)

Net cash used in  investing activities . . . . . . . . . . . . . . . . . . . . . . . . . .

(1,510,109)

(719,451)

(1,633,435)

See accompanying notes.

F-8

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CASH  FLOWS (Continued)

(Dollars in thousands)

Financing activities
Receipts credited to annuity and single premium  universal  life  policyholder
account balances . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Coinsurance deposits—related parties . . . . . . . . . . . . . . . . . . . . . . . . . .
Return of annuity and single premium universal  life policyholder  account

balances

. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Financing fees incurred and deferred . . . . . . . . . . . . . . . . . . . . . . . . . .
Proceeds from notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Repayments of notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Increase (decrease) in amounts due under repurchase  agreements . . . . . . .
Amounts due to reinsurer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Proceeds from issuance of subordinated debentures . . . . . . . . . . . . . . . . .
Net proceeds from issuance of common stock . . . . . . . . . . . . . . . . . . . .
Acquisitions of common stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Acquisition of 8% Trust Preferred Securities . . . . . . . . . . . . . . . . . . . . .
Dividends paid . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Year ended December 31,

2004

2003

2002

1,973,971
(202,064)

1,727,008
(649,434)

2,435,230
(837,882)

(778,750)
(9,598)
260,000
(31,833)
156,085
—
57,500
7,313
—
—
(767)

(472,220)
(610)
—
(11,500)
(132,941)
(10,908)
12,000
171,265
(9,314)
—
(352)

(332,042)
(100)
10,000
(13,334)
241,731
(3,410)
—
137
(857)
(60)
(163)

Net cash provided by financing activities . . . . . . . . . . . . . . . . . . . . . . . .

1,431,857

622,994

1,499,250

Increase (decrease) in cash and cash equivalents . . . . . . . . . . . . . . . . . . .

Cash and cash equivalents at beginning of  year . . . . . . . . . . . . . . . . . . . .

30,066

32,598

11,435

(162,967)

21,163

184,130

Cash and cash equivalents at end of year . . . . . . . . . . . . . . . . . . . . . . . .

$

62,664

$

32,598

$

21,163

Supplemental disclosures of  cash flow information:
Cash paid during the year  for:

Interest on notes payable and repurchase agreements . . . . . . . . . . . . . .
Interest on subordinated debentures . . . . . . . . . . . . . . . . . . . . . . . . .
Income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$

3,978
8,518
29,500

$

2,629
7,139
25,735

$

3,897
—
5,979

Non-cash financing and investing activities:

Premium and interest bonuses deferred as  sales  inducements
Advances by related party under General  Agency Commission  and

. . . . . . . .

75,162

31,249

28,153

Servicing Agreement deferred as policy acquisition  costs . . . . . . . . . .

20,000

14,429

11,796

Issuance of 1,591,083 shares of common stock to NMO  Deferred

Compensation Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Conversion of subordinated debentures . . . . . . . . . . . . . . . . . . . . . . .
Subordinated debentures issued to subsidiary trusts for  common  equity

securities of the subsidiary trust . . . . . . . . . . . . . . . . . . . . . . . . . . .

—
2,485

1,770

9,997
—

372

—
—

—

See accompanying notes.

F-9

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

NOTES TO CONSOLIDATED FINANCIAL  STATEMENTS

DECEMBER 31, 2004

1. Organization  and Significant Accounting Policies

Organization

American Equity Investment Life Holding Company  (the  Company), through its wholly-owned

subsidiaries, American Equity Investment Life Insurance Company  and American Equity Investment
Life Insurance Company of New York, is licensed to sell insurance products in 48 states and  the
District  of Columbia at December 31,  2004.  The  Company offers a broad array of annuity and
insurance products. The Company’s business consists primarily  of the sale of index  and fixed rate
annuities. The Company operates solely  in the life insurance business.

Consolidation and Basis of Presentation

The consolidated financial statements include the accounts  of the Company  and its wholly-owned

subsidiaries: American Equity Investment Life Insurance Company  (‘‘American  Equity Life’’), American
Equity Investment Life Insurance Company of New York, American Equity Investment  Capital, Inc.,
and American Equity Investment Properties, L.C. All significant intercompany accounts and
transactions have been eliminated.

The Company adopted the Accounting Standards  Executive Committee of the American Institute

of Certified Public Accountants Statement of  Position (SOP) 03-1, ‘‘Accounting and Reporting by
Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for  Separate Accounts’’ on
January 1, 2004. As it applies to the Company,  SOP 03-1 established guidance  for the  accounting and
presentation of costs related to sales  inducements (first year premium and interest bonuses credited to
policyholder account balances). There was no change  to  the Company’s method of accounting for sales
inducements; however, the capitalized  costs are  now separately disclosed in the consolidated balance
sheets and the related amortization expense is  included in  interest credited to account balances  in the
consolidated statements of income. Prior  to 2004, the  capitalized  costs were included  in deferred  policy
acquisition costs and the amortization  expense was included in the  amortization of deferred  policy
acquisition costs. The 2003 and 2002 amounts have been reclassified to conform with  the 2004
presentation. The adoption of SOP 03-1 had no effect on  net income  or stockholders’ equity.

The Company adopted Financial Accounting Standards Board  (‘‘FASB’’)  Interpretation  No. 46
(‘‘FIN 46’’),  ‘‘Consolidation of Variable Interest Entities, an  Interpretation  of Accounting Research  Bulletin
No. 51’’ on December 31, 2003, retroactive to January  1, 2003.  Prior to the adoption of  FIN  46, the
Company’s subsidiary trusts, American Equity Capital  Trust I and American  Equity  Capital Trust II
were included in the Company’s consolidated financial  statements. The  subsidiary trusts are no longer
consolidated upon adoption of FIN 46, and the  effect of such deconsolidation is  that  the obligations of
the trusts to the preferred security holders,  previously reported as minority interests, have been
replaced with the Company’s subordinated debt obligations to the trusts  and  the Company’s  equity
investments in the trusts. Interest payments on the subordinated debentures are no longer eliminated  in
consolidation but rather are reported as  interest expense.  The  adoption of FIN 46 had no impact on
net income, stockholders’ equity or previously reported  quarterly net income for 2003.

The preparation of consolidated financial statements in conformity with accounting  principles
generally  accepted in the United States requires management to make estimates and  assumptions  that
affect the reported amounts of assets and liabilities  and disclosure of  contingent assets and liabilities at
the date of the consolidated financial statements and the  reported amounts  of  revenues and expenses
during the reporting period. Significant  estimates and assumptions are utilized  in the calculation of

F-10

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2004

deferred policy acquisition costs, deferred sales inducements,  policyholder liabilities and accruals,
valuation of embedded derivatives on  index reserves and valuation allowances on deferred tax assets
and investments. It is reasonably possible that  actual experience could differ from the estimates and
assumptions utilized.

Reclassifications

Certain items appearing in the 2003 and 2002  consolidated financial statements have  been

reclassified to conform with the current  year  presentation.

Investments

Fixed maturity securities (bonds and redeemable  preferred stocks maturing  more than one  year

after issuance) that may be sold prior to maturity are classified as  available for sale. Available for sale
securities are reported at estimated fair value and unrealized gains and losses, if any, on these
securities are included directly in a separate component of stockholders’ equity, net  of income taxes
and certain adjustments, for assumed  changes  in amortization of deferred policy acquisition costs and
deferred sales inducements. Premiums  and discounts  are amortized/accrued using methods which  result
in a constant yield over the securities’ expected lives. Amortization/accrual of premiums and discounts
on mortgage and asset-backed securities  incorporate prepayment assumptions to estimate  the securities’
expected lives.

Fixed maturity securities that the Company has the positive intent  and ability  to  hold  to  maturity

are classified as held for investment.  Held for investment  securities are reported at  cost adjusted for
amortization of premiums and discounts.  Changes in the market value of these securities, except for
declines that are other than temporary, are not reflected in the Company’s financial statements.
Premiums and discounts are amortized/accrued  using methods which result in a constant yield over the
securities’ expected lives.

Equity securities, comprised of common  and non-redeemable preferred stocks, are classified as
available for sale and are reported at  market  value. Unrealized gains and losses are included  directly in
a separate component of stockholders’  equity,  net of income taxes.

Mortgage loans on real estate are reported  at cost, adjusted  for amortization of premiums and

accrual  of discounts. If the Company  determines that the  value of any  mortgage loan  is impaired, the
carrying  amount of the mortgage loan  will be reduced to its fair value, based upon the present value of
expected future cash flows from the loan discounted  at the loan’s effective interest rate,  or the fair
value of the underlying collateral.

Policy loans are reported at unpaid principal.

The carrying amounts of all the Company’s investments are reviewed on an ongoing basis for
credit deterioration. If this review indicates  a decline  in market value that is other than temporary,  the
Company’s carrying amount in the investment  is reduced  to its  estimated  fair value and  a specific
writedown is taken. Such reductions in  carrying  amount  are recognized as realized losses  and charged
to income. Realized gains and losses on  sales  are determined on the basis of specific  identification of
investments.

Market values, as reported herein, of fixed maturity  and equity securities are based  on the latest

quoted market prices, or for those fixed  maturity securities not readily  marketable, at values which are
representative of the market values of  issues of comparable yield and  quality.

F-11

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2004

Derivative Instruments

Pursuant to Statement of Financial Accounting  Standards (‘‘SFAS’’) No. 133, Accounting for

Derivative Instruments and Hedging Activities, all derivative instruments (including certain  derivative
instruments embedded in other contracts)  are recognized in the balance sheet at their  fair values and
changes in fair value are recognized immediately  in earnings, unless  the derivatives qualify  as hedges of
future cash flows. For derivatives qualifying as  hedges  of  future cash flows, the effective portion  of  the
changes in fair value is recorded temporarily in equity,  then recognized in  earnings along with the
related effects of the hedged items. Any ‘‘ineffective’’ portion of a hedge is reported in earnings as it
occurs.

The Company has index annuity products that guarantee the return of  principal to the  policyholder

and credit interest based on a percentage  of the gain  in a specified market index. A portion of the
premium from each policyholder is invested in  investment grade fixed income securities to cover  the
minimum guaranteed value due the policyholder at the end of the  contract term. A portion  of the
premium is used to purchase derivatives  consisting  of call options on the  applicable market indices to
fund the index credits due to index annuity policyholders. Substantially  all  such call options are  one
year options purchased to match the  funding requirements of  the underlying policies. The call options
are marked to market with the change  in fair value  included  as a  component of  our revenues. On  the
respective anniversary dates of the index policies, the  index used to compute the annual index credit is
reset and the Company purchases new one-year call options to fund the next annual index credit.  The
Company manages the cost of these  purchases  through the terms  of  its  index annuities, which permits
the Company to change annual participation rates, asset fees,  and/or caps,  subject to guaranteed
minimums. By reducing participation  rates, asset  fees  or caps, the Company can limit option costs  to
budgeted amounts except in cases where the contractual features would  prevent further modifications.

The Company’s strategy attempts to  mitigate  any potential  risk  of  loss under these agreements
through a regular monitoring process which evaluates the program’s  effectiveness.  The  Company is
exposed  to risk of loss in the event of nonperformance by the  counterparties and,  accordingly, the
Company purchases its option contracts from multiple counterparties and evaluates the creditworthiness
of all counterparties prior to purchase of the contracts. At December 31,  2004, all of  these options had
been purchased from nationally recognized investment  banking institutions with a  Standard and Poor’s
credit rating of BBB+ or higher.

Under SFAS No. 133, the future annual index credits  on the Company’s  index annuities are treated

as a ‘‘series of embedded derivatives’’ over the  expected life of the applicable contract. The Company
does not purchase call options to fund the index liabilities which may arise after the next  policy
anniversary date. The Company must  value both  the call options and the  related forward  embedded
options in the policies at fair value. The change in  fair value for  the  call options is  included in  change
in fair value of derivatives and the change in fair value adjustment of the embedded options is  included
in change in fair value of embedded  derivatives in the Consolidated  Statements of Income.

Amortization of deferred policy acquisition costs  and  deferred  sales inducements increased by
$6.4 million in 2004, decreased by $1.7  million in 2003 and increased by $1.4 million in  2002 as a  result
of the impact of SFAS No. 133.

Cash and Cash Equivalents

For purposes of the consolidated statements of cash flows, the Company considers all highly liquid

debt instruments purchased with a maturity of three  months or less to be cash  equivalents.

F-12

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2004

Deferred Policy Acquisition Costs and  Deferred  Sales Inducements

To the extent recoverable from future policy revenues  and  gross  profits, certain costs of producing
new business, principally commissions, first-year  premium and interest  bonuses credited to policyholder
account balances and certain  costs of policy issuance (including policy issue costs of $6.3 million,
$3.8 million and $4.1 million in 2004,  2003  and 2002,  respectively) have been deferred and capitalized
as deferred policy acquisition costs or deferred sales inducements. For annuity and single premium
universal life products, these capitalized costs are being amortized generally  in proportion to expected
gross  profits from surrender charges  and  investment, mortality, and expense margins. That amortization
is adjusted retrospectively when estimates of future gross profits/margins (including the impact of
realized investment gains and losses) to be realized from a group of products  are revised. Deferred
policy acquisition costs and deferred sales  inducements are also adjusted  for the  change in amortization
that would have occurred if available-for-sale  fixed  maturity securities  had  been sold at their aggregate
market value and the proceeds reinvested  at current yields. The impact of this adjustment is included  in
accumulated other comprehensive income  (loss)  within  stockholders’ equity.

For traditional life and accident and  health insurance, deferred policy acquisition costs are being
amortized over the premium-paying period of the related policies in proportion to premium revenues
recognized, principally using the same  assumptions  for interest, mortality and withdrawals  that  are used
for computing liabilities for future policy benefits subject to traditional ‘‘lock-in’’ concepts.

Future Policy Benefits

Future policy benefit reserves for annuity and single premium universal life products are computed

under a retrospective deposit method  and represent policy account balances before applicable
surrender charges. Policy benefits and  claims that  are charged to expense include benefit claims
incurred in the period in excess of related policy account balances. Interest crediting rates (including
first year interest bonuses capitalized as deferred  sales inducements)  for these products ranged from
3.0% to 11.5% in 2004 and 2003 and  from 3.0%  to  12.0% in 2002. These rates include first-year
interest bonuses capitalized as deferred sales  inducements.

The liability for future policy benefits for  traditional life  insurance  is based on net level premium

reserves, including assumptions as to interest, mortality,  and  other assumptions underlying the
guaranteed policy cash values. Reserve interest assumptions  are level and range from 3.0% to 6.0%.
The liabilities for future policy benefits for  accident  and health insurance  are computed using a net
level  premium method, including assumptions as to morbidity and  other assumptions based on the
Company’s experience, modified as necessary  to  give effect to anticipated trends and to include
provisions for possible unfavorable deviations. Policy benefit claims are charged to expense in the
period that the claims are incurred.

Unpaid claims include amounts for losses and related  adjustment expenses and are determined

using individual claim evaluations and  statistical analysis.  Unpaid claims represent estimates  of the
ultimate net costs of all losses, reported  and  unreported, which remain unpaid at December 31  of each
year. These estimates are necessarily  subject to the impact  of future changes in claim severity,
frequency and other factors. In spite  of  the variability inherent in  such situations, management believes
that the unpaid claim amounts are adequate. The estimates are continuously  reviewed and  as
adjustments to these amounts become necessary, such adjustments are reflected  in current operations.

F-13

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2004

Certain group policies include provisions for annual  experience refunds of premiums equal to net

premiums received less a 16% administrative fee and less claims incurred. Such  amounts (2004—
$0.0 million; 2003—$0.1 million; and  2002—$0.3 million) are reported  as a reduction  of traditional life
and accident and health insurance premiums  in the consolidated statements of  income.

Deferred Income Taxes

Deferred income tax assets or liabilities  are computed based on the temporary differences between

the financial statement and income tax  bases of assets and liabilities using the enacted marginal tax
rate. Deferred income tax expenses or  credits  are based  on the changes in the asset or liability from
period to period. Deferred income tax  assets are subject  to ongoing  evaluation of whether such assets
will be realized. The ultimate realization of deferred income tax assets depends on generating future
taxable income during the periods in which temporary differences become deductible. If future income
is not generated as expected, deferred income tax assets may need  to  be written off.

Stockholders’ Equity

On December 9, 2003, the Company completed an initial  public  offering  of  18,700,000 shares  of its

common stock at a price of $9.00 per  share.  Pursuant to the over-allotment option granted to the
underwriters in the offering, the underwriters purchased an additional 2,000,000 shares  on
December 29, 2003 and an additional 805,000 shares on  January 7,  2004, which fully exercised  the
over-allotment option. The proceeds  from the  initial public offering (including proceeds from shares
issued pursuant to the over-allotment option), net  of the underwriting  discount and expenses,  were
approximately $178.0 million.

The Company issued 625,000 shares  of  1998 Series A Participating Preferred Stock (aggregate

liquidation preference of $10.0 million). During  2004, all of these shares converted into 1,875,000
shares of the Company’s common stock.  Prior to conversion, these preferred shares  had participating
dividend rights with shares of the Company’s common stock, when and as such dividends were
declared.

Recognition of Premium Revenues and Costs

Revenues for annuity and single premium universal life products  include surrender  charges
assessed against policyholder account  balances  and mortality and expense charges (single  premium
universal life products only) during the period. Expenses related  to  these products  include interest
credited to policyholder account balances and benefit claims  incurred  in excess of policyholder  account
balances (single premium universal life  products only).

Traditional life and accident and health insurance premiums  are  recognized  as revenues over the

premium-paying period. Future policy  benefits  are recognized  as expenses over the life  of  the policy by
means of the provision for future policy  benefits.

All insurance-related revenues, benefits,  losses  and  expenses are  reported net of reinsurance ceded.

Premiums and Deposits by Product Type

The Company markets index annuities,  fixed  rate  annuities, a variable annuity  and life  insurance.
In connection with its reinsured group life business, the Company also collects renewal premiums  on

F-14

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2004

certain accident and health insurance  policies. Premiums and deposits (net of coinsurance) collected in
2004, 2003 and 2002, by product category were as follows:

Product Type

Index Annuities:

Index Strategies . . . . . . . . . . . . . . . . . . . . .
Fixed Strategy . . . . . . . . . . . . . . . . . . . . . .

Year ended December 31,

2004

2003

2002

(Dollars in thousands)

$1,008,801
491,721
1,500,522

$ 468,716
201,702
670,418

$ 523,224
370,496
893,720

Fixed Rate Annuities . . . . . . . . . . . . . . . . . .

271,385

407,156

703,628

Life Insurance . . . . . . . . . . . . . . . . . . . . . . .
Accident and Health . . . . . . . . . . . . . . . . . . .
Variable Annuities . . . . . . . . . . . . . . . . . . . .

14,566
549
279
$1,787,301

13,001
685
26
$1,091,286

12,958
706
83
$1,611,095

Two national marketing organizations  through which  the Company  markets its products each
accounted for more than 10% of the annuity deposits and insurance premium collections during 2004
and 2003. One national marketing organization accounted for more  than 10%  of  the annuity  deposits
and insurance premium collections during 2002.

Stock-Based Compensation

The Company has elected to follow Accounting Principles Board  Opinion  No. 25, Accounting for
Stock Issued to Employees (APB 25) and related Interpretations in  accounting  for its employee stock
options. Under APB 25, because the  exercise  price of the  company’s employee stock options equals  the
fair value of the underlying stock on the  date of grant, no compensation expense is  recognized.

Pro forma information regarding net income is required by SFAS No.  123, Accounting for Stock-

Based Compensation, as amended by SFAS No. 148, Accounting for Stock-Based Compensation—
Transition and Disclosure, and has been determined as if the Company had accounted for its employee
stock options and subscription rights under the fair value  method of these statements. The fair value
for these options was estimated at the date of grant using a Black-Scholes  option valuation model
(which is primarily used for public companies) for 2004 and 2003 and a  minimum value option  pricing
model (which is used for non-public  companies) for 2002 with the following weighted-average
assumptions:

Year Ended December 31,

2004

2003

2002

Risk-free interest rate . . . . . . . . . . . . . . . . . . . . . . . .
Dividend yield . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Weighted-average expected life . . . . . . . . . . . . . . . . .
Expected volatility . . . . . . . . . . . . . . . . . . . . . . . . . .

3.10%
0%

1.46% 1.45%
0%

0%

10  years

24.5%

10 years

3 years
3.2% N/A

The minimum value option pricing model is  similar to the  Black-Scholes option valuation  model
(which is primarily used for public companies)  except that  it excludes an assumption  for the  expected
volatility of market price.

For purposes of pro forma disclosures, the  estimated  fair value of  the options is amortized to

expense over the options’ vesting period.

F-15

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

The Company’s pro forma net earnings and earnings per common share were as  follows:

Year ended December 31,

2004

2003

2002

Net income, as reported—numerator for  earnings per common share . . .
Deduct: Total stock-based employee compensation expense  determined

(Dollars in thousands,
except per share data)
$25,440

$14,207

$45,284

under fair value based method for all awards, net of related tax effect .

(1,125)

(242)

(491)

Net income, pro forma—numerator for earnings per common share, pro

forma . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

44,159

25,198

13,716

Interest (dividends in 2002 related to  convertible  trust preferred

securities) related to convertible subordinated debentures (net of
income tax benefit) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Numerator for earnings per common share—assuming dilution, pro

1,255

1,347

1,348

forma . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$45,414

$26,545

$15,064

Earnings per common share, as reported . . . . . . . . . . . . . . . . . . . . . . . .
Earnings per common share, pro forma . . . . . . . . . . . . . . . . . . . . . . . . .
Earnings per common share—assuming dilution, as reported . . . . . . . . .
Earnings per common share—assuming dilution, pro  forma . . . . . . . . . .

$
$
$
$

1.19
1.16
1.08
1.05

$
$
$
$

1.45
1.43
1.21
1.20

$
$
$
$

0.87
0.84
0.76
0.74

Comprehensive Income (Loss)

Comprehensive income (loss) includes all changes in  stockholders’ equity  during a period except

those resulting from investments by and  distributions to stockholders. Other  comprehensive income
(loss) excludes net realized investment gains (losses) included  in net income which  merely  represent
transfers from unrealized to realized  gains and  losses. These amounts totaled $0.9 million, $6.9  million
and $(0.1) million in 2004, 2003 and 2002, respectively. Such amounts,  which have  been measured
through the date of sale, are net of adjustments to deferred  policy acquisition costs, deferred  sales
inducements and income taxes totaling $0.5 million in 2004, $3.6 million in 2003 and  $(0.1) million in
2002.

Pending Accounting Changes

In March 2004, the FASB’s Emerging Issues Task  Force (EITF) reached  a consensus  on EITF
Issue No. 03-1, ‘‘The Meaning of Other-Than-Temporary Impairment and Its Application to Certain
Investments’’ (EITF 03-1). EITF 03-1  provides guidance regarding the meaning of
other-than-temporary impairment and its application to investments classified  as either available for
sale or held  to maturity under FASB  Statement No. 115, ‘‘Accounting for  Certain Investments in Debt
and Equity Securities,’’ and to equity  securities accounted for under  the cost method. Included in  EITF
03-1 is guidance on how to account for impairments that are solely due to interest rate  changes,
including changes resulting from increases in sector credit spreads. This guidance was to become
effective for reporting periods beginning after June 15,  2004. However, on  September 30,  2004, the
FASB issued a Staff Position that delays  the effective date for  the recognition and measurement
guidance of EITF 03-1 until additional clarifying  guidance is  issued. The  issuance  of  this  guidance was
delayed during the fourth quarter of  2004, with  additional  discussion  of  this issue  by  the FASB planned

F-16

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

for 2005. We are not able to assess the  impact of the adoption  of EITF 03-1 until final guidance is
issued.

In December 2004, the FASB issued  Statement of  Financial Accounting Standards  (‘‘SFAS’’)

No. 123 (Revised 2004), ‘‘Share-Based  Payment’’ (‘‘SFAS 123R’’). This standard  requires expensing
stock options and other share-based  payments and supersedes SFAS No. 123, which had  allowed
companies to choose between expensing stock options or  showing proforma disclosure only. This
standard is effective for the Company  as of July  1, 2005 and will apply to all awards  granted, modified,
cancelled or purchased after that date as  well as the unvested portion of  prior awards.  The  Company
will adopt the standard as of the effective date  and  does not believe it  will have  a material effect on
the financial statements.

2.

Fair Values of Financial Instruments

The following methods and assumptions  were used by  the Company in  estimating the fair values of

financial instruments:

Fixed maturity securities: Quoted market prices, when available, or price matrices  for securities
which  are not actively traded, developed  using yield data  and other factors relating to instruments or
securities with similar characteristics.

Equity securities: Quoted market prices.

Mortgage loans on real estate: Discounted expected cash flows using interest rates  currently being

offered for similar loans.

Derivative instruments: Quoted market prices from related counterparties.

Policy  loans: The Company has not attempted to determine the  fair values associated  with its
policy loans, as management believes any differences  between the Company’s  carrying value and  the
fair values afforded these instruments  are  immaterial to the  Company’s financial position and,
accordingly, the cost to provide such  disclosure is not  worth the benefit  to be derived.

Cash and cash equivalents: Amounts reported in the consolidated balance sheets for these

instruments approximate their fair values.

Annuity and single premium universal life policy benefit reserves and coinsurance  deposits—related
party: Fair values of the Company’s liabilities  under contracts not involving significant  mortality or
morbidity risks (principally deferred annuities), are  stated at the  cost the Company would incur to
extinguish the liability (i.e., the cash  surrender value) adjusted  as required  under SFAS No. 133. The
coinsurance deposits related to the annuity benefit  reserves  have fair values  determined in a  similar
fashion. The Company is not required  to  and  has not estimated the fair value  of  its  liabilities  under
other contracts.

Notes payable and amounts due under repurchase agreements: The fair value of the contingent
convertible senior notes is based upon quoted market prices.  The  amounts  reported in the  consolidated
balance sheets for other notes payable and  short  term indebtedness under repurchase agreements with
variable interest rates approximate their fair values.

F-17

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

Subordinated debentures: The carrying amount of subordinated debentures  with variable interest
rates reported in the consolidated balance  sheets  approximates fair value.  Fair  values  for subordinated
debentures with fixed interest rates are  estimated  by  discounting expected cash  flows using  interest
rates currently being offered for similar  securities.

Amounts due to related party under General Agency  Commission and Servicing  Agreement: Fair values
are estimated by discounting expected cash flows using interest rates  currently being offered  for similar
instruments.

The following sets forth a comparison  of the fair  values  and carrying amounts of the  Company’s

financial instruments:

December 31,

2004

2003

Carrying
Amount

Estimated
Fair Value

Carrying
Amount

Estimated
Fair  Value

(Dollars in thousands)

Assets
Fixed maturity securities:

Available for sale . . . . . . . . . . . . . . . . . . . . . . .
Held for investment . . . . . . . . . . . . . . . . . . . . . .
Equity securities, available for sale . . . . . . . . . . . . .
Mortgage loans on real estate . . . . . . . . . . . . . . . .
Derivative instruments . . . . . . . . . . . . . . . . . . . . .
Policy loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cash and cash equivalents . . . . . . . . . . . . . . . . . . .
Coinsurance deposits—related party . . . . . . . . . . . .

$2,705,323
4,098,493
38,303
959,779
148,006
362
62,664
2,068,700

$2,705,323
4,005,775
38,303
999,380
148,006
362
62,664
1,780,862

$3,618,025
1,827,289
21,409
608,715
119,833
324
32,598
1,926,603

$3,618,025
1,717,224
21,409
667,341
119,833
324
32,598
1,640,639

Liabilities
Annuity  and single premium universal life  policy

benefit reserves . . . . . . . . . . . . . . . . . . . . . . . . .

9,745,896

8,573,784

8,271,377

7,278,813

Amounts due to related party under General

Agency Commission and Servicing Agreement
. .
Notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Subordinated debentures . . . . . . . . . . . . . . . . . . . .
Amounts due under repurchase agreements . . . . . .

35,812
260,000
173,576
264,875

35,812
287,625
148,833
264,875

40,601
31,833
116,425
108,790

40,601
31,833
87,761
108,790

F-18

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

3.

Investments

At December 31, 2004 and 2003, the  amortized cost and estimated fair value of fixed maturity

securities and equity securities were as  follows:

December 31,  2004

Fixed maturity securities:

Available for sale:

Amortized
Cost

Gross
Unrealized
Gains

Gross
Unrealized
Losses

(Dollars in thousands)

Estimated
Fair Value

United States Government and agencies . . . .
Public utilities . . . . . . . . . . . . . . . . . . . . . . .
Corporate securities . . . . . . . . . . . . . . . . . . .
Redeemable preferred stocks . . . . . . . . . . . .
Mortgage and asset-backed securities:

United States Government and agencies . . .
Non-government . . . . . . . . . . . . . . . . . . . .

$1,766,796
43,297
262,253
34,848

254,640
407,970

$

211
1,552
7,223
1,105

2,436
4,602

$ (58,759)
—
(6,916)
(584)

$1,708,248
44,849
262,560
35,369

(72)
(15,279)

257,004
397,293

$2,769,804

$17,129

$ (81,610)

$2,705,323

Held for investment:

United States Government and agencies . . . .
Corporate securities . . . . . . . . . . . . . . . . . . .

$4,022,646
75,847

$ 2,240
—

$ (94,958)
—

$3,929,928
75,847

Equity securities, available for sale:

Non-redeemable preferred stocks . . . . . . . . . . .
Common stocks . . . . . . . . . . . . . . . . . . . . . . . .

$4,098,493

$ 2,240

$ (94,958)

$4,005,775

$

$

30,472
8,366

38,838

$

$

331
—

331

$

$

(294)
(572)

(866)

$

$

30,509
7,794

38,303

December 31,  2003

Fixed maturity securities:

Available for sale:

United States Government and agencies . . . .
Public utilities . . . . . . . . . . . . . . . . . . . . . . .
Corporate securities . . . . . . . . . . . . . . . . . . .
Redeemable preferred stocks . . . . . . . . . . . .
Mortgage and asset-backed securities:

United State Government and agencies . . .
Non-government . . . . . . . . . . . . . . . . . . . .

$2,594,861
51,300
330,993
8,923

$ 1,150
724
13,485
1,156

$ (57,686)
(189)
(10,753)
—

$2,538,325
51,835
333,725
10,079

263,040
454,639

2,320
3,045

(1,258)
(37,725)

264,102
419,959

$3,703,756

$21,880

$(107,611)

$3,618,025

Held for investment:

United States Government and agencies . . . .
Corporate securities . . . . . . . . . . . . . . . . . . .

$1,751,532
75,757

$ — $(110,065)
—

—

$1,641,467
75,757

Equity securities, available for sale:

Non-redeemable preferred stocks . . . . . . . . . . .
Common stocks . . . . . . . . . . . . . . . . . . . . . . . .

$1,827,289

$ — $(110,065)

$1,717,224

$

$

16,182
5,612

21,794

$

$

41
—

41

$

$

(132)
(294)

(426)

$

$

16,091
5,318

21,409

F-19

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

The amortized cost and estimated fair value of fixed maturity  securities at December  31, 2004, by

contractual maturity, are shown below. Actual maturities will differ  from  contractual  maturities because
borrowers may have the right to call  or  prepay obligations with  or without call or prepayment  penalties.
All of the Company’s mortgage-backed  and asset-backed securities  provide for  periodic  payments
throughout their lives, and are shown below as  a separate line.

Available for sale

Held for investment

Amortized
Cost

Estimated
Fair Value

Amortized
Cost

Estimated
Fair Value

(Dollars in thousands)

Due after one year through

five years . . . . . . . . . . . . .

$

12,969

$

13,833

$

Due after five years through

ten years . . . . . . . . . . . . . .

271,365

262,760

$

—

—

—

—

Due after ten years through

twenty years . . . . . . . . . . .
Due after twenty years . . . . .

Mortgage-backed and asset-

837,916
984,944

812,259
962,174

815,914
3,282,579

2,107,194

2,051,026

4,098,493

810,652
3,195,123

4,005,775

backed securities . . . . . . . .

662,610

654,297

—

—

$2,769,804

$2,705,323

$4,098,493

$4,005,775

Net unrealized losses on available for sale fixed maturity securities and equity securities  reported

as a separate component of stockholders’ equity were  comprised of the  following  at December 31, 2004
and 2003:

December 31,

2004

2003

(Dollars in thousands)

Net unrealized losses on available for sale fixed maturity

securities and equity securities . . . . . . . . . . . . . . . . . . . . . . .

$(65,016) $(86,116)

Adjustments for assumed changes in amortization  of deferred

policy  acquisition costs and deferred sales inducements . . . . .

35,041

51,128

Net unrealized gain and amortization on  fixed  maturity

securities transferred from available for sale to held for
investment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred income tax benefit . . . . . . . . . . . . . . . . . . . . . . . . . .

Net unrealized losses reported as accumulated other

330
10,376

—
12,246

comprehensive loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$(19,269) $(22,742)

F-20

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CASH  FLOWS (Continued)

(Dollars in thousands)

The following table shows our investments’ gross unrealized  losses and  fair value, aggregated  by

investment category and length of time  that  individual securities have been  in a continuous unrealized
loss position, at December 31, 2004:

Less than 12 months

12 months or  more

Total

Estimated Unrealized Estimated Unrealized Estimated Unrealized
Fair Value

Fair Value

Fair Value

Losses

Losses

Losses

Fixed maturity  securities:

Available  for sale:

United States Government and agencies
Corporate  securities
. . . . . . . . . . . . . . . . . . . .
Redeemable preferred stocks . . . . . . . . . . . . . . .
. . . . . . . . .
Mortgage and asset-backed securities

. . . . . . . $1,206,169
53,367
19,416
51,593

$(39,591) $ 440,809
5,205
—
217,322

(4,042)
(584)
(2,032)

$(19,168) $1,646,978
58,572
19,416
268,915

(2,874)
—
(13,319)

$(58,759)
(6,916)
(584)
(15,351)

$1,330,545

$(46,249) $ 663,336

$(35,361) $1,993,881

$(81,610)

Held for  investment:

United States Government and agencies

. . . . . . . $1,781,894

$(34,576) $1,336,616

$(60,382) $3,118,510

$(94,958)

$1,781,894

$(34,576) $1,336,616

$(60,382) $3,118,510

$(94,958)

Equity securities, available for sale:

Non-redeemable preferred stocks . . . . . . . . . . . . $
Common  stocks . . . . . . . . . . . . . . . . . . . . . . .

$

8,424
—

8,424

$

$

(178) $
—

(178) $

6,066
2,373

8,439

$

$

(116) $
(572)

14,490
2,373

(688) $

16,863

$

$

(294)
(572)

(866)

Approximately 93% of the unrealized losses on fixed maturity securities shown in the  above table

are on securities that are rated investment grade. These unrealized losses are primarily from the
Company’s investments in United States  Government agencies and United  States Government agency
mortgage-backed securities. These securities  are relatively long in duration and are callable, making the
value of such securities very sensitive to changes in  market  interest rates.  Approximately 7% of the
unrealized losses on fixed maturity securities shown  in the above table are  on securities rated below
investment grade. The Company reviews all investments on an ongoing basis for  credit deterioration.
Factors considered in evaluating whether a  decline in value is other than  temporary  include:

(cid:127) the length of time and the extent to which the fair  value has been  less than cost;

(cid:127) the financial condition and near-term prospects  of  the issuer;

(cid:127) whether the investment is rated investment grade;

(cid:127) whether the issuer is current on all payments and  all contractual payments  have been made as

agreed;

(cid:127) the Company’s intent and ability to retain the investment for a period of time sufficient  to  allow

for any anticipated recovery;

(cid:127) consideration of rating agency actions;

(cid:127) changes in cash flows of asset-backed and mortgage-backed securities.

The securities in an unrealized loss position are  current in  respect to payments  of interest  and

principal and the Company has the ability to hold these securities until  they recover in  fair value.

F-21

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Continued)

(Dollars in thousands)

Components of net investment income  are as follows:

Year ended December 31,

2004

2003

2002

Fixed maturity securities . . . . . . . . . . . . . . . . . . . .
Equity securities . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage loans on real estate . . . . . . . . . . . . . . . .
Policy loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cash and cash equivalents . . . . . . . . . . . . . . . . . . .
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

(Dollars in thousands)
$322,247
1,951
33,241
25
1,327
2,429

$376,319
1,668
52,697
26
580
2,187

$288,087
1,194
15,025
19
3,500
2,892

Less investment expenses . . . . . . . . . . . . . . . . . . .

433,477
(3,551)

361,220
(2,691)

310,717
(2,169)

Net investment income . . . . . . . . . . . . . . . . . . . . .

$429,926

$358,529

$308,548

Proceeds from sales of available for sale fixed maturity securities for the years ended
December 31, 2004, 2003 and 2002 were  $272.7 million,  $507.3 million and $1,821.1 million,
respectively. Scheduled principal repayments,  calls and tenders for  available for  sale fixed maturity
securities for the years ended December  31, 2004, 2003 and  2002 were $1.1 billion,  $1.7 billion and
$1.7 billion, respectively. Calls of held  for investment fixed maturity  securities for the years ended
December 31, 2004 and 2003 were $1,157.4 million and $869.2 million, respectively. There were no  calls
of held for investment fixed maturity securities for the years ended December 31,  2002.

Net realized gains (losses) included in revenues  for the years ended December 31, 2004,  2003 and

2002 are as follows:

Year ended December 31,

2004

2003

2002

(Dollars in thousands)

Available for sale fixed maturity securities:

Gross realized gains . . . . . . . . . . . . . . . . . . . . . . .
Gross realized losses . . . . . . . . . . . . . . . . . . . . . .
Writedowns (other than temporary impairments) . .

$ 13,720
(220)
(12,828)

$19,922
(4,216)
(9,821)

$ 19,943
(6,773)
(13,030)

Equity securities . . . . . . . . . . . . . . . . . . . . . . . . . . .

672
271

943

5,885
1,061

140
(262)

$ 6,946

$

(122)

$

F-22

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Continued)

(Dollars in thousands)

Changes in unrealized appreciation (depreciation)  on investments for  the  years  ended

December 31, 2004, 2003 and 2002 are as  follows:

Year ended December 31,

2004

2003

2002

(Dollars in thousands)

Fixed maturity securities held for investment carried at amortized cost .

$17,347

$(111,892) $44,054

Investments carried at estimated fair  value:

Fixed maturity securities, available for sale . . . . . . . . . . . . . . . . . . .
Equity securities, available for sale . . . . . . . . . . . . . . . . . . . . . . . . .

$21,250
(150)

$ (41,961) $82,509
(681)

660

Adjustment for effect on other balance  sheet  accounts:

Deferred policy acquisition costs and deferred  sales inducements . . .
Deferred income tax asset
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Net unrealized gain and amortization on fixed maturity securities

21,100

(41,301)

81,828

(16,087)
(1,870)

25,541
5,815

(49,470)
(11,624)

transferred from available to sale to  held for investment . . . . . . . .

330

(853)

853

(17,627)

30,503

(60,241)

Change is unrealized appreciation (depreciation) on  investments

carried at estimated fair value . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$ 3,473

$ (10,798) $21,587

The Company transferred fixed maturity  securities at fair  value of $1.2 billion during 2004  and

$436.7 million during 2002 from available for sale to held for investment to match its investment
objectives, which are to hold these investments  to  maturity. The unrealized gain on these securities on
the date of transfer is included as a separate component of accumulated other comprehensive  loss and
is being amortized over the lives of the securities. The  unrealized gains on  the securities  transferred
during 2004 and 2002 were $1.7 million and $1.0 million, respectively, at  the date  of  transfer.  A portion
of the securities transferred during 2004  were called for  redemption subsequent to the  transfer,  and all
of the securities transferred during 2002  were called for  redemption during 2003.

The Company’s mortgage loan portfolio totaled $959.8 million  and $608.7 million  at December 31,
2004 and 2003, respectively, with commitments outstanding  of  $58.8 million at  December 31, 2004. The
portfolio consists of commercial mortgage loans  diversified as to property  type, location and loan size.
The loans are collateralized by the related  properties.

The Company’s mortgage lending policies establish limits on the amount that can be loaned to one

borrower and require diversification  by geographic location and collateral type. The commercial

F-23

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Continued)

(Dollars in thousands)

mortgage loan portfolio is diversified by geographic region and specific collateral property type  as
follows:

December 31,

2004

2003

Carrying
Amount

Percent

Carrying
Amount

Percent

(Dollars in thousands)

Geographic distribution
East . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Middle Atlantic . . . . . . . . . . . . . . . . . . . . .
Mountain . . . . . . . . . . . . . . . . . . . . . . . . .
New England . . . . . . . . . . . . . . . . . . . . . .
Pacific . . . . . . . . . . . . . . . . . . . . . . . . . . . .
South Atlantic . . . . . . . . . . . . . . . . . . . . . .
West North Central . . . . . . . . . . . . . . . . . .
West South Central . . . . . . . . . . . . . . . . . .

$196,805
80,098
148,608
50,624
84,860
166,606
165,041
67,137

20.5% $115,817
56,563
8.3%
79,777
15.5%
5.3%
38,539
42,327
8.8%
17.4% 105,635
17.2% 125,163
44,894
7.0%

19.0%
9.3%
13.1%
6.3%
7.0%
17.4%
20.5%
7.4%

Total . . . . . . . . . . . . . . . . . . . . . . . . . . .

$959,779

100.0% $608,715

100.0%

Property type distribution
Office . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Medical Office . . . . . . . . . . . . . . . . . . . . .
Retail . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Industrial/Warehouse . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . .
Hotel
. . . . . . . . . . . . . . . . . . . . . . . .
Apartment
Mixed use/other . . . . . . . . . . . . . . . . . . . . .

$296,995
65,396
218,133
236,835
25,652
44,984
71,784

30.9% $145,490
55,314
6.8%
22.7% 163,434
24.7% 162,943
20,819
2.7%
29,565
4.7%
31,150
7.5%

23.9%
9.1%
26.8%
26.8%
3.4%
4.9%
5.1%

Total . . . . . . . . . . . . . . . . . . . . . . . . . . .

$959,779

100.0% $608,715

100.0%

At December 31, 2004, fixed maturity  securities and short-term  investments with an  amortized cost

of $2.0 million were on deposit with state agencies to meet regulatory requirements. There are no
restrictions on these assets.

At December 31, 2004, the only investment in any person or its affiliates  (other than bonds issued

by agencies of the United States Government) that exceeded  10% of  stockholders’ equity  was FBL
Capital Trust I with an estimated fair value  and  amortized cost  of $75.8 million.

F-24

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Continued)

(Dollars in thousands)

4. Deferred Policy Acquisition Costs and Deferred  Sales Inducements

An analysis of deferred policy acquisition costs is presented below for the years ended

December 31, 2004 and 2003:

Balance at beginning of year . . . . . . . . . . . . . . . . . . . . . . . . .
Costs deferred during the year . . . . . . . . . . . . . . . . . . . . . . . .
Amortized to expense during the year . . . . . . . . . . . . . . . . . .
Effect of net unrealized losses . . . . . . . . . . . . . . . . . . . . . . . .

2004

2003

(Dollars in thousands)
$532,656
$608,197
104,408
188,248
(47,450)
(67,867)
18,583
(15,557)

Balance at end of  year . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$713,021

$608,197

An analysis of deferred sales inducements is  presented below  for the  years  ended December 31,

2004 and 2003:

Balance at beginning of year . . . . . . . . . . . . . . . . . . . . . . . . . .
Costs deferred during the year . . . . . . . . . . . . . . . . . . . . . . . .
Amortized to expense during the year . . . . . . . . . . . . . . . . . . .
Effect of net unrealized losses . . . . . . . . . . . . . . . . . . . . . . . . .

2004

2003

(Dollars in thousands)
$62,794
$ 95,467
31,249
75,162
(5,532)
(10,632)
6,956
(530)

Balance at end of  year . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$159,467

$95,467

5. Reinsurance and Policy Provisions

Coinsurance

The Company has entered into two coinsurance agreements with EquiTrust Life  Insurance
Company (‘‘EquiTrust’’), an affiliate of  Farm  Bureau Life  Insurance Company (‘‘Farm  Bureau’’)
covering 70% of certain of the Company’s fixed rate and index  annuities issued  from August  1, 2001
through December 31, 2001, 40% of  those contracts  issued  during  2002 and 2003 and 20% of those
contracts issued from January 1, 2004  to  July  31, 2004,  when the agreement  was suspended  by  mutual
consent of the parties. As a result of the suspension, new business will  no longer  be  ceded to EquiTrust
until the parties mutually agree to resume the  coinsurance of new business.  The business reinsured
under these agreements is not eligible  for recapture  before  the expiration  of  10 years. As  of
December 31, 2004, Farm Bureau beneficially owned 14.4%  of the Company’s  common stock.

Total annuity deposits ceded were $202.1 million, $649.4  million and $837.9  million for the years
ended December 31, 2004, 2003 and 2002, respectively. Expense allowances received  were $22.6 million,
$65.6 million and $99.4 million for the  years ended December 31, 2004,  2003 and 2002, respectively.
Coinsurance deposits (aggregate policy  benefit reserves  transferred  to  EquiTrust  under these
agreements) with EquiTrust were $2.1  billion and $1.9 billion at December 31,  2004 and  2003,
respectively. The Company remains liabile with respect  to the policy  liabilities ceded  to  EquiTrust
should EquiTrust fail to meet the obligations it has assumed. None of the coinsurance deposits with
EquiTrust are deemed by management to be uncollectible. The balance due under these  agreements to
EquiTrust was $32.0 million at December  31, 2004 and $22.6  million at  December  31, 2003, and

F-25

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Continued)

(Dollars in thousands)

represents the market value of the call options related to the  ceded business held by the  Company to
fund the index credits and cash due to  or from EquiTrust related to the transfer of  annuity deposits.

During  1998, the Company entered into a  modified  coinsurance agreement to cede 70% of its
variable annuity business to EquiTrust. Under this agreement, the  Company paid EquiTrust $0.2 million
for each  of the years ended December  31, 2004, 2003 and 2002. The  modified  coinsurance agreement
will continue until termination by written notice at the election  of either party.  Any  such termination
will apply to the submission or acceptance of new policies, and business reinsured under the agreement
prior to any such termination is not eligible for recapture before the expiration  of  10 years. EquiTrust
(or one of its affiliates) provides the  administrative support necessary to manage this business.

Financial Reinsurance

The Company has entered into two reinsurance transactions with Hannover Life  Reassurance
Company of America (‘‘Hannover’’),  which are  treated as reinsurance under  statutory accounting
practices and as financial reinsurance under accounting  principles generally  accepted in the  United
States (‘‘GAAP’’). The first transaction became  effective November 1, 2002 (the ‘‘2002 Hannover
Transaction’’) and the second transaction became effective  September 30,  2003 (the ‘‘2003 Hannover
Transaction’’). The agreements for these transactions include a coinsurance segment  and a  yearly
renewable term segment reinsuring a portion of  death benefits  payable on certain annuities issued from
January 1, 2002 to December 31, 2002  (2002 Hannover Transaction) and issued from January  1, 2003 to
September 30, 2003 (2003 Hannover Transaction). The  coinsurance segments provide reinsurance to the
extent of 6.88% (2002 Hannover Transaction) and 13.41% (2003 Hannover Transaction)  of all risks
associated with the Company’s annuity policies covered  by these reinsurance agreements.  The 2002
Hannover Transaction provided $29.8  million  in net statutory  surplus benefit during 2002 and the 2003
Hannover Transaction provided $29.7  million  in net statutory  surplus benefit during 2003. The statutory
surplus benefits provided by these agreements were  reduced  by $13.1 million in 2004  and $6.8  million
in 2003. The remaining statutory surplus benefit under these  agreements will be reduced in  the
following years as follows: 2005—$11.6 million; 2006—$12.4 million; 2007—$13.2 million; 2008—
$6.2 million. Risk charges attributable to the 2003 and 2002 Hannover  Transactions of $2.2  million,
$1.6 million and $0.2 million were incurred  during  2004, 2003 and 2002, respectively.

The statutory surplus benefit provided by the 2003 Hannover Transaction replaced the statutory
surplus benefit previously provided by  a  financial  reinsurance  agreement entered into during 2001 with
a subsidiary of Swiss Reinsurance Company (‘‘Swiss Re’’). The Company terminated this agreement and
recaptured all reserves subject to this  agreement effective September 30,  2003. The  Swiss Re agreement
was treated as reinsurance under statutory accounting  requirements and as financial reinsurance under
GAAP. An amount due to reinsurer  ($10.9 million at December 31, 2002) was recorded under GAAP
equal to the amount of the expense allowance received and  was being repaid ratably over a  five-year
period. The termination of this agreement resulted in the full  repayment of the amount due to
reinsurer. The agreement bore interest  at  the ninety day London Interbank Offered Rate (‘‘LIBOR’’)
plus 140 basis points. Risk charges and  interest expense incurred on the  cash portion of the surplus
benefit provided by the agreement were  $0.2  million and $0.6 million for the  years  ended December 31,
2003 and 2002, respectively. This agreement provided an initial statutory surplus benefit of
$35.0 million in 2001. The statutory surplus benefit remaining  at January  1, 2003 was $30.9 million,  all
of which was eliminated upon termination of the agreement.

F-26

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Continued)

(Dollars in thousands)

Indemnity Reinsurance

In the normal course of business, the  Company seeks to limit  its exposure  to  loss on any single

insured  and to recover a portion of benefits  paid  under its life  and  accident  and health insurance
products by ceding reinsurance to other  insurance  enterprises  or reinsurers. Reinsurance coverages for
life insurance vary according to the age  and risk  classification of the insured. Reinsurance contracts  do
not relieve the Company of its obligations  to  its  policyholders. To  the  extent that reinsuring companies
are later unable to meet obligations under reinsurance agreements, the Company’s  life insurance
subsidiaries would be liable for these obligations, and payment  of  these obligations could result  in
losses to the Company. To limit the possibility of such losses, the  Company evaluates  the financial
condition of its reinsurers, and monitors concentrations of credit risk. No  allowance for uncollectible
amounts has been established against the Company’s asset  for amounts receivable from other insurance
companies since none of the receivables are deemed by management to be uncollectible.

6.

Income Taxes

The Company files a consolidated federal  income tax return  with all  its subsidiaries.

The Company’s income tax expense is as  follows:

Year ended December 31,

2004

2003

2002

(Dollars in thousands)

Consolidated statement of income

Current income taxes . . . . . . . . . . . . . . . . . . . . . . .
Deferred income taxes . . . . . . . . . . . . . . . . . . . . . .

$ 37,857
(13,600)

$15,812
(2,307)

$ 18,390
(11,091)

Total income tax expense included in  consolidated

statement of income . . . . . . . . . . . . . . . . . . . . . .

24,257

13,505

7,299

Stockholders equity
Expense (benefit) relating to change in net

unrealized investment gains/losses . . . . . . . . . . . . .

1,870

(5,815)

11,624

Total income tax expense included in  consolidated

financial statements . . . . . . . . . . . . . . . . . . . . . . .

$ 26,127

$ 7,690

$ 18,923

F-27

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Continued)

(Dollars in thousands)

Income tax expense in the consolidated statements of income  differed from the amount computed

at the applicable statutory federal income  tax  rate (35%) as follows:

Year ended December 31,

2004

2003

2002

Income before income taxes and minority interests . . . . . . . . . . . . . . . . .

(Dollars in thousands)
$38,945

$69,541

$28,951

Income tax expense on income before  income taxes  and minority

interests . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$24,339

$13,631

$10,133

Tax  effect of:

Earnings attributable to company-obligated  mandatorily redeemable

preferred securities of subsidiary trusts (see note  9) . . . . . . . . . . . . .
State income taxes, net of federal benefit or  expense . . . . . . . . . . . . .
Dividends received deduction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

—
120
(23)
(179)

— (2,606)
(233)
(67)
(41)
(11)
46
(48)

Income tax expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$24,257

$13,505

$ 7,299

Effective tax rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

34.9% 34.7% 25.2%

Deferred income tax assets or liabilities are  established for  temporary differences between the

financial reporting amounts and tax bases of assets and liabilities that  will result in deductible or
taxable amounts, respectfully, in future  years.

F-28

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

The tax effects of temporary differences  that give rise to the deferred  tax  assets and liabilities at

December 31, 2004 and 2003, is as follows:

Deferred income tax assets:

Policy benefit reserves . . . . . . . . . . . . . . . . . . . . . . . . . . .
Unrealized depreciation on available for sale  fixed

maturity securities and equity securities . . . . . . . . . . . . .
Deferred compensation . . . . . . . . . . . . . . . . . . . . . . . . . .
Net operating loss carryforwards . . . . . . . . . . . . . . . . . . .
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Deferred income tax liabilities:

Accrued discount on fixed maturity securities . . . . . . . . . .
Deferred policy acquisition costs . . . . . . . . . . . . . . . . . . .
Value of insurance in force acquired . . . . . . . . . . . . . . . . .
Amounts due to reinsurers . . . . . . . . . . . . . . . . . . . . . . .
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

December 31,

2004

2003

(Dollars in thousands)

$ 325,285

$ 252,950

10,376
2,428
4,919
194

12,246
859
5,769
951

343,202

272,775

(7,418)
(259,303)
(36)
(5,303)
(580)

(15,645)
(195,986)
(73)
(1,907)
(331)

(272,640)

(213,942)

Net deferred income tax asset . . . . . . . . . . . . . . . . . . . . . . .

$ 70,562

$ 58,833

In the opinion of the Company’s management, realization of its deferred  income tax assets is more

likely than not based on expectations  as to the Company’s  future taxable  income  and considering all
other available evidence, both positive and negative. Therefore, no valuation allowance  against deferred
tax assets has been established.

At December 31, 2004, the Company has non-life  net operating  loss carryforwards for Federal tax

purposes  of $11.3  million which expire  in 2012  through 2023.

7. Notes Payable and Amounts Due Under Repurchase  Agreements

In December 2004, the Company issued  $260.0 million  of contingent convertible  senior  notes due

December 6, 2024 through a private  placement under Rule 144A  of  the Securities Act of 1933. The
notes are unsecured and bear interest at a fixed rate of 5.25% per annum. Interest is payable
semi-annually in arrears on June 6 and December 6  of  each year,  beginning June 6, 2005.  In addition
to regular interest on the notes, beginning with the  six-month interest period  ending June 6, 2012,  the
Company will also pay contingent interest under  certain conditions at  a rate of 0.5% per annum  based
on the average trading price of the notes during a  specified period.

The notes are convertible at the holders’  option prior to the maturity date into cash and  shares of

the Company’s common stock under  the following conditions:

(cid:127) during any fiscal quarter, if the closing sale  price of the  Company’s common stock for at least 20
trading days in the period of 30 consecutive trading  days ending on the last trading  day of the

F-29

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

fiscal quarter preceding the quarter in which  the conversion occurs  is more than 120% of the
conversion price of the notes in effect on  that  30th trading day;

(cid:127) the Company has called the notes  for redemption and the redemption has not yet occurred;  or

(cid:127) upon the occurrence of specified corporate transactions.

Holders may convert any outstanding notes into cash  and  shares of the Company’s  common stock

at an initial conversion price per share of $14.47. This represents  a conversion rate of approximately
69.1085 shares of common stock per $1,000 in  principal  amount of  notes (the ‘‘Conversion Rate’’).
Subject to certain exceptions described in the indenture covering these notes,  at the  time the  notes are
tendered for conversion, the value (the  ‘‘Conversion Value’’) of the  cash and shares of the Company’s
common stock, if any, to be received  by  a  holder  converting $1,000  principal amount of the notes will
be determined by multiplying the Conversion Rate by the ‘‘Ten Day  Average Closing Stock Price’’,
which  equals the average of the closing per share prices of the Company’s common stock on the New
York Stock Exchange on the ten consecutive trading  days beginning on the second trading day
following the day the notes are submitted for conversion. The Company will deliver the  Conversion
Value to holders as follows: (1) an amount in cash (the ‘‘Principal Return’’) equal  to  the lesser of
(a) the aggregate Conversion Value of the  notes to be converted  and (b) the aggregate principal
amount of the notes to be converted, and (2) if the aggregate Conversion Value of the notes to be
converted is greater than the Principal  Return, an amount  in shares (the  ‘‘Net Shares’’)  equal to such
aggregate Conversion Value less the  Principal Return  (the  ‘‘Net Share Amount’’) and (3)  an amount in
cash in lieu of fractional shares of common stock. The  number of Net  Shares to be paid  will be
determined by dividing the Net Share Amount by the Ten Day  Average  Closing Stock Price.

The Company may redeem some or all  of  the notes  at any time on or after  December 15,  2011. In

addition, the holders may require the Company  to  repurchase all or a portion of  their notes on
December 15, 2011, 2014, and 2019 and upon  a change in  control, as defined in the indenture
governing the notes, holders may require  the  Company to repurchase  all or a portion  of their  notes for
a period of time after the change in control. The redemption price  or repurchase price  shall  be  payable
in cash and equal to 100% of the principal amount of  the notes  plus accrued  and unpaid interest
(contingent interest and liquidated damages, if any) up to but  not including  the date  of  redemption  or
repurchase.

The notes are senior unsecured obligations  and  rank equally in  right of  payment with all existing
and future senior indebtedness and senior  to  any  existing and future subordinated indebtedness. The
notes effectively rank junior in right of  payment  to  any existing and future secured indebtedness to the
extent of the value of the assets securing such secured indebtedness. The notes are structurally
subordinated to all liabilities of the Company’s subsidiaries.

Pursuant to EITF Issue No. 04-8, ‘‘The Effect of Contingently Convertible Debt  on Diluted

Earnings Per Share’’, the Company will  be  required  to  include the  dilutive effect of  the contingent
convertible senior notes in its diluted  earnings per share calculation, regardless of whether the  market
price trigger has been met. Because the notes include a mandatory cash  settlement feature for the
principal amount, incremental dilutive  shares  will  only exist  when the  average fair value of the
Company’s common stock for a reporting  period exceeds the initial conversion  price per share of
$14.47.

The Company has agreed to file a registration statement pursuant to which  it will register the
resale of the notes and the shares issuable  upon conversion of the notes. If such registration statement

F-30

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

is not filed or declared effective within  certain time periods  specified in  a registration rights agreement
between the Company and the initial purchasers of the notes, the Company  will  be  required to pay
liquidated damages to the holders of  the notes.

On September 22, 2004, the Company entered into a $50 million revolving  line of  credit agreement

with three banks. The revolving period  of  the facility will be three  years  followed by a  two-year  term
out option. The applicable interest rate  will  be  floating at  LIBOR plus 1.75% or  prime rate, as elected
by the Company. There is no amount outstanding under the revolving line of credit at December 31,
2004. Under this agreement, without obtaining a waiver from  the lenders, the  Company is  required to
maintain a minimum risk-based capital ratio at American Equity  Investment  Life Insurance Company, a
maximum ratio of senior debt to total capital, and is prohibited from paying dividends on its  capital
stock in excess of 33% of consolidated net income for the prior year.

At December 31, 2003, the Company had $31.8 million outstanding  under a credit agreement with

principal and interest payments paid  quarterly.  The notes bore interest at (3.57% at  December 31,
2003) prime or LIBOR plus a specified  margin  of up to 2.25%. The Company repaid  all  outstanding
amounts under this agreement during  2004.

As part of its investment strategy, the Company  enters into securities  repurchase agreements
(short-term collateralized borrowings).  These borrowings are collateralized by investment  securities with
fair market values approximately equal  to the amount due. Such borrowings averaged $196.3  million,
$84.6 million, $46.0 million for the years ended  December  31, 2004, 2003  and 2002,  respectively. The
weighted average interest rate on amounts  due under repurchase agreements  was 1.60%, 1.35%  and
1.59% for the years ended December  31,  2004, 2003 and 2002, respectively.

8. General Agency Commission and Servicing  Agreement

The Company has a General Agency Commission and Servicing Agreement (‘‘Servicing

Agreement’’) with American Equity Investment Service  Company (the Service Company), wholly-owned
by David J. Noble, Chairman, Chief Executive Officer  and President of the Company, whereby  the
Service Company acts as a national supervisory agent with  responsibility for  paying commissions  to
agents of  the Company. Under the terms of  the Servicing Agreement, as  amended, the  Service
Company has paid a portion (ranging  from 13.5% to 100%) of the agents’ commissions for certain
annuity policies issued during 1997-1999  and  2002-2004. In  return, the Company  has paid and agreed to
pay quarterly renewal commissions to the  Service Company  ranging from .0975% to .375%  based upon
the account values of the applicable annuity policies issued during those years.  No renewal commission
is paid unless the underlying policy is in  force on the date renewal  commissions are  calculated pursuant
to the terms of the Servicing Agreement.

The Company records a liability to the Service Company for  the amounts paid  by  the Service
Company to the Company’s agents and  capitalizes  such amounts as  deferred policy acquisition costs.
For all years except 2004, renewal commissions  are capped and interest expense computed at  a 9%
imputed interest rate. The liability to  the  Service  Company  for policies issued during 2004 was created
on December 31, 2004 and quarterly renewal  commissions are payable for five years. The effective
interest rate based upon the estimated future renewal commissions for these policies as of
December 31, 2004 is 14.8%. Actual  renewal  commission payments  may  vary from  expected based upon
the persistency and account value growth of the  covered policies.

F-31

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

During  the years ended December 31, 2004,  2003 and 2002, the  Service Company paid

$20.0 million, $14.4 million and $11.8  million, respectively,  to agents of the Company and  the Company
paid renewal commissions to the Service  Company of $28.1  million,  $22.1 million and  $21.7 million,
respectively. Estimated future payments  under the Servicing Agreement  at December 31, 2004 are as
follows (Dollars in thousands):

Year ending December 31:

2005 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2006 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2007 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2008 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2009 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Amounts representing interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$22,732
5,891
5,659
5,436
5,221

44,939
(9,127)

Net amount

. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$35,812

As a source of funding its portion of producing agents’ commission payments,  the Service

Company borrowed funds from Mr. Noble and a  third party. The amount payable to Mr. Noble by the
Service Company at December 31, 2004  and 2003 was  $3.0 million and $14.3  million, respectively. As
an alternate source of funds for such  first year  commissions,  the  Service Company  borrowed  funds  from
the Company. Notes receivable from  the Service Company under this arrangement  are summarized as
follows (Dollars in thousands):

Interest at 8.75% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest at 9.00% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest at 9.50% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest at Prime . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

December 31,

2004

2003

$ — $ 3,619
2,003
7,799
14,500

419
3,444
12,325

$16,188

$27,921

Principal and interest on all loans to the  Service Company  are  payable quarterly over five years
from the date of the advance. The Service Company  repays the above described indebtedness from the
renewal commissions paid to it under the  General  Agency Commission and Servicing  Agreement.

9.

Subordinated Debentures

The Company’s wholly-owned subsidiary trusts (not  consolidated  under FIN 46) have  issued fixed

rate and floating rate trust preferred securities and have used the proceeds from these offerings to
purchase subordinated debentures from the Company. The Company also issued subordinated
debentures to the trusts in exchange for all of the common  securities of each trust. The sole assets  of
the trusts are the subordinated debentures and any  interest  accrued thereon.  The interest  payment
dates on the subordinated debentures  correspond to the  distribution dates on the  trust preferred
securities issued by the trusts. The trust preferred securities  mature simultaneously with the
subordinated debentures. The Company’s obligations under the  subordinated debentures  and related
agreements provide a full and unconditional guarantee of payments due under  the trust preferred

F-32

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

securities. Following is a summary of subordinated debt obligations  to  the  trusts at December  31, 2004
and 2003:

December 31,

2004

2003

Interest
Rate

Due Date

American Equity Capital Trust I . . . . .
American Equity Capital Trust II . . . .
American Equity Capital Trust III . . . .
American Equity Capital Trust IV . . . .
American Equity Capital Trust VII . . .
American Equity Capital Trust VIII . .

8%
5%

(Dollars in thousands)
$ 26,713
$ 24,073
77,861
77,340
27,840
12,372
10,830
20,600

September  30, 2029
June  1, 2047
April 29,  2034
— Floating
January  8, 2034
12,372 Floating
— Floating
September 14, 2034
— Floating December  22, 2034

$173,576

$116,425

The interest rate for the floating rate subordinated debentures are  based upon the three month

London Interbank Offered rate plus 4.00% for Trust III and IV and 3.75% for Trust VII and VIII.

American Equity Capital Trust I issued  865,671 shares  of trust preferred securities, of  which 2,000

shares are held by one of the Company’s subsidiaries. During 2004, 88,000 shares of these trust
preferred securities converted into 325,923 shares  of the  Company’s common stock. The remaining
777,761 shares of these trust preferred securities  are convertible into 2,872,794 shares of the Company’s
common stock.

The principal amount of the subordinated debentures  issued by  the Company to American  Equity

Capital Trust II (‘‘Trust II’’) is $100.0 million. These debentures were  assigned a fair value of
$74.7 million at the date of issue (based upon an effective  yield-to-maturity of  7%).  The difference
between the fair value at the date of  issue and the principal amount is being accreted over the life of
the debentures. The trust preferred securities  issued by  Trust II  were issued  to  Iowa Farm Bureau
Federation, which owns more than 50% of the voting capital stock  of  FBL Financial Group, Inc.
(‘‘FBL’’), parent company of Farm Bureau. The consideration received by  Trust II in connection with
the issuance of its trust preferred securities consisted of fixed income securities  of equal value which
were issued by FBL.

10. Retirement and Stock Compensation Plans

The Company has adopted a contributory defined contribution plan which is qualified under
Section 401(k) of the Internal Revenue Code.  The  plan covers substantially all full-time employees of
the Company, subject to minimum eligibility  requirements. Employees can contribute up to 15% of
their annual salary (with a maximum  contribution of $13,000 in 2004, $12,000 in 2003  and $11,000 in
2002) to the plan. The Company contributes an additional amount, subject  to  limitations, based on the
voluntary contribution of the employee. Further, the plan provides  for additional employer
contributions based on the discretion  of the  Board  of Directors.  Plan  contributions charged to expense
were $0.2 million for the year ended  December 31, 2004 and  $0.1 million  for each of  the years ended
December 31, 2003 and 2002.

The Company has entered into deferred  compensation arrangements  with certain officers,

directors, and consultants, whereby these individuals agreed  to  take common  stock of the Company  at a
future date in lieu of cash payments at  the time  of  service. The common  stock is to be issued in

F-33

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

conjunction with a ‘‘trigger event’’, as  that term is defined in  the individual agreements. At
December 31, 2004 and 2003, these individuals  have earned,  and the Company has reserved  for future
issuance, 377,853 and 345,829 shares  of common stock, respectively,  pursuant to these arrangements.
The Company has accrued liabilities of $1.9  million and $1.5 million at December 31, 2004  and 2003,
respectively, representing the value associated with the  shares  earned.

During  1997, the Company established the American  Equity Investment NMO Deferred

Compensation Plan (‘‘NMO Deferred Compensation  Plan’’) whereby  agents can  earn common stock in
addition to their normal commissions. Awards are calculated  using  formulas determined annually by the
Company’s Board of Directors and are  generally based upon new  annuity  deposits. For the  years  ended
December 31, 2004, 2003 and 2002, agents earned the  right to receive  414,117 shares,  325,370 shares,
and 692,439 shares, respectively. These shares  will be distributed at the end of the vesting and deferral
period of 9 years. A portion of the awards may be subject to forfeiture if certain production levels are
not met over the remaining vesting period.  The Company recognizes commission expense as the awards
vest. For the years ended December 31,  2004, 2003 and  2002, agents  vested in  449,869 shares,  405,796
shares and 476,918 shares of common  stock,  respectively, and the Company recorded commission
expense (which was subsequently capitalized as deferred policy acquisition costs) of $4.9  million,
$2.6 million and $2.6 million, respectively,  under these plans. Amounts accrued are  reported as other
liabilities until the shares have been issued. At December 31, 2004, the Company has reserved
2,411,445 shares for future issuance under the plans.

During  2003, the Company created a Rabbi Trust,  the NMO Deferred Compensation Trust (the

‘‘Trust’’) and issued 1,591,083 shares of its  common stock to the Trust to fund  the vested share liability
established under the NMO Deferred Compensation Plan. In accordance with  FASB’s Emerging Issues
Task Force Issue No. 97-14, ‘‘Accounting for Deferred Compensation  Arrangements  where Amounts
Earned  are Held in a Rabbi Trust and  Invested’’, the stock held in the Trust is included  as part  of
common stock issued and outstanding. In the  December 31, 2004 consolidated balance sheet, the
common shares held in the Rabbi Trust and the related Trust obligation funded by such shares are
included in the common stock and additional paid-in-capital components  as a respective  deduction and
addition, with no impact on the reported amount of total stockholders’  equity,  as the Plan does not
permit diversification and must be settled by the delivery of a fixed number  of  shares of the  Company’s
stock.

Prior to the Company’s initial public  offering, the Company performed  an  internal valuation which
involved estimates by management to determine a  market value  as there was no publicly quoted market
value for the Company’s stock. Those estimates were based upon various factors including past stock
transactions with third parties, growth  in the Company’s  revenues, comparison of the  Company’s
growth pattern to other companies and annual valuations completed  by investment bankers familiar
with the operations of the Company. The  results of the  internal  valuation affected the amount of
commission expense recognized (which  was  capitalized as deferred  policy acquisition costs)  in
connection with the NMO Deferred  Compensation Plan as  described in  the preceding paragraph. The
results of the internal valuation of the Company’s stock also affected  the calculation  of earnings per
common share—assuming dilution by  affecting the number of  dilutive securities  used in the calculation
(see Note 13).

The Company has a Stock Option and  Warrant Agreement with Mr. Noble (owner of  4% of its
outstanding common stock at December  31, 2004)  which allows the  purchase  of  1,200,000 shares  of the
Company’s common stock. Included in  this amount are warrants  to  purchase 240,000 shares of  common

F-34

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

stock at $3.33 per share that were exercised in 2000  and  options expiring in 2007 to purchase 600,000
shares of common stock at $3.33 per  share  and 360,000  shares  of  common  stock at $7.33 per share.

During  2000, as a separate deferred  compensation agreement, the  Company loaned Mr. Noble

$0.8 million pursuant to a forgivable  loan  agreement. The forgivable loan agreement  is with  full
recourse, and although the proceeds of  the loan were  used  for  the exercise of warrants  described in the
preceding paragraph, the loan is not  collateralized by the shares issued in  connection with  the exercise
of these  warrants. This loan is repayable  in five equal  annual installments  of  principal and  interest,
each  of which may be forgiven if Mr. Noble remains continuously employed by the Company  in his
present  capacity, subject to specified  exceptions.

The Company’s 1996 Stock Option Plan  authorized  grants of options to officers, directors and
employees for up to 1,200,000 shares of the Company’s common  stock.  In  2000, the Company  adopted
the 2000 Employee Stock Option Plan  which authorizes grants of options to officers and employees on
up to 1,800,000 shares of the Company’s  common stock and the Company adopted the 2000 Directors
Stock Option Plan which authorizes grants of options to directors  on  up to 225,000 shares. All options
granted under the 2000 plans have 10  year terms and a six month vesting period after which  they
become  fully exercisable immediately.  All options granted under the  1996 plan  have 10 year terms  and
are vested and exercisable.

Changes in the number of stock options  outstanding during the  years  ended December 31, 2004,

2003 and 2002 are as follows:

Weighted-
Average
Exercise
Price per
Share

Total
Exercise
Price

Number of
Shares

Outstanding at January 1, 2002 . . . . . . . . . . . . . . . .
Granted . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cancelled . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Exercised . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Outstanding at December 31, 2002 . . . . . . . . . . . . .
Granted . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cancelled . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Exercised . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Outstanding at December 31, 2003 . . . . . . . . . . . . .
Granted . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cancelled . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Exercised . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

(Dollars in thousands, except per
share data)
$ 5.66
—
9.13
9.68

2,644,952
—
(15,547)
(103)

$14,978
—
(142)
(1)

2,629,302
300,000
(21,640)
—

2,907,662
570,000
(17,500)
—

5.65
9.00
6.69
—

5.98
10.80
9.71
—

14,835
2,700
(145)
—

17,390
6,156
(170)
—

Outstanding at December 31, 2004 . . . . . . . . . . . . .

3,460,162

6.76

$23,376

F-35

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

Stock options outstanding at December 31, 2004  (all  of  which are currently exercisable except  for

options on 288,000 shares granted in December  2004) are as  follows:

Exercise price:

$3.33 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$4.00 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$5.33 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$7.33 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$8.67 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$9.00 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$9.16 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$9.49 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$9.67 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$9.95 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$10.77 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$11.00 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$12.85 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Number of
Shares

Weighted-
Average
Remaining Life

1,060,500
346,350
114,000
568,770
18,000
291,000
22,500
4,500
495,042
3,500
288,000
245,500
2,500

3,460,162

2.19
2.56
3.64
3.16
4.92
8.94
9.67
9.75
6.14
9.50
10.00
9.44
9.25

At December 31, 2004, the Company had no shares of common stock  available  for future grant
under the 1996 Stock Option Plan, 613,708 shares of common stock available for future grant under
the 2000 Employee Stock Option Plan,  and 213,000 shares of common stock available for future  grant
under the 2000 Directors Stock Option  Plan.

On December 1, 1997, in connection  with a rights offering of shares  of the Company’s common

stock, the Company issued subscription  rights to purchase  an aggregate  of  2,157,375 shares  of  the
Company’s common stock to certain  officers and directors. The subscription rights have an exercise
price of $5.33 per share, were exercisable immediately, and expire on December 1,  2005. During 2002,
the expiration date was extended from  December 1, 2002  to  December  1, 2005 and the Company
recognized compensation expense of $0.2  million.  During  2004, rights with respect to 6,000 shares of
the Company’s common stock were exercised.

11. Life Insurance Subsidiaries

Prior approval of regulatory authorities is required for the  payment of dividends to the Company

by its life insurance subsidiaries which exceed an annual  limitation. During 2005, American Equity Life
could pay dividends to its parent of $60.9  million, without prior approval  from regulatory authorities.

Statutory accounting practices prescribed or permitted  by  regulatory authorities for the Company’s

life insurance subsidiaries differ from generally accepted accounting  principles.  Combined net  income
for the Company’s life insurance subsidiaries as  determined in accordance with statutory accounting
practices was $47.7 million, $25.4 million and $26.0 million in 2004, 2003  and 2002,  respectively, and
total statutory capital and surplus of the  Company’s life insurance subsidiaries was $608.9 million and
$374.6 million at December 31, 2004  and  2003, respectively.

F-36

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED BALANCE SHEETS (Continued)

(Dollars in thousands, except per share data)

12. Commitments and Contingencies

The Company leases its home office  space and certain  equipment under operating leases which

expire through December 2008. During  the years ended December 31,  2004, 2003 and 2002, rent
expense totaled $1.0 million in each of these years. At December 31, 2004, minimum rental payments
due under all noncancellable operating  leases with  initial terms  of one year  or more are  (dollars  in
thousands):

Year ending December 31:

2005 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2006 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2007 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2008 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2009 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$1,030
577
126
68
5

$1,806

Assessments are, from time to time, levied on  the Company by life and health guaranty
associations in most states in which the Company is licensed to cover losses to policyholders of
insolvent or rehabilitated companies. During 2004, the Company paid  $0.6 million in assessments
related to the insolvency of London Pacific Life and Annuity Company and established a reserve for
future assessments related to this insolvency of $1.2  million. The  Company believes  the reserve  for
guaranty fund assessments is sufficient  to  provide for  future assessments  based upon known
insolvencies.

In recent years, companies in the life insurance and annuity business have faced litigation,
including class action lawsuits alleging  improper product design, improper  sales practices  and similar
claims. The Company is currently a defendant in  several purported  class  action lawsuits filed  in state
courts alleging improper sales practices. In  these lawsuits,  the plaintiffs are seeking  returns of premiums
and other compensatory and punitive  damages. We  have reached a final  settlement in  one of these
cases, the impact of which is expected to be immaterial.  The class was  certified as such incident to the
settlement in that case. No class has  been certified in any of the  other  pending  cases as this time.
Although the Company has denied all  allegations in these lawsuits and intends to vigorously defend
against them, the lawsuits are in the early  stages of litigation and neither their outcomes nor a range  of
possible outcomes can be determined  at this time. However, the Company  does not believe that these
lawsuits will  have a material adverse  effect  on its business, financial condition or results of operations.

In addition, the Company is from time  to  time subject to other legal  proceedings and claims in  the

ordinary course of business, none of which  management believe are likely to have a material adverse
effect on our financial position, results of operations or cash flows. There can be no  assurance that
such litigation, or any future litigation, will not have  a material adverse effect on the Company’s
financial position, results of operations  or  cash flows.

F-37

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CASH  FLOWS (Continued)

(Dollars in thousands)

13. Earnings Per Share

The following table sets forth the computation of earnings per common share and  earnings per

common share—assuming dilution:

Numerator:
Net income—numerator for earnings  per common share . .
Interest (dividends in 2002 related to  convertible  rust
preferred securities) on convertible subordinated
debentures (net of income tax benefit) . . . . . . . . . . . . .

Numerator for earnings per common share—assuming

Year ended December 31,

2004

2003

2002

(Dollars in thousands, except per share data)

$

45,284

$

25,440

$

14,207

1,255

1,347

1,348

dilution . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$

46,539

$

26,787

$

15,555

Denominator:
Weighted average common shares outstanding . . . . . . . . . .
Participating preferred stock . . . . . . . . . . . . . . . . . . . . . . .

37,518,141
640,369

15,684,932
1,875,000

14,528,387
1,875,000

Denominator for earnings per common  share . . . . . . . . . .

38,158,510

17,559,932

16,403,387

Effect of dilutive securities:

Convertible subordinated debentures  (convertible  trust

preferred securities in 2002) . . . . . . . . . . . . . . . . . . .
Stock options and management subscription rights . . . . .
Deferred compensation agreements . . . . . . . . . . . . . . . .

Denominator for earnings per common  share—assuming

3,005,902
1,500,158
431,575

3,198,717
683,548
727,653

2,592,514
381,024
1,015,924

dilution . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

43,096,145

22,169,850

20,392,849

Earnings per common share . . . . . . . . . . . . . . . . . . . . . . .
Earnings per common share—assuming dilution . . . . . . . .

$
$

1.19
1.08

$
$

1.45
1.21

$
$

0.87
0.76

F-38

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

CONSOLIDATED STATEMENTS OF CASH  FLOWS (Continued)

(Dollars in thousands)

14. Quarterly Financial Information  (Unaudited)

Unaudited quarterly results of operations are  summarized below.

Quarter ended

2004
Premiums and product charges . . . . . . . . . . . . . . . . .
Net investment income . . . . . . . . . . . . . . . . . . . . . . .
Realized gains on investments . . . . . . . . . . . . . . . . . .
Change in fair value of derivatives . . . . . . . . . . . . . . .
Total revenues . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Earnings per common share . . . . . . . . . . . . . . . . . . .

Earnings per common share—assuming dilution . . . . .

2003
Premiums and product charges . . . . . . . . . . . . . . . . .
Net investment income . . . . . . . . . . . . . . . . . . . . . . .
Realized gains (losses) on investments . . . . . . . . . . . .
Change in fair value of derivatives . . . . . . . . . . . . . . .
Total revenues . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Earnings per common share . . . . . . . . . . . . . . . . . . .

Earnings per common share—assuming dilution . . . . .

March 31

June 30

September 30

December  31

(Dollars in thousands, except per share data)

$

9,357
99,361
379
5,815
114,912
10,437

$

9,058
106,586
10
(4,934)
110,720
10,378

$

$

$

$

$

0.28

0.25

$

$

0.27

0.25

9,333
90,696
196
(13,962)
86,263
4,477

$

8,750
84,235
7,592
33,053
133,630
6,383

0.27

0.23

$

$

0.39

0.34

$

8,936
109,783
422
(19,696)
99,445
10,689

$

$

0.28

0.26

$

8,509
89,299
(907)
6,050
102,951
6,368

$

$

0.39

0.34

$ 10,226
114,196
132
47,511
172,065
13,780

$

$

$

$

$

0.36

0.33

7,546
94,299
65
27,384
129,294
8,212

0.39

0.32

The differences between the change  in fair  value of  derivatives by quarter primarily corresponds to

the performance of the indices upon  which the Company’s call options are  based. Earnings per
common share for each quarter is computed independently  of earnings per  common share for the year.
As a result, the sum of the quarterly  earnings  per  common share amounts may not equal  the earnings
per  common share for the year.

F-39

Schedule I—Summary of Investments—Other

Than Investments in Related Parties

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

December 31, 2004

Column A

Column B

Column C

Column D

Type of Investment

Fixed maturity securities:

Available for sale

Amortized
Cost(1)

Fair
Value

Amount at which
shown in the
balance sheet(2)

(Dollars in thousands)

United States Government and agencies . . . . . . . . . . . .
Public utilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Corporate securities . . . . . . . . . . . . . . . . . . . . . . . . . . .
Redeemable preferred stocks . . . . . . . . . . . . . . . . . . . .
Mortgage and asset-backed securities . . . . . . . . . . . . . .

$1,766,796
43,297
262,253
34,848
662,610

$1,708,249
44,849
262,560
35,368
654,297

$1,708,249
44,849
262,560
35,368
654,297

2,769,804

2,705,323

2,705,323

Held for investment

United States Government and agencies . . . . . . . . . . . .
Corporate securities . . . . . . . . . . . . . . . . . . . . . . . . . . .

4,022,646
75,847

3,929,928
75,847

4,098,493

4,005,775

Total fixed maturity securities . . . . . . . . . . . . . . . . . .

6,868,297

$6,711,098

Equity securities, available for sale:

Non-redeemable preferred stocks . . . . . . . . . . . . . . . . . . .
Common stocks . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Total equity securities . . . . . . . . . . . . . . . . . . . . . . . .

Mortgage loans on real estate . . . . . . . . . . . . . . . . . . . . . . .
Derivative instruments . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Policy loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . .

30,472
8,366

38,838

959,779
148,006
362
62,664

$

$

30,509
7,794

38,303

4,022,646
75,847

4,098,493

6,803,816

30,509
7,794

38,303

959,779
148,006
362
62,664

Total investments . . . . . . . . . . . . . . . . . . . . . . . . . . .

$8,077,946

$8,012,930

(1) On the basis of cost adjusted for  repayments and  amortization of premiums and  accrual  of

discounts for fixed maturity securities, derivative instruments, and short-term  investments, and
unpaid  principal balance for mortgage loans.

(2) Derivative instruments are carried at estimated fair  value.

F-40

Schedule II—Condensed Financial Information  of Registrant

AMERICAN EQUITY INVESTMENT  LIFE HOLDING  COMPANY (PARENT COMPANY)

Condensed Balance Sheets

(Dollars in thousands)

Assets
Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Fixed maturity securities, available for sale, at market (amortized cost: 2004—

$100,000; 2003—$40,000) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Equity securities of subsidiary trusts (not eliminated in consolidation) . . . . . . . . .
Receivable from subsidiary (eliminated  in  consolidation) . . . . . . . . . . . . . . . . . .
Receivables from related party . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Federal income tax recoverable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred income tax asset . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Investment in and advances to subsidiaries . . . . . . . . . . . . . . . . . . . . . . . . . . . .

December 31,

2004

2003

$ 49,366

$

1,947

99,617
5,220
345
16,468
1,319
5,404
12,372

40,024
3,417
1,420
27,921
1,020
6,175
3,149

190,111
568,769

85,073
329,481

Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$758,880

$414,554

Liabilities and Stockholders’ Equity
Liabilities:

Notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Subordinated debentures payable to subsidiary trusts . . . . . . . . . . . . . . . . . . .
Other liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$260,000
173,636
3,740

$ 31,833
116,485
2,520

Total liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Stockholders’ equity:

437,376

150,838

Series preferred stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Common stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Additional paid-in capital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Accumulated other comprehensive loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

—
38,360
215,793
(19,269)
86,620

625
35,294
208,436
(22,742)
42,103

Total stockholders’ equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

321,504

263,716

Total liabilities and stockholders’ equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$758,880

$414,554

See accompanying  note to condensed financial statements.

F-41

Schedule II—Condensed Financial Information of Registrant (Continued)

AMERICAN EQUITY INVESTMENT LIFE HOLDING  COMPANY (PARENT COMPANY)

Condensed Statements of Income

(Dollars in thousands)

Revenues:

Net investment income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Dividends from subsidiary (eliminated  in consolidation) . . . . . . . . . . .
Dividends from subsidiary trusts (eliminated in  consolidation prior to

2003) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Investment advisory fees (eliminated in consolidation) . . . . . . . . . . . . .
Surplus note interest from subsidiary  (eliminated in consolidation)
. . .
Interest on notes receivable from related  party . . . . . . . . . . . . . . . . . .
Change in fair value of derivatives . . . . . . . . . . . . . . . . . . . . . . . . . . .

Total revenues . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Expenses:

Interest expense on notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest expense on subordinated debentures issued to subsidiary trusts
(eliminated in consolidation prior to 2003) . . . . . . . . . . . . . . . . . . .
Other operating costs and expenses . . . . . . . . . . . . . . . . . . . . . . . . . .

Year ended December 31,

2004

2003

2002

$ 2,198
—

$

31
4,000

$

20
5,000

307
10,096
4,080
1,597
60

18,338

214
5,246
4,080
1,291
—

214
1,994
2,780
2,379
—

14,862

12,387

1,749

1,486

1,901

9,609
4,504

7,661
3,013

7,660
2,453

Total expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

15,862

12,160

12,014

Income before income tax (expense) benefit, equity  in undistributed

income of subsidiaries and minority interests . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Income tax (expense) benefit

2,476
(615)

2,702
703

373
1,912

Income before equity in undistributed income of subsidiaries and

minority interests . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

1,861

3,405

2,285

Equity in undistributed income of subsidiaries (eliminated in

consolidation) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Income before minority interests in subsidiaries . . . . . . . . . . . . . . . . . . .
Minority interests in subsidiaries:

Earnings attributable to company-obligated mandatorily redeemable

43,423

45,284

22,035

25,440

19,367

21,652

preferred securities of subsidiary trusts . . . . . . . . . . . . . . . . . . . . . .

—

— (7,445)

Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$45,284

$25,440

$14,207

See accompanying note to condensed financial statements.

F-42

Schedule II—Condensed Financial Information of Registrant (Continued)

AMERICAN EQUITY INVESTMENT LIFE HOLDING  COMPANY (PARENT COMPANY)

Condensed Statements of Cash Flows

(Dollars in thousands)

Operating activities
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Adjustments to reconcile net income  to  net cash provided  by (used  in)

operating activities:
Provision for depreciation and amortization . . . . . . . . . . . . . . . . . . .
Accrual  of discount on equity security . . . . . . . . . . . . . . . . . . . . . . .
Equity in undistributed income of subsidiaries . . . . . . . . . . . . . . . . .
Minority interests in subsidiaries—earnings attributable  to  company-

obligated mandatorily redeemable preferred securities of subsidiary
trusts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Accrual  of discount on debenture issued to subsidiary trust . . . . . . . .
Deferred income tax benefit . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Changes in operating assets and liabilities:

Receivable from subsidiary . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Receivable from related party . . . . . . . . . . . . . . . . . . . . . . . . . . .
Federal income tax recoverable . . . . . . . . . . . . . . . . . . . . . . . . . .
Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Amounts due to related parties . . . . . . . . . . . . . . . . . . . . . . . . . .
Other liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Year ended December 31,

2004

2003

2002

$ 45,284

$ 25,440

$14,207

247
(33)
(43,423)

285
—
(22,035)

159
—
(19,367)

—
522
912

1,075
11,453
(299)
(28)
(21)
1,240

—
522
(241)

7,445
521
(1,353)

(940)
(7,459)
(462)
(433)
(73)
793

20
8,677
(558)
343
100
352

Net cash provided by (used in) operating activities . . . . . . . . . . . . . . . .

16,929

(4,603)

10,546

Investing activities
Capital contributions to subsidiaries . . . . . . . . . . . . . . . . . . . . . . . . . .
Acquisition of fixed maturity securities—available for sale . . . . . . . . . .
Purchases of property, plant and equipment . . . . . . . . . . . . . . . . . . . .
Purchase of surplus notes from subsidiary . . . . . . . . . . . . . . . . . . . . . .

(152,125)
(100,000)
—
—

(50)
(125,025)
—
(40,000)
—
(19)
— (10,000)

Net cash used in investing activities . . . . . . . . . . . . . . . . . . . . . . . . . .

(252,125)

(165,044)

(10,050)

See accompanying note to condensed  financial statements.

F-43

Schedule II—Condensed Financial Information of Registrant (Continued)

AMERICAN EQUITY INVESTMENT LIFE HOLDING  COMPANY (PARENT COMPANY)

Condensed Statements of Cash Flows (Continued)

(Dollars in thousands)

Year ended December 31,

2004

2003

2002

Financing activities
Financing fees incurred and deferred . . . . . . . . . . . . . . . . . . . . . . . . .
Proceeds from notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Repayments of notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Proceeds from issuance of subordinated  debentures . . . . . . . . . . . . . . .
Net proceeds from issuance of common stock . . . . . . . . . . . . . . . . . . .
Dividends paid . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$ (9,598) $

260,000
(31,833)
57,500
7,313
(767)

(610) $ (100)
— 10,000
(13,334)
—
137
(163)

(11,500)
12,000
171,265
(352)

Net cash provided by (used in) financing  activities . . . . . . . . . . . . . . . .

282,615

170,803

(3,460)

Increase (decrease) in cash and cash  equivalents . . . . . . . . . . . . . . . . .
Cash and cash equivalents at beginning of year . . . . . . . . . . . . . . . . . .

47,419
1,947

1,156
791

(2,964)
3,755

Cash and cash equivalents at end of  year . . . . . . . . . . . . . . . . . . . . . .

$ 49,366

$

1,947

$

791

Supplemental disclosures of cash flow information
Cash paid during the year for interest:

Notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Subordinated debentures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$ 6,922
8,518

$

2,629
7,139

$ 1,763
7,139

Non-cash investing and financing activities:

Fixed maturity security contributed to  subsidiary . . . . . . . . . . . . . . .
Subordinated debentures issued to subsidiary trust for common

39,562

equity securities of the subsidiary trust . . . . . . . . . . . . . . . . . . . . .

1,770

—

372

—

—

See accompanying  note to condensed financial statements.

F-44

Schedule II—Condensed Financial Information of Registrant (Continued)

AMERICAN EQUITY INVESTMENT LIFE HOLDING  COMPANY (PARENT COMPANY)

Note to Condensed Financial Statements

December 31, 2004

1. Basis of Presentation

The accompanying condensed financial statements should  be read in conjunction with the
consolidated financial statements and notes thereto of American Equity Investment Life  Holding
Company.

In the parent company financial statements,  the Company’s investment in and  advances to

subsidiaries (which includes surplus notes issued  by American Equity Life)  are stated at cost plus equity
in undistributed income (losses) of subsidiaries  since the  date  of  acquisition and net unrealized gains/
losses on the subsidiaries’ fixed maturity securities  classified  as ‘‘available for sale’’  and equity securities
in accordance with SFAS 115, Accounting for Certain Investments in Debt  and Equity Securities.

See note 7 to the consolidated financial statements for a  description of the parent company’s notes

payable.

F-45

Schedule III—Supplementary Insurance Information

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

Column A

Column B

Column C

Column D

Column E

Deferred
policy
acquisition
costs

Future policy
benefits,
losses,
claims
and loss
expenses

Unearned
premiums

Other policy
claims and
benefits
payable

(Dollars in thousands)

As of December 31, 2004:

Life insurance . . . . . . . . . . . . . . . . . . . .

$713,021

$9,807,969

As of December 31, 2003:

Life insurance . . . . . . . . . . . . . . . . . . . .

$608,197

$8,315,874

As of December 31, 2002:

Life insurance . . . . . . . . . . . . . . . . . . . .

$532,656

$6,737,888

$

$

$

— $94,410

— $60,995

— $35,644

Column A

Column F

Column G

Column H

Column I

Column J

Premium
revenue

Net
investment
income

Benefits,
claims,
losses and
settlement
expenses

Amortization
of deferred
policy
acquisition
costs(1)

Other
operating
expenses

(Dollars in thousands)

Year ended December 31, 2004:

Life insurance . . . . . . . . . . . . . . . . . . . .

$ 37,577

$ 429,926

$310,618

$67,867

$49,116

Year ended December 31, 2003:

Life insurance . . . . . . . . . . . . . . . . . . . .

$ 34,138

$ 358,529

$326,700

$47,450

$39,043

Year ended December 31, 2002:

Life insurance . . . . . . . . . . . . . . . . . . . .

$ 29,040

$ 308,548

$187,793

$34,060

$28,909

(1) Beginning in 2004, deferred sales inducements are reported separately on the consolidated balance
sheet and the amortization of deferred  sales  inducements is  included as  a component of interest
credited. Prior to 2004, deferred sales inducements and  the related amortization were  recorded
with deferred policy acquisition costs. The amounts  for 2003 and 2002  have been  reclassified to
conform to the 2004 presentation.

F-46

Schedule IV—Reinsurance

AMERICAN EQUITY INVESTMENT  LIFE HOLDING COMPANY

Column A

Column B

Column C

Column D

Column E

Column F

Gross amount

Ceded to other
companies

Assumed from
other
companies

Net amount

Percent  of
amount
assumed to net

(Dollars in thousands)

Year ended December 31, 2004:
Life insurance in force, at end
of year . . . . . . . . . . . . . . . .

Insurance premiums and other

considerations:
Annuity  and single premium

universal life product
charges . . . . . . . . . . . . . .
Traditional life and accident

and health insurance
premiums . . . . . . . . . . . .

Year ended December 31, 2003:
Life insurance in force, at end
of year . . . . . . . . . . . . . . . .

Insurance premiums and other

considerations:
Annuity  and single premium

universal life product
charges . . . . . . . . . . . . . .
Traditional life and accident

and health insurance
premiums . . . . . . . . . . . .

Year ended December 31, 2002:
Life insurance in force, at end
of year . . . . . . . . . . . . . . . .

Insurance premiums and other

considerations:

Annuity  and single premium

universal life product
charges . . . . . . . . . . . . . . .

Traditional life and accident

and health insurance
premiums . . . . . . . . . . . . . .

$2,500,878

$

1,258

$125,443

$2,625,063

4.78%

$

29,929

$

7,467

$

— $

22,462

—%

13,399

52

1,768

15,115

$

43,328

$

7,519

$

1,768

$

37,577

11.70%

4.71%

$2,580,812

$

1,034

$141,817

$2,721,595

5.21%

$

26,025

$

5,573

$

— $

20,452

—%

11,941

156

1,901

13,686

$

37,966

$

5,729

$

1,901

$

34,138

13.89%

5.57%

$2,084,417

$

807

$133,745

$2,217,355

6.03%

$

17,091

$

1,715

$

— $

15,376

—%

10,421

362

3,605

13,664

$

27,512

$

2,077

$

3,605

$

29,040

26.38%

12.41%

F-47

Item 15. Exhibits and Financial Statement Schedules.

(a) Exhibits:

Exhibit No.

Description

3.1

3.2

3.3

4.1

4.2

4.3

4.4

4.5

4.6

4.7

4.8

4.9

4.10

4.11

4.12

4.13

4.14

4.15

4.16

Articles of Incorporation,  including Articles of Amendment**++

Articles of Amendment to Articles  of Incorporation filed on September 23, 2003#

Amended and Restated Bylaws†

Agreement dated December 4, 1997  between American Equity Investment Life Holding
Company and Farm Bureau Life Insurance Company re Right of First Refusal*

Stockholders’ Agreement dated April 30, 1997  among  American Equity Investment  Life
Holding Company  and stockholders*

Registration Rights Agreement dated April 30, 1997 between American Equity Investment
Life Holding Company and stockholders*

Amended and Restated Declaration of Trust  of  American Equity Capital  Trust I dated
September 7, 1999†

Indenture dated September  7, 1999  between American Equity Investment Life Holding
Company and West Des Moines State Bank, as  trustee#

Trust Preferred Securities Guarantee Agreement dated  September  7, 1999 between
American Equity Investment Life Holding Company and  West Des  Moines State Bank,  as
trustee#

Trust Common Securities  Guarantee Agreement dated  September 7,  1999 between
American Equity Investment Life Holding Company and  West Des  Moines State Bank,  as
trustee#

Indenture dated October 29,  1999 between American Equity Investment Life  Holding
Company and West Des Moines State Bank, as  trustee)#

Trust Preferred Securities Guarantee Agreement dated  October 29, 1999 between American
Equity Investment Life Holding Company and  West Des Moines,  State  Bank, as trustee#

Trust Common Securities  Guarantee Agreement dated  October  29, 1999 between American
Equity Investment Life Holding Company and  West Des Moines  State  Bank, as  trustee#

Indenture dated December 16,  2003, between American Equity  Investment Life  Holding
Company and Wilmington Trust Company,  as trustee††††††††

Guarantee Agreement dated December  16, 2003, between  American Equity Investment
Life Holding Company and Wilmington  Trust Company,  as  trustee††††††††

Indenture dated April 29, 2004, between American  Equity  Investment Life Holding
Company and JP Morgan Chase Bank, as  trustee††††††††††

Guarantee Agreement dated April 29, 2004, between American Equity  Investment Life
Holding Company  and JP Morgan Chase  Bank, as  trustee††††††††††

Indenture dated September  14, 2004,  between American Equity Investment Life Holding
Company and JP Morgan Chase Bank, as  trustee††††††††††

Guarantee Agreement dated September 14,  2004, between American  Equity  Investment
Life Holding Company and JP Morgan chase Bank,  as trustee††††††††††

Exhibit No.

Description

4.17

4.18

4.19

4.20

4.21

4.22

9

10.1

10.1-A

10.1-B

10.1-C

10.1-D

10.2

10.3

10.4

10.5

Indenture dated December 22,  2004, between American Equity  Investment Life  Holding
Company and JP Morgan Chase Bank, as  trustee##

Guarantee Agreement dated December  22, 2004, between  American Equity Investment
Life Holding Company and JP Morgan Chase  Bank, as  trustee##

Indenture dated December 6,  2004 between American Equity  Investment Life  Holding
Company and US Bank, as trustee.##

Registration Rights Agreement dated as  of December 6, 2004  by  and among American
Equity Investment Life Holding Company, Deutsche Bank Securities Inc.,  Raymond James
& Associates, Inc., and Advest, Inc.##

First Supplemental Indenture dated December 30, 2004  between  American Equity
Investment Life Holding Company and US Bank, as trustee.##

Registration Rights Agreement dated as  of December 30, 2004  between  American Equity
Investment Life Holding Company and Deutsche Bank Securities Inc.##

Voting Trust Agreement  dated  December  30, 1997 among Farm Bureau Life  Insurance
Company, American Equity Investment Life Holding  Company and  David  J. Noble,
David S. Mulcahy and Debra J. Richardson (Voting Trustees)*

Restated and Amended General Agency Commission  and  Servicing Agreement  dated
June 30, 1997 between American Equity Investment Life Insurance Company and American
Equity Investment Service Company*

1999 General Agency Commission and  Servicing  Agreement dated as  of June  30, 1999
between American Equity Investment Life Insurance Company and American Equity
Investment Service Company†

Second Restated and Amended General Agency Commission and Servicing  Agreement
dated as of October 1, 2002 between American Equity Investment Life Insurance Company
and American Equity Investment Service Company††††††

First Amendment to the  1999 General Agency Commission and Servicing Agreement
effective July 1, 2003 between American Equity Investment  Life Insurance Company  and
American Equity Investment Service Company††††††††

First Amendment to Second Restated and Amended General Agency  Commission and
Servicing Agreement effective December 29,  2004 between American  Equity Investment
Life Insurance Company and American  Equity  Investment Service Company##

1996 Stock Option Plan*

Restated and Amended Stock Option and Warrant Agreement dated April 30, 1997
between American Equity Investment Life Holding Company  and D.J.  Noble*

Warrant to Purchase Common Stock  dated May 12, 1997 issued to Sanders Morris Mundy
Inc.*

Deferred Compensation  Agreements  between American Equity Investment Life Holding
Company and

(a) James M. Gerlach dated June 6, 1996*

(b) Terry A. Reimer dated November 11, 1996*

(c) David S. Mulcahy dated December 31,  1997*

10.6

Forgivable Loan Agreement  dated April 30, 2000  between  American Equity Investment
Life Holding Company and D.J. Noble††

Exhibit No.

10.7

10.8

10.9

10.10

10.10-A

10.10-B

10.11

10.12

10.13

2000 Employee Stock Option Plan††

2000 Director Stock Option Plan††

Description

Coinsurance and Yearly Renewable Term Reinsurance  Agreement dated January  1, 2001
between American Equity Investment Life Holding Company  and Atlantic International
Reinsurance Company LTD.††††

Coinsurance Agreement dated December 19,  2001 between American  Equity Investment
Life Holding Company and EquiTrust  Life Insurance Company†††††

Coinsurance Agreement dated December 29,  2003 between American  Equity Investment
Life Holding Company and EquiTrust  Life Insurance Company††††††††

First Amendment to Coinsurance Agreement dated  December 29, 2003 between American
Equity Investment Life Holding Company and  EquiTrust Life Insurance
Company†††††††††

Amended and Restated Credit Agreement dated  December  30, 2002 among American
Equity Investment Life Holding Company, West Des Moines State Bank,  as co-agent, Fleet
National Bank, as documentation agent and U.S. Bank National Association, as
agent††††††

2002 Coinsurance and Yearly  Renewable  Term Reinsurance Agreement  dated November 1,
2002 between American Equity Investment Life Holding  Company and  Hannover Life
Reassurance Company of America†††††††

2003 Coinsurance and yearly  Renewable  Term Reinsurance Agreement  dated September 30,
2003 between American Equity Investment Life Holding  Company and  Hannover Life
Reassurance Company of America#

10.13-A

First Amendment to 2003 Coinsurance and yearly Renewable  Term Reinsurance Agreement
dated September 30, 2003 between American Equity Investment Life Holding  Company
and Hannover Life Reassurance Company  of  America††††††††

10.14

10.15

10.16

10.17

10.18

Form of Change in Control Agreement between American  Equity  Investment Life  Holding
Company and each of John M. Matovina, Kevin R. Wingert, Debra J. Richardson and
Wendy L. Carlson#

Form of Change in Control Agreement between American  Equity  Investment Life  Holding
Company and each James M. Gerlach and Terry A. Reimer#

First Amendment dated August 14, 2003 to Amended and Restated Credit Agreement
dated December 30, 2002 among American  Equity  Investment Life  Holding Company, West
Des Moines State Bank, as co-agent,  Fleet  National Bank, documentation  agent  and U.S.
National Association, as agent#

Second Amendment dated  October 24, 2003  to Amended  and Restated Credit  Agreement
dated December 30, 2002 among American  Equity  Investment Life  Holding Company, West
Des Moines State Bank, as co-agent,  Fleet  National Bank, as  documentation agent and
U.S. Bank National Association, as agent#

Third Amendment dated December 31, 2003, to Amended and Restated Credit Agreement
dated December 30, 2002 among American  Equity  Investment Life  Holding Company, West
Des Moines State Bank, as co-agent,  Fleet  National Bank, as  documentation agent and
U.S. Bank National Association, as agent††††††††

Exhibit No.

10.19

10.20

21.1

23

31.1

31.2

32.1

32.2

Description

Fourth Amendment dated June 30, 2004  to  Amended and Restated  Credit Agreement
dated December 30, 2002 among American  Equity  Investment Life  Holding Company, West
Des Moines State Bank, as co-agent,  Fleet  National Bank, as  documentation agent and
U.S. Bank National Association, as agent†††††††††

Amended and Restated Credit Agreement dated  September 22,  2004 among American
Equity Investment Life Holding Company, West Des Moines State Bank,  LaSalle Bank  and
U.S. Bank National Association††††††††††

Subsidiaries of American Equity Investment Life Holding  Company††††††††

Consent of Independent  Registered Public Accounting Firm

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350,  as Adopted
Pursuant to Section 302 of the Sarbanes-Oxley Act  of 2002

Certification of Chief Financial Officer  pursuant  to  18 U.S.C. Section  1350, as Adopted
Pursuant to Section 302 of the Sarbanes-Oxley Act  of 2002

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350,  as Adopted
Pursuant to Section 906 of the Sarbanes-Oxley Act  of 2002

Certification of Chief Financial Officer  pursuant  to  18 U.S.C. Section  1350, as Adopted
Pursuant to Section 906 of the Sarbanes-Oxley Act  of 2002

* Incorporated by reference to American  Equity Investment Life  Holding Company’s

Registration Statement on Form 10 dated April  29, 1999

** Incorporated by reference to the Registration Statement on Form 10 dated  April 29,  1999
and Post-Effective Amendment No. 1 to the  Registration Statement on Form  10 dated
July 20, 1999

† Incorporated by reference to Form 10-K for the period  ended December 31, 1999

†† Incorporated by reference to Form 10-Q for  the period ended June 30, 2000

††† Incorporated by reference to Form 10-K for the period ended December 31, 2000

†††† Incorporated by reference to Form  10-Q  for the period ended September 30,  2001

††††† Incorporated by reference to Form  10-K for  the period ended December 31, 2001

†††††† Incorporated by reference to Form  10-K for  the period ended December  31, 2002

††††††† Incorporated by reference to Form  10-Q  for  the period ended June  30, 2003

†††††††† Incorporated by reference  to Form 10-K  for  the period ended December  31, 2003

††††††††† Incorporated by reference to Form 10-Q  for the  period  ended  June  30, 2004

†††††††††† Incorporated by reference  to Form 10-Q for  the period ended September 30,  2004

# Incorporated by reference to the Registration Statement on Form  S-1 dated September  15,

2003, including all pre-effective amendments  thereto

## Previously filed with the original Form 10-K for  the period ended December  31, 2004

Exhibit 23

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We consent to the  incorporation by reference in the Registration Statement (Form S-3

No. 333-113630) of American Equity Investment Life Holding Company  and in  the related Prospectus
of our report dated March 23, 2005, with respect  to  American  Equity Investment Life  Holding
Company management’s assessment of the  effectiveness  of internal control over financial reporting, and
the effectiveness of internal control over financial reporting of American  Equity Investment Life
Holding Company, included in this Form  10-K/A.

/s/ ERNST & YOUNG LLP

Des  Moines, Iowa
March 23, 2005

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 302 OF THE SARBANES-OXLEY  ACT  OF 2002

Exhibit 31.1

I, David J. Noble, certify that:

1.

I have reviewed this annual report  on Form 10-K/A of American Equity Investment  Life Holding
Company;

2. Based on my knowledge, this report does  not  contain any untrue statement  of  a material fact or

omit to  state a material fact necessary to make the statements made,  in light  of the circumstances
under which such statements were made, not misleading  with respect to the period  covered by this
report;

3. Based on my knowledge, the financial statements, and  other financial  information included in  this
report, fairly present in all material respects  the financial condition, results of operations and  cash
flows of the registrant as of, and for, the  periods presented in  this report;

4. The registrant’s other certifying  officer(s) and I are responsible for establishing and maintaining

disclosure controls and procedures (as defined  in Exchange  Act Rules 13a-15(e) and 15d-15(e)) for
the registrant and have:

(a) Designed such disclosure controls and  procedures, or caused such disclosure  controls and

procedures to be designed under our  supervision, to ensure that material  information relating
to the registrant, including its consolidated  subsidiaries, is made  known to us by others within
those entities, particularly during the period in  which this report is being prepared;

(b) Designed such internal control over  financial reporting,  or caused such  internal control over
financial reporting to be designed under  our supervision,  to  provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted accounting  principles;

(c) Evaluated the effectiveness of the  registrant’s disclosure  controls and procedures and

presented in this report our conclusions about the effectiveness of the disclosure controls and
procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in  the registrant’s  internal control over financial reporting
that occurred during the registrant’s  most recent fiscal quarter (the registrant’s fourth quarter
in the case of an annual report) that has materially  affected,  or  is reasonably likely to
materially affect, the registrant’s internal  control over financial reporting.

5. The registrant’s other certifying  officer(s) and I have disclosed,  based on our  most recent

evaluation of internal control over financial reporting, to the registrant’s auditors and the audit
committee of registrant’s board of directors (or persons  performing  the equivalent  functions):

(a) All significant deficiencies and material weaknesses in the design or operation  of  internal

control over financial reporting which are reasonably likely  to  adversely affect  the registrant’s
ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees  who have a

significant role in the registrant’s internal controls over financial reporting.

Date: March 24, 2005

By: /s/ DAVID J. NOBLE

David J. Noble, Chief Executive Officer (Principal
Executive Officer)

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 302 OF THE SARBANES-OXLEY  ACT  OF 2002

Exhibit 31.2

I, Wendy L. Carlson, certify that:

1.

I have reviewed this annual report  on Form 10-K/A of American Equity Investment  Life Holding
Company;

2. Based on my knowledge, this report does  not  contain any untrue statement  of  a material fact or

omit to  state a material fact necessary to make the statements made,  in light  of the circumstances
under which such statements were made, not misleading  with respect to the period  covered by this
report;

3. Based on my knowledge, the financial statements, and  other financial  information included in  this
report, fairly present in all material respects  the financial condition, results of operations and  cash
flows of the registrant as of, and for, the  periods presented in  this report;

4. The registrant’s other certifying  officer(s) and I are responsible for establishing and maintaining

disclosure controls and procedures (as defined  in Exchange  Act Rules 13a-15(e) and 15d-15(e)) for
the registrant and have:

(a) Designed such disclosure controls and  procedures, or caused such disclosure  controls and

procedures to be designed under our  supervision, to ensure that material  information relating
to the registrant, including its consolidated  subsidiaries, is made  known to us by others within
those entities, particularly during the period in  which this report is being prepared;

(b) Designed such internal control over  financial reporting,  or caused such  internal control over
financial reporting to be designed under  our supervision,  to  provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted accounting  principles;

(c) Evaluated the effectiveness of the  registrant’s disclosure  controls and procedures and

presented in this report our conclusions about the effectiveness of the disclosure controls and
procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in  the registrant’s  internal control over financial reporting
that occurred during the registrant’s  most recent fiscal quarter (the registrant’s fourth quarter
in the case of an annual report) that has materially  affected,  or  is reasonably likely to
materially affect, the registrant’s internal  control over financial reporting.

5. The registrant’s other certifying  officer(s) and I have disclosed,  based on our  most recent

evaluation of internal control over financial reporting, to the registrant’s auditors and the audit
committee of registrant’s board of directors (or persons  performing  the equivalent  functions):

(a) All significant deficiencies and material weaknesses in the design or operation  of  internal

control over financial reporting which are reasonably likely  to  adversely affect  the registrant’s
ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees  who have a

significant role in the registrant’s internal controls over financial reporting.

Date: March 24, 2005

By: /s/ WENDY L. CARLSON

Wendy L. Carlson, Chief Financial Officer (Principal
Financial Officer)

Exhibit 32.1

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY  ACT  OF 2002

In connection with the Annual Report of American Equity Investment  Life Holding Company  (the

‘‘Company’’) on Form 10-K/A for the  fiscal year ended December 31,  2004 as  filed with the Securities
and  Exchange Commission on the date hereof (the ‘‘Report’’),  I, David  J. Noble, Chief Executive
Officer of the Company, certify, pursuant  to  18 U.S.C. § 1350,  as adopted  pursuant  to  § 906 of  the
Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of  section 13(a) or 15(d) of the  Securities

Exchange Act of 1934; and

2. The information contained in the Report fairly  presents, in  all material  respects, the financial

condition and results of operations of  the Company.

Date: March 24, 2005

By: /s/ DAVID J. NOBLE

D.J. Noble, Chief Executive Officer (Principal Executive
Officer)

Exhibit 32.2

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY  ACT  OF 2002

In connection with the Annual Report of American Equity Investment  Life Holding Company  (the

‘‘Company’’) on Form 10-K/A for the  fiscal year ended December 31,  2004 as  filed with the Securities
and  Exchange Commission on the date hereof (the ‘‘Report’’),  I, Wendy L. Carlson, Chief Financial
Officer of the Company, certify, pursuant  to  18 U.S.C. § 1350,  as adopted  pursuant  to  § 906 of  the
Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of  section 13(a) or 15(d) of the  Securities

Exchange Act of 1934; and

2. The information contained in the Report fairly  presents, in  all material  respects, the financial

condition and results of operations of  the Company.

Date: March 24, 2005

By: /s/ WENDY L. CARLSON

Wendy L. Carlson, Chief Financial Officer (Principal
Financial Officer)

AMERICAN EQUITY succeeds by adhering to the guiding 

principles that distinguish us in our industry. Summed up in

three words—People, Service and Future—these principles

serve as constant reminders of why we’re here and how 

we work together in fulfilling our common goals.

A M E R I C A N   E Q U I T Y   I N V E S T M E N T   L I F E   H O L D I N G   C O M P A N Y

5 0 0 0   W E S T O W N   P A R K W AY ,   S U I T E   4 4 0

W E S T   D E S   M O I N E S ,   I O W A     5 0 2 6 6
5 1 5 . 2 2 1 . 0 0 0 2   (cid:1) 8 8 8 . 2 2 1 . 1 2 3 4
w w w . a m e r i c a n - e q u i t y . c o m

2 0 0 4 A N N U A L   R E P O R T   & F O R M   1 0 - K   A