American International Group, Inc. Restated Financial Supplement This report should be read in conjunction with AIG's Annual Report on Form 10-K for the year ended December 31, 2005 and Form 10-K/A for the year ended December 31, 2004 filed with the Securities and Exchange Commission. American International Group, Inc. Restated Financial Supplement Table of Contents Consolidated Consolidated Statement of Income ...................................................................................................... 1 - 4 Consolidated Statement of Segment Operations.................................................................................. 5 - 9 Condensed Consolidated Balance Sheet ..................................................................................................10 General Insurance General Insurance Operating Statistics ............................................................................................ 11 - 14 Domestic Brokerage Group Insurance Operating Statistics............................................................. 15 - 18 Personal Lines Insurance Operating Statistics ................................................................................. 19 - 22 Mortgage Guaranty (UGC) Insurance Operating Statistics ............................................................. 23 - 26 Transatlantic Holdings, Inc. Insurance Operating Statistics ............................................................ 27 - 30 Foreign General Insurance Operating Statistics............................................................................... 31 - 34 Life Insurance & Retirement Services Life Insurance & Retirement Services Operating Statistics............................................................. 35 - 38 Domestic Life Insurance & Retirement Services Operating Statistics............................................. 39 - 42 Domestic Life Insurance & Retirement Services Product Statistics ................................................ 43 - 46 Domestic Life Insurance & Retirement Services Other Data .......................................................... 47 - 53 Foreign Life Insurance & Retirement Services Operating Statistics................................................ 54 - 57 Foreign Life Insurance & Retirement Services Product Statistics ................................................... 58 - 61 Foreign Life Insurance & Retirement Services Other Data ............................................................. 62 - 65 Financial Services Financial Services Operating Statistics............................................................................................ 66 - 69 Asset Management Asset Management Operating Statistics...........................................................................................70 – 73 Asset Management Other Data ........................................................................................................74 – 77 Other Income (Deductions) - net Other Income (Deductions) - net .............................................................................................................78 Comment on Regulation G...........................................................................................................79 Notice – Restatement. American International Group, Inc. (AIG) has restated its financial statements for the years ended December 31, 2004, 2003 and 2002, along with 2001 and 2000 for purposes of preparation of the Selected Consolidated Financial Data for 2001 and 2000, and quarterly financial information for 2004 and 2003 and the first three quarters of 2005. AIG, however, did not amend its quarterly report on Form 10-Q for the quarter ended September 30, 2005 because the adjustments were not material to those financial statements. American International Group, Inc. Investor Relations Charlene M. Hamrah, Vice President and Director (212)770-6293 American International Group, Inc. Consolidated Statement of Income (in millions, except per share data) 2005 % Chg 2004 (Restated) Years Ended December 31, 2003 % 2002 (Restated) Chg (Restated) % Chg % Chg 2001 (Restated) % Chg 2000 (Restated) Revenues: Premiums and other considerations Net investment income Realized capital gains (losses) Other revenues (1) $ 5.4 % $ 20.0 NM 29.2 66,625 18,465 44 12,532 21.6 % $ 19.1 NM 31.2 54,802 15,508 (442) 9,553 23.7 % $ 14.1 NM (3.9) 44,289 13,593 (1,653) 9,942 15.8 % $ 4.5 NM 3.5 38,261 13,002 (910) 9,605 108,905 11.5 97,666 23.0 79,421 20.0 66,171 10.4 59,958 5.7 56,700 Incurred policy losses and benefits Insurance acquisition and other operating expenses Acquisition, restructuring and related charges 63,711 29,981 - 9.2 22.6 NM 58,360 24,461 - 26.8 13.9 NM 46,034 21,480 - 15.1 17.0 NM 40,005 18,358 - 17.7 1.8 NM 33,984 18,040 2,017 11.0 7.3 NM 30,627 16,819 315 Total benefits and expenses 93,692 13.1 82,821 22.7 67,514 15.7 58,363 8.0 54,041 13.1 47,761 15,213 2.5 14,845 24.7 11,907 52.5 7,808 32.0 5,917 (33.8) 8,939 2,569 1,689 4,258 NM NM NM 2,593 1,814 4,407 NM NM NM 2,741 815 3,556 NM NM NM 1,808 111 1,919 NM NM NM 1,591 3 1,594 NM NM NM 1,550 1,150 2,700 10,955 5.0 10,438 25.0 8,351 41.8 5,889 36.2 4,323 (30.7) 6,239 Total revenues 70,209 22,165 341 16,190 12.4 % $ 2.2 NM (5.6) 34,047 12,719 (240) 10,174 Benefits and expenses: Income before income taxes, minority interest and cumulative effect of accounting changes (2) Income taxes (benefits): Current Deferred Total income tax Income before minority interest and cumulative effect of accounting changes Minority interest (478) Income before cumulative effect of accounting changes Cumulative effect of accounting changes, net of tax (3) NM 10,477 4.9 - NM (455) 9,983 (144) NM 23.3 NM (252) 8,099 9 NM 41.4 NM (160) 5,729 - NM 35.7 NM (101) 4,222 (136) NM (30.1) (195) 6,044 NM - Net income $ 10,477 6.5 % $ 9,839 21.3 % $ 8,108 41.5 % $ 5,729 40.2 % $ 4,086 (32.4) % $ 6,044 Earnings per common share: Basic Diluted (4) $ $ 4.03 3.99 6.9 % $ 7.0 % $ 3.77 3.73 21.6 % $ 21.5 % $ 3.10 3.07 40.9 % $ 41.5 % $ 2.20 2.17 41.0 % $ 40.9 % $ 1.56 1.54 (32.8) % $ (32.8) % $ 2.32 2.29 Average outstanding shares: Basic Diluted (4) 2,597 2,627 2,606 2,637 2,610 2,637 2,612 2,643 2,621 2,659 2,607 2,638 Note: (1) Includes the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 "Accounting for Derivative Instruments and Hedging Activities", including the related foreign exchange gains and losses. (2) Includes catastrophe losses of $3.280 billion in 2005, $1.155 billion in 2004, $83 million in 2003, $61 million in 2002, $998 million (includes $900 million in World Trade Center losses) in 2001 and $44 million in 2000. (3) Represents the cumulative effect of accounting changes, net of tax, related to SOP 03-1 "Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts" in 2004; FIN46R "Consolidation of Variable Interest Entities" in 2003; FAS 133, "Accounting for Derivative Instruments and Hedging Activities" and EITF 99-20 "Recognition of Interest Income and Impairment on Purchased and Retained Beneficial Interests in Securitized Financial Assets" in 2001. (4) Assumes conversion of contingently convertible bonds due to the adoption of EITF Issue No. 04-8 "Accounting Issues Related to Certain Features of Contingently Convertible Debt and the Effect on Diluted Earnings per share." 1 American International Group, Inc. Consolidated Statement of Income (in millions, except per share data) First Second Third Quarter Quarter Quarter 2005 2005 2005 (Restated) (Restated) (Restated) Fourth Quarter 2005 Full Year 2005 Revenues: Premiums and other considerations $ 17,680 Net investment income $ 5,332 Realized capital gains (losses) $ 5,227 137 Other revenues (1) 17,536 (125) 17,243 $ 17,750 $ 70,209 5,654 5,952 22,165 77 252 341 4,053 5,265 3,434 3,438 16,190 27,202 27,903 26,408 27,392 108,905 14,873 14,283 16,501 18,054 63,711 6,680 6,919 7,360 9,022 29,981 21,553 21,202 23,861 27,076 93,692 5,649 6,701 2,547 316 15,213 Current 968 1,015 372 214 2,569 Deferred 738 1,068 376 (493) 1,689 1,706 2,083 748 (279) 4,258 3,943 4,618 1,799 595 10,955 Total revenues Benefits and expenses: Incurred policy losses and benefits Insurance acquisition and other operating expenses Total benefits and expenses Income before income taxes and minority interest (2) Income taxes (benefits): Total income tax Income before minority interest Minority interest Net income (144) (129) (54) (151) (478) $ 3,799 $ 4,489 $ 1,745 444 10,477 Basic $ 1.46 $ 1.73 $ 0.67 $ 0.17 $ 4.03 Diluted (3) $ 1.45 $ 1.71 $ 0.66 $ 0.17 $ 3.99 Earnings per common share: Average outstanding shares: Basic 2,597 2,596 2,597 2,597 2,597 Diluted (3) 2,624 2,623 2,624 2,626 2,627 Note: (1) Includes the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 "Accounting for Derivative Instruments and Hedging Activities", including the related foreign exchange gains and losses. (2) Includes catastrophe losses of $2.439 billion, $841 million and $3.280 billion for third quarter, fourth quarter and full year 2005, respectively. (3) Assumes conversion of contingently convertible bonds due to the adoption of EITF Issue No. 04-8 "Accounting Issues Related to Certain Features of Contingently Convertible Debt and the Effect on Diluted Earnings per share." 2 American International Group, Inc. Consolidated Statement of Income (in millions, except per share data) First Second Third Fourth Full Quarter Quarter Quarter Quarter Year 2004 2004 2004 2004 2004 (Restated) (Restated) (Restated) (Restated) (Restated) Revenues: Premiums and other considerations $ Net investment income 15,979 $ 4,600 Realized capital gains (losses) Total revenues $ 4,541 (86) Other revenues (1) 16,175 17,281 $ 4,509 89 17,190 $ 4,815 (78) 66,625 18,465 119 44 2,729 3,284 3,602 2,917 12,532 23,222 24,089 25,314 25,041 97,666 13,590 13,480 15,217 16,073 58,360 5,790 5,960 6,041 6,670 24,461 19,380 19,440 21,258 22,743 82,821 3,842 4,649 4,056 2,298 14,845 1,345 1,092 201 Benefits and expenses: Incurred policy losses and benefits Insurance acquisition and other operating expenses Total benefits and expenses Income before income taxes, minority interest and cumulative effect of an accounting change (2) Income taxes (benefits): Current Deferred (215) Total income tax (45) 2,593 372 1,064 593 1,814 1,130 1,464 1,265 548 4,407 2,712 3,185 2,791 1,750 10,438 Income before minority interest and cumulative effect of an accounting change Minority interest (70) (105) (142) (138) (455) Income before cumulative effect of an accounting change 2,642 3,080 2,649 1,612 - - - 9,983 Cumulative effect of an accounting change, net of tax (3) Net income (144) (144) $ 2,498 $ 3,080 $ 2,649 $ 1,612 $ 9,839 Basic $ 0.95 $ 1.19 $ 1.01 $ 0.62 $ 3.77 Diluted (4) $ 0.94 $ 1.17 $ 1.00 $ 0.62 $ 3.73 Earnings per common share: Average outstanding shares: Basic 2,610 2,608 2,606 2,601 2,606 Diluted (4) 2,642 2,640 2,638 2,632 2,637 Note: (1) Includes the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 "Accounting for Derivative Instruments and Hedging Activities", including the related foreign exchange gains and losses. (2) Includes catastrophe losses of $814 million, $341 million and $1.155 billion for third quarter, fourth quarter and full year 2004, respectively. (3) Represents the cumulative effect of an accounting change, net of tax, related to SOP 03-1 "Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Seperate Accounts". (4) Assumes conversion of contingently convertible bonds due to the adoption of EITF Issue No. 04-8 "Accounting Issues Related to Certain Features of Contingently Convertible Debt and the Effect on Diluted Earnings per share." 3 American International Group, Inc. Consolidated Statement of Income (in millions, except per share data) First Second Third Fourth Full Quarter Quarter Quarter Quarter Year 2003 2003 2003 2003 2003 (Restated) (Restated) (Restated) (Restated) (Restated) Revenues: Premiums and other considerations $ Net investment income 12,851 $ 3,516 Realized capital gains (losses) Total revenues $ 3,929 142 Other revenues (1) 13,177 13,832 $ 3,909 (198) 14,942 $ 4,154 (294) 54,802 15,508 (92) (442) 1,880 2,346 2,790 2,537 9,553 18,389 19,254 20,237 21,541 79,421 10,906 11,190 11,593 12,345 46,034 5,018 5,220 5,388 5,854 21,480 15,924 16,410 16,981 18,199 67,514 2,465 2,844 3,256 3,342 11,907 622 721 576 822 2,741 Benefits and expenses: Incurred policy losses and benefits Insurance acquisition and other operating expenses Total benefits and expenses Income before income taxes, minority interest and cumulative effect of an accounting change (2) Income taxes (benefits): Current Deferred 90 110 402 213 815 712 831 978 1,035 3,556 1,753 2,013 2,278 2,307 8,351 Total income tax Income before minority interest and cumulative effect of an accounting change Minority interest (61) (63) (66) (62) (252) Income before cumulative effect of an accounting change 1,692 1,950 2,212 2,245 8,099 - - - 9 9 Cumulative effect of an accounting change, net of tax (3) Net income $ 1,692 $ 1,950 $ 2,212 $ 2,254 $ 8,108 Basic $ 0.65 $ 0.75 $ 0.84 $ 0.86 $ 3.10 Diluted (4) $ 0.64 $ 0.75 $ 0.83 $ 0.85 $ 3.07 Earnings per common share: Average outstanding shares: Basic 2,610 2,610 2,610 2,609 2,610 Diluted (4) 2,637 2,637 2,637 2,636 2,637 Note: (1) Includes the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 "Accounting for Derivative Instruments and Hedging Activities", including the related foreign exchange gains and losses. (2) Includes catastrophe losses of $83 million for third quarter and full year 2003. (3) Represents the cumulative effect of an accounting change, net of tax, related to FIN46R "Consolidation of Variable Interest Entities". (4) Assumes conversion of contingently convertible bonds due to the adoption of EITF Issue No. 04-8 "Accounting Issues Related to Certain Features of Contingently Convertible Debt and the Effect on Diluted Earnings per share." 4 American International Group, Inc. Consolidated Statement of Segment Operations (in millions, except per share data) General insurance Net premiums written (1) Net premiums earned (1) Losses and loss expenses incurred (1) (2) (3) (4) Underwriting expenses (1) Underwriting profit (loss) (1) (2) (3) (4) (5) Net investment income Income before realized capital gains (losses) (1)(2)(3)(4) Realized capital gains (losses) Operating income (1) (2) (3) (4) $ Life insurance & retirement services GAAP premiums Deposits and other considerations not included in revenues under GAAP Premiums, deposits and other considerations Net investment income Pricing net investment gains (6) Income before realized capital gains (losses) (7) (8) Realized capital gains (losses) (6) Operating income (7) (8) 2005 % Chg 2004 % (Restated) Chg 41,872 40,809 33,091 9,768 (2,050) 4,031 1,981 334 2,315 3.1 % $ 5.9 9.0 15.9 NM 26.1 (32.8) 46.5 (27.1) Years Ended December 31, 2003 % 2002 % (Restated) Chg (Restated) Chg 16.0 % $ 23.1 32.7 30.5 NM 24.6 (35.1) NM (29.4) 40,623 38,537 30,357 8,427 (247) 3,196 2,949 228 3,177 35,031 31,306 22,872 6,459 1,975 2,566 4,541 (39) 4,502 31.1 % $ 32.7 16.6 27.5 NM 9.2 NM NM NM 26,718 23,595 19,612 5,065 (1,082) 2,350 1,268 (345) 923 2001 % (Restated) Chg 35.0 % $ 26.4 32.5 9.3 NM (7.9) (28.5) NM (41.8) 19,793 18,661 14,804 4,634 (777) 2,551 1,774 (189) 1,585 2000 (Restated) 12.5 % $ 14.2 14.5 17.2 NM (5.4) (17.8) NM (25.6) 17,588 16,345 12,931 3,954 (540) 2,697 2,157 (26) 2,131 29,400 4.7 28,088 19.5 23,496 13.5 20,694 5.6 19,600 10.7 17,702 37,048 66,448 18,134 344 9,406 (562) 8,844 (4.4) (0.6) 18.8 52.9 16.1 NM 11.6 38,756 66,844 15,269 225 8,105 (182) 7,923 30.9 25.9 18.0 44.2 20.6 NM 16.4 29,617 53,113 12,942 156 6,723 84 6,807 33.1 23.7 15.1 77.3 19.2 NM 31.4 22,256 42,950 11,243 88 5,641 (460) 5,181 6.7 6.2 7.6 NM 11.3 NM 11.8 20,850 40,450 10,451 35 5,068 (435) 4,633 27.1 18.6 4.3 (27.1) 8.8 NM (0.2) 16,399 34,101 10,022 48 4,656 (15) 4,641 Financial services Operating income excluding FAS 133 FAS 133 (9) Operating income (10) 2,296 1,980 4,276 (1.4) NM 96.1 2,329 (149) 2,180 8.5 NM 84.4 2,146 (964) 1,182 13.8 NM (44.4) 1,885 240 2,125 11.3 NM 20.1 1,694 75 1,769 5.1 NM (36.3) 1,612 1,165 2,777 Asset management Operating income excluding FIN46R and FAS 133 FIN46R FAS 133 (9) Operating income (11) 1,843 261 149 2,253 14.0 NM NM 6.0 1,617 195 313 2,125 48.9 NM NM 61.5 1,086 230 1,316 10.0 NM NM 17.0 987 138 1,125 (0.6) NM NM 10.4 993 26 1,019 7.1 NM NM 9.7 927 2 929 225 (2,700) - NM NM NM NM NM NM (643) (1,257) - NM NM NM NM NM NM (321) (751) (2,017) NM NM NM (247) (977) (315) Other realized capital gains (losses) Other income (deductions) - net (12) Acquisition, restructuring and related charges Income before income taxes, minority interest and cumulative effect of accounting changes Income taxes Income before minority interest and cumulative effect of accounting changes Minority interest, after tax: Income before realized capital gains (losses) Realized capital gains (losses) Income before cumulative effect of accounting changes Cumulative effect of accounting changes, net of tax (13) Net income (227) (333) - 15,213 2.5 14,845 24.7 11,907 52.5 7,808 32.0 5,917 (33.8) 8,939 4,258 NM 4,407 NM 3,556 NM 1,919 NM 1,594 NM 2,700 10,955 5.0 10,438 25.0 8,351 41.8 5,889 36.2 4,323 (30.7) 6,239 (465) (13) NM NM (440) (15) NM NM 10,477 10,477 4.9 NM 6.5 9,983 (144) 9,839 23.3 NM 21.3 8,099 9 8,108 201 NM 1,530 8,746 NM NM NM (8.7) Effect of settlement charge, net of tax (16) (17) 1,147 NM 53 NM - Effect of General Insurance reserve charge, net of tax (2)(3)(4) 1,186 NM 553 NM - Effect of catastrophe related losses, net of tax 2,109 NM 729 NM 7.0 (8.5) 3.73 3.64 21.5 4.9 3.99 3.33 85 (252) - Realized capital gains (losses), net of tax (14) FAS 133 gains (losses), excluding realized capital gains (losses), net of tax Cumulative effect of accounting changes, net of tax (13) Acquisition, restructuring and related charges, net of tax Adjusted net income (15) Per share - diluted (18): Net income Adjusted net income (15) (936) (610) - 315 (144) 9,583 NM NM (150) (10) NM NM (99) (2) NM NM 41.4 NM 41.5 5,729 5,729 35.7 NM 40.2 4,222 (136) 4,086 (30.1) NM (32.4) (342) NM (1,003) NM (631) NM (92) NM NM NM 4.9 (697) 9 9,138 NM NM NM 36.1 20 6,712 NM NM NM 5.7 (115) (136) (1,385) 6,353 NM NM NM 13.8 759 (207) 5,584 NM - NM - NM NM 1,339 NM - NM - 53 NM 36 NM 581 NM 29 3.07 3.47 41.5 36.6 2.17 2.54 40.9 6.3 1.54 2.39 (32.8) 12.7 2.29 2.12 - 0.44 NM 0.02 NM - NM - NM - NM Effect of General Insurance reserve charge, net of tax (2)(3)(4) 0.45 NM 0.21 NM - NM 0.51 NM - NM 0.80 NM % $ 0.27 NM % $ NM % $ 0.01 NM % $ $ 6,044 6,044 NM Effect of settlement charge, net of tax (16) (17) Effect of catastrophe related losses, net of tax (184) (11) 0.02 0.22 NM % $ - 0.01 Average outstanding shares - diluted (18) 2,627 2,637 2,637 2,643 2,659 2,638 Effective tax rate: Net income Adjusted net income (15) 28.0% 26.8% 29.7% 29.2% 29.9% 29.9% 24.6% 27.1% 26.9% 29.3% 30.2% 30.6% (See Accompanying Notes on Page 9) 5 American International Group, Inc. Consolidated Statement of Segment Operations (in millions, except per share data) First Second Third Quarter Quarter Quarter 2005 2005 2005 (Restated) (Restated) (Restated) General insurance Net premiums written (1) Net premiums earned (1) Losses and loss expenses incurred (1) (2) Underwriting expenses (1) Underwriting profit (loss) (1) (2) (5) Net investment income Income (loss) before realized capital gains (losses) (1) (2) Realized capital gains (losses) Operating income (loss) (1) (2) $ Life insurance & retirement services GAAP premiums Deposits and other considerations not included in revenues under GAAP Premiums, deposits and other considerations Net investment income Pricing net investment gains (6) Income before realized capital gains (losses) (7) Realized capital gains (losses) (6) Operating income (7) 10,790 10,140 7,279 2,298 563 1,015 1,578 64 1,642 $ 10,644 10,232 7,116 2,404 712 1,060 1,772 113 1,885 $ 10,312 10,134 8,967 2,362 (1,195) 987 (208) 71 (137) Fourth Quarter 2005 $ 10,126 10,303 9,729 2,704 (2,130) 969 (1,161) 86 (1,075) Full Year 2005 $ 41,872 40,809 33,091 9,768 (2,050) 4,031 1,981 334 2,315 7,540 7,304 7,109 7,447 29,400 10,894 18,434 4,317 81 2,344 (163) 2,181 9,827 17,131 4,167 100 2,378 (54) 2,324 8,313 15,422 4,667 88 2,352 (176) 2,176 8,014 15,461 4,983 75 2,332 (169) 2,163 37,048 66,448 18,134 344 9,406 (562) 8,844 562 483 1,045 582 1,632 2,214 Asset management Operating income excluding FIN46R and FAS 133 FIN46R FAS 133 (9) Operating income (11) 453 75 62 590 Other realized capital gains (losses) Other income (deductions) - net (12) 155 36 Financial services Operating income excluding FAS 133 FAS 133 (9) Operating income (10) 599 (375) 224 553 240 793 2,296 1,980 4,276 440 37 47 524 473 77 18 568 477 72 22 571 1,843 261 149 2,253 (284) 38 94 (378) Income before income taxes and minority interest 5,649 6,701 2,547 Income taxes (benefits) 1,706 2,083 748 Income before minority interest 3,943 4,618 1,799 Minority interest, after tax: Income before realized capital gains (losses) Realized capital gains (losses) (138) (6) Net income (127) (2) 3,799 Realized capital gains (losses), net of tax (14) FAS 133 gains (losses), excluding realized capital gains (losses), net of tax Adjusted net income (15) (48) (6) 4,489 61 (56) 511 3,227 1,266 3,279 Effect of settlement charge, net of tax (16) - - Effect of General Insurance reserve charge, net of tax (2) - Effect of catastrophe related losses, net of tax - 260 (2,396) 225 (2,700) 316 15,213 (279) 4,258 595 10,955 (152) 1 (465) (13) 1,745 444 10,477 14 182 201 (133) 1,864 (114) 376 1,530 8,746 - 1,147 1,147 - - 1,186 1,186 - 1,569 540 2,109 1.45 1.23 1.71 1.25 0.66 0.71 0.17 0.14 3.99 3.33 Effect of settlement charge, net of tax (16) - - - 0.44 0.44 Effect of General Insurance reserve charge, net of tax (2) - - - 0.45 0.45 Per share - diluted (18): Net income Adjusted net income (15) Effect of catastrophe related losses, net of tax $ - $ - $ 0.60 Average outstanding shares - diluted (18) 2,624 2,623 2,624 Effective tax rate: Net income Adjusted net income (15) 30.2% 29.0% 31.1% 30.2% 29.4% 29.5% (See Accompanying Notes on Page 9) 6 $ 0.20 2,626 - $ 0.80 2,627 28.0% 26.8% American International Group, Inc. Consolidated Statement of Segment Operations (in millions, except per share data) First Quarter 2004 (Restated) General insurance Net premiums written Net premiums earned Losses and loss expenses incurred (1) (3) Underwriting expenses Underwriting profit (loss) (1) (3) (5) Net investment income Income (loss) before realized capital gains (losses) (1) (3) Realized capital gains (losses) Operating income (loss) (1) (3) $ Life insurance & retirement services GAAP premiums Deposits and other considerations not included in revenues under GAAP Premiums, deposits and other considerations Net investment income Pricing net investment gains (6) Income before realized capital gains (losses) (7) Realized capital gains (losses) (6) Operating income (7) 10,038 9,088 6,701 1,954 433 821 1,254 188 1,442 Second Quarter 2004 (Restated) $ 10,211 9,354 6,854 1,908 592 874 1,466 6 1,472 Third Quarter 2004 (Restated) $ 10,296 9,930 8,008 2,065 (143) 748 605 (12) 593 Fourth Quarter 2004 (Restated) $ 10,078 10,165 8,794 2,500 (1,129) 753 (376) 46 (330) Full Year 2004 (Restated) $ 40,623 38,537 30,357 8,427 (247) 3,196 2,949 228 3,177 6,891 6,821 7,351 7,025 28,088 10,169 17,060 3,779 78 2,012 (263) 1,749 9,442 16,263 3,667 67 2,079 240 2,319 9,879 17,230 3,761 31 2,068 (449) 1,619 9,266 16,291 4,062 49 1,946 290 2,236 38,756 66,844 15,269 225 8,105 (182) 7,923 Financial services Operating income excluding FAS 133 FAS 133 (9) Operating income (loss) 481 103 584 580 (265) 315 Asset management Operating income excluding FIN46R and FAS 133 FIN46R FAS 133 (9) Operating income 368 4 64 436 414 28 87 529 (89) (280) (224) 238 618 753 1,371 650 (740) (90) 2,329 (149) 2,180 355 115 90 560 480 48 72 600 1,617 195 313 2,125 352 (439) (266) 148 Other realized capital gains (losses) Other income (deductions) - net (12) Income before income taxes, minority interest and cumulative effect of an accounting change 3,842 4,649 4,056 2,298 14,845 Income taxes 1,130 1,464 1,265 548 4,407 Income before minority interest and cumulative effect of an accounting change 2,712 3,185 2,791 1,750 10,438 Minority interest, after tax: Income before realized capital gains (losses) Realized capital gains (losses) (66) (4) Income before cumulative effect of an accounting change Cumulative effect of an accounting change, net of tax (13) Net income Realized capital gains (losses), net of tax (14) FAS 133 gains (losses), excluding realized capital gains (losses), net of tax Cumulative effect of an accounting change, net of tax (13) Adjusted net income (15) (104) (1) 2,642 (144) 2,498 3,080 3,080 (23) 28 21 (144) 2,644 158 2,894 (140) (2) (227) (333) (130) (8) 2,649 2,649 (440) (15) 1,612 1,612 (43) 9,983 (144) 9,839 123 376 2,316 85 (240) 1,729 315 (144) 9,583 Effect of settlement charge, net of tax (17) - - - 53 53 Effect of General Insurance reserve charge, net of tax (3) - - - 553 553 Effect of catastrophe related losses, net of tax - - 512 217 729 0.94 1.00 1.17 1.10 1.00 0.88 0.62 0.66 3.73 3.64 Per share - diluted (18): Net income Adjusted net income (15) Effect of settlement charge, net of tax (17) - - - 0.02 0.02 Effect of General Insurance reserve charge, net of tax (3) - - - 0.21 0.21 Effect of catastrophe related losses, net of tax $ - $ - $ 0.19 $ 0.08 $ 0.27 Average outstanding shares - diluted (18) 2,642 2,640 2,638 2,632 2,637 Effective tax rate: Net income Adjusted net income (15) 29.4% 30.4% 31.5% 30.6% 31.2% 29.3% 23.8% 25.7% 29.7% 29.2% (See Accompanying Notes on Page 9) 7 American International Group, Inc. Consolidated Statement of Segment Operations (in millions, except per share data) First Quarter 2003 (Restated) General insurance Net premiums written Net premiums earned Losses and loss expenses incurred (1) Underwriting expenses Underwriting profit (1) (5) Net investment income Income before realized capital gains (losses) (1) Realized capital gains (losses) Operating income (1) $ Life insurance & retirement services GAAP premiums Deposits and other considerations not included in revenues under GAAP Premiums, deposits and other considerations Net investment income Pricing net investment gains (6) Income before realized capital gains (losses) Realized capital gains (losses) (6) Operating income 8,121 7,063 5,194 1,445 424 549 973 (13) 960 Second Quarter 2003 (Restated) $ 8,631 7,554 5,591 1,493 470 695 1,165 7 1,172 Third Quarter 2003 (Restated) $ 8,891 8,253 6,118 1,651 484 727 1,211 (45) 1,166 Fourth Quarter 2003 (Restated) $ 9,388 8,436 5,969 1,870 597 595 1,192 12 1,204 Full Year 2003 (Restated) $ 35,031 31,306 22,872 6,459 1,975 2,566 4,541 (39) 4,502 5,788 5,623 5,579 6,506 23,496 6,092 11,880 2,967 51 1,483 292 1,775 5,994 11,617 3,234 52 1,708 (238) 1,470 7,908 13,487 3,182 53 1,649 (52) 1,597 9,623 16,129 3,559 1,883 82 1,965 29,617 53,113 12,942 156 6,723 84 6,807 Financial services Operating income excluding FAS 133 FAS 133 (9) Operating income (loss) 454 (574) (120) 546 (206) 340 538 57 595 608 (241) 367 2,146 (964) 1,182 Asset management Operating income excluding FAS 133 FAS 133 (9) Operating income 203 47 250 217 54 271 280 60 340 386 69 455 1,086 230 1,316 (188) (212) (19) (390) (250) (192) (186) (463) (643) (1,257) Other realized capital gains (losses) Other income (deductions) - net Income before income taxes, minority interest and cumulative effect of an accounting change Income taxes Income before minority interest and cumulative effect of an accounting change 2,465 2,844 3,256 3,342 11,907 712 831 978 1,035 3,556 1,753 2,013 2,278 2,307 8,351 Minority interest, after tax: Income before realized capital gains (losses) Realized capital gains (losses) (59) (2) Income before cumulative effect of an accounting change Cumulative effect of an accounting change, net of tax (13) Net income Realized capital gains (losses), net of tax (14) FAS 133 gains (losses), excluding realized capital gains (losses), net of tax Cumulative effect of an accounting change, net of tax (13) Adjusted net income (15) Effect of catastrophe related losses, net of tax (62) (4) (64) 2 (252) - 1,692 1,692 1,950 1,950 2,212 2,212 96 (131) (223) (84) (342) (352) 1,948 (188) 2,269 89 2,346 (246) 9 2,575 (697) 9 9,138 - - 53 - 53 0.64 0.74 0.75 0.86 0.83 0.89 0.85 0.98 3.07 3.47 Effect of catastrophe related losses, net of tax Per share - diluted (18): Net income Adjusted net income (15) (67) 4 $ - $ - $ 0.02 2,245 9 2,254 $ - 8,099 9 8,108 $ 0.02 Average outstanding shares - diluted (18) 2,637 2,637 2,637 2,636 2,637 Effective tax rate: Net income Adjusted net income (15) 28.9% 29.8% 29.2% 29.7% 30.0% 29.3% 31.0% 30.7% 29.9% 29.9% (See Accompanying Notes on Page 9) 8 American International Group, Inc. Consolidated Statement of Segment Operations Notes (1) Net premiums written and net premiums earned include catastrophe related net reinstatement premium cost of $258 million, $5 million and $263 million for the third quarter, fourth quarter and full year 2005, respectively. Loss expenses incurred includes catastrophe losses of $1.848 billion, $770 million and $2.618 billion for the third quarter, fourth quarter and full year 2005, respectively; $736 million, $318 million and $1.054 billion for the third quarter, fourth quarter and full year 2004, respectively; $83 million for the third quarter and full year 2003, respectively; and $61 million, $867 million (includes $769 million World Trade Center and related losses) and $44 million for full years 2002, 2001 and 2000, respectively. Underwriting expenses includes catastrophe related losses of $7 million for both the third quarter and full year 2005. (2) Fourth quarter and full year 2005 includes an after-tax charge of $1.186 billion related to an increase of $1.824 billion to net reserve for losses and loss expenses. (3) Fourth quarter and full year 2004 includes an after-tax charge of $553 million related to an increase of $850 million to net loss reserves reflecting a change in estimates for asbestos and environmental exposures. (4) Includes 2002 after-tax charge of $1.3 billion related to a General Insurance net loss reserve charge of $2.1 billion, relating to accident years 1997 through 2001. (5) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (6) For purposes of this presentation, pricing net investment gains are segregated out of total realized gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life products in some foreign countries. (7) Includes catastrophe related losses of $12 million for both the third quarter and full year 2005 and $5 million for both the third quarter and full year 2004. (8) Includes $100 million of World Trade Center and related losses in 2001. (9) Includes the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 "Accounting for Derivative Instruments and Hedging Activities", including the related foreign exchange gains and losses. (10) Includes catastrophe related losses of $62 million in both the third quarter and full year 2005. (11) Includes catastrophe related losses of $6 million in both the third quarter and full year 2005. (12) Includes catastrophe related losses of $246 million, $66 million and $312 million in third quarter, fourth quarter and full year 2005, respectively; and $74 million, $22 million and $96 million for the third quarter, fourth quarter and full year 2004, respectively. (13) Represents the cumulative effect of accounting changes, net of tax, related to SOP 03-1 "Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts" in 2004; FIN46R "Consolidation of Variable Interest Entities" in 2003; FAS 133, "Accounting for Derivative Instruments and Hedging Activities" and EITF 99-20 "Recognition of Interest Income and Impairment on Purchased and Retained Beneficial Interests in Securitized Financial Assets" in 2001. (14) Includes a gain of $145 million, a loss of $218 million, a loss of $92 million, a loss of $50 million and a loss of $215 million, net of tax for the first quarter, second quarter, third quarter, fourth quarter and full year 2005, respectively; a loss of $121 million, a gain of $195 million, a loss of $102 million, a gain of $149 million and a gain of $121 million, net of tax for the first quarter, second quarter, third quarter, fourth quarter and full year 2004, respectively; a loss of $8 million, a loss of $42 million, a gain of $30 million, a loss of $79 million and a loss of $99 million, net of tax for first quarter, second quarter, third quarter, fourth quarter and full year 2003, respectively; and a loss of $58 million, a gain of $177 million and a gain of $7 million, net of tax for the full years 2002, 2001 and 2000, respectively, attributable to FAS 133. (15) Adjusted net income excludes realized capital gains (losses) which includes pricing net investment gains, cumulative effect of accounting changes, acquisition, restructuring and related charges, and FAS 133 "Accounting for Derivative Instruments and Hedging Activities", net of tax. (16) Fourth quarter and full year 2005 includes an after-tax charge related to a settlement with the SEC, DOJ, NYAG and the New York State Department of Insurance in connection with the accounting, financial reporting and insurance brokerage practices of AIG and its subsidiaries, as well as claims relating to the underpayment of certain workers compensation premium taxes and other assessments. (17) Fourth quarter and full year 2004 includes the after-tax charge related to a settlement with the SEC, DOJ, ant the U.S. Attorney for the Southern District of Indiana with respect to issues arising from certain transactions with Brightpoint, Inc. the PNC Financial Services Group, Inc. and related matters. (18) Assumes conversion of contingently convertible bonds due to the adoption of EITF Issue No. 04-8 "Accounting Issues Related to Certain Features of Contingently Convertible Debt and the Effect on Diluted Earnings per Share" of $3 million, $2 million, $3 million, $3 million and $11 million, net of tax for the first quarter, second quarter, third quarter, fourth quarter and full year 2005, respectively, $3 million, $3 million, $2 million, $3 million and $11 million, net of tax for the first quarter, second quarter, third quarter, fourth quarter and full year 2004, respectively; $3 million, $2 million, $3 million, $3 million and $11 million, net of tax for the first quarter, second quarter, third quarter, fourth quarter and full year 2003, respectively; and $10 million and $2 million, net of tax for the full years 2002 and 2001, respectively. 9 American International Group, Inc. Condensed Consolidated Balance Sheet (dollars in millions) 2004 2005 2003 (Restated) Assets: Total investments, financial services assets and cash Investment income due and accrued Premiums and insurance balances receivable, net of allowance Reinsurance assets Deferred policy acquisition costs Other assets All other assets Total assets Liabilities: Reserve for losses and loss expenses Reserve for unearned premiums Future policy benefits for life and accident and health insurance contracts Policyholders' contract deposits Funds held by companies under reinsurance treaties Income taxes payable: Current Deferred Financial services securities sold under agreements to repurchase, at contract value Financial services unrealized loss on swaps, options and forward transactions Notes, bonds, loans and mortgages payable Other liabilities All other liabilities Total liabilities 2001 (Restated) 2000 (Restated) (Restated) $ 680,942 $ 5,727 15,333 24,978 33,248 12,329 80,813 640,290 5,556 15,622 19,613 29,817 16,125 74,122 $ 520,140 4,593 13,829 20,645 25,994 14,823 75,578 $ 428,158 4,002 12,041 22,782 21,922 12,968 59,725 $ 358,748 3,526 10,613 20,585 19,110 13,421 64,611 $ 300,152 3,415 8,014 17,368 16,618 14,125 63,017 $ 853,370 $ 801,145 $ 675,602 $ 561,598 $ 490,614 $ 422,709 $ 77,169 $ 24,243 108,807 227,027 4,174 61,878 23,400 104,740 216,474 3,404 $ 51,871 21,235 92,915 171,828 3,043 $ 46,674 16,556 72,281 141,998 2,211 $ 41,206 13,232 64,843 119,377 1,582 $ 37,935 12,058 51,395 99,467 395 6,607 11,047 12,740 78,439 23,273 193,341 6,588 23,581 15,985 66,798 25,055 173,370 766,867 $ 721,273 $ Preferred shareholders' equity in subsidiary companies Total shareholders' equity Total liabilities, preferred shareholders' equity in subsidiary companies and shareholders' equity 2002 (Restated) $ $ 606,180 3,410 10,351 11,521 47,048 19,713 129,400 $ 501,163 1,746 11,478 10,310 35,929 16,874 121,974 $ 438,551 2,130 11,092 8,921 26,990 12,598 111,075 $ 374,056 186 199 192 2,132 2,182 3,414 86,317 79,673 69,230 58,303 49,881 45,239 853,370 $ 10 281 4,237 17,893 13,240 57,392 22,701 149,544 801,145 $ 675,602 $ 561,598 $ 490,614 $ 422,709 American International Group, Inc. General Insurance Operating Statistics (dollars in millions) 2005 Gross premiums written Ceded premiums written Net premiums written (1) Net premiums earned (1) Paid losses Change in net loss reserves Less foreign exchange effect Losses and loss expenses incurred (1)(2)(3)(4) Statutory underwriting expenses (1) (5) Underwriting profit (loss) (1)(2)(3)(4)(5)(6) Net investment income (7) Operating income before realized capital gains (losses) (1)(2)(3)(4)(5)(7) Realized capital gains (losses) (7) Operating income (1)(2)(3)(4)(5)(7) $ 1,981 334 2,315 Net loss and loss expense reserve $ 57,476 Underwriting ratios: Loss ratio (1) (2) (3) (4) Expense ratio (1)(5) Combined ratio Combined ratio excluding catastrophe losses Combined ratio excluding catastrophe losses, asbestos and environmental charge and loss reserve charge $ 52,725 10,853 41,872 40,809 22,241 10,222 (628) 33,091 9,883 (2,050) 4,031 % 2004 Chg (Restated) 1.3 % $ 52,046 (5.0) 11,423 3.1 40,623 5.9 38,537 12.0 19,855 (7.3) 11,026 NM 524 9.0 30,357 13.0 8,744 NM (247) 26.1 3,196 Years Ended December 31, % 2003 % 2002 Chg (Restated) Chg (Restated) 10.9 % $ 46,938 28.0 % $ 36,678 (4.1) 11,907 19.5 9,960 16.0 35,031 31.1 26,718 23.1 31,306 32.7 23,595 17.1 16,962 3.0 16,465 69.9 6,490 94.2 3,342 (9.7) 580 NM 195 32.7 22,872 16.6 19,612 27.2 6,875 18.0 5,826 NM 1,975 NM (1,082) 24.6 2,566 9.2 2,350 (32.8) 46.5 (27.1) % $ 2,949 228 3,177 (35.1) NM (29.4) % $ $ 47,254 $ 4,541 (39) 4,502 36,228 NM NM NM % $ $ 1,268 (345) 923 29,347 % 2001 Chg (Restated) 29.4 % $ 28,341 16.5 8,548 35.0 19,793 26.4 18,661 14.3 14,401 NM 321 NM (82) 32.5 14,804 21.3 4,804 NM (777) (7.9) 2,551 (28.5) NM (41.8) % $ $ 1,774 (189) 1,585 26,005 % 2000 Chg (Restated) 16.1 % $ 24,410 25.3 6,822 12.5 17,588 14.2 16,345 11.9 12,870 NM (183) NM (244) 14.5 12,931 14.7 4,190 NM (540) (5.4) 2,697 (17.8) NM (25.6) % $ $ 2,157 (26) 2,131 25,684 81.09 23.60 104.69 78.78 21.52 100.30 73.06 19.62 92.68 83.12 21.81 104.93 79.33 24.27 103.60 79.11 23.82 102.93 97.63 97.56 92.41 104.67 98.95 102.66 93.19 95.35 92.41 95.77 98.95 102.66 Note: (1) Net premiums written and net premiums earned include catastrophe related net reinstatement premium cost of $263 million for the twelve months ended December 31, 2005. Losses and loss expenses incurred includes catastrophe losses of $2.618 billion, $1.054 billion, $83 million, $61 million, $867 million (including $769 million in World Trade Center and related losses) and $44 million for the twelve months ended December 31, 2005, 2004, 2003, 2002, 2001 and 2000, respectively. Statutory underwriting expenses includes catastrophe related losses of $7 million for the twelve months ended December 31, 2005. (2) Includes $1.824 billion reserve charge increase for the twelve months ended December 31, 2005. Includes a charge of $850 million attributable to the change in estimate for asbestos and environmental exposures for the twelve months ended December 31, 2004. Losses and loss expenses also includes a $232 million charge reflecting a change in estimate for salvage and subrogation recoveries for the twelve months ended December 31, 2004. Losses and loss expenses incurred includes loss reserve charge of $2.1 billion in the aggregate for the twelve months ended December 31, 2002. (3) Includes additional losses incurred of $197 million for the twelve months ended December 31, 2005, resulting from increased labor and material costs related to the 2004 Florida hurricanes. (4) Losses and loss expenses incurred includes 21st Century's provision of $43 million for SB1899 Northridge earthquake claims for the twelve months ended December 31, 2002. (5) Includes $291 million of Domestic Brokerage Group expenses related to changes in estimates for uncollectible reinsurance and other premium balances, and $100 million of accrued expenses in connection with certain workers compensation insurance policies written between 1985 and 1996, for the twelve months ended December 31, 2005. These expenses increased the expense and combined ratios by 0.93. (6) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (7) Total may not equal the sum of the individual group totals due to consolidating eliminations. 11 American International Group, Inc. General Insurance Operating Statistics (dollars in millions) First Quarter 2005 (Restated) Gross premiums written $ Ceded premiums written Net premiums written (1) Net premiums earned (1) Paid losses Change in net loss reserves Less foreign exchange effect Losses and loss expenses incurred (1) (2) (3) Statutory underwriting expenses (1) (4) Underwriting profit (loss) (1) (2) (3) (4) (5) Net investment income (6) Interest and dividends Partnership income Other investment income (7) Investment expense Total Operating income (loss) before realized capital gains (losses) (1) (2) (3) (4) (6) Realized capital gains (losses) (6) Operating income (loss) (1) (2) (3) (4) (6) $ 14,325 3,535 10,790 10,140 5,227 2,080 28 7,279 2,345 563 Net loss and loss expense reserve Underwriting ratios: Loss ratio (1) (2) (3) Expense ratio (1) (4) Combined ratio Combined ratio excluding catastrophe losses Combined ratio excluding catastrophe losses and reserve charge $ Second Quarter 2005 (Restated) $ 13,374 2,730 10,644 10,232 5,537 1,230 (349) 7,116 2,376 712 Third Quarter 2005 (Restated) $ 13,283 2,971 10,312 10,134 5,439 3,495 (33) 8,967 2,432 (1,195) 784 248 73 (90) 1,015 810 267 128 (145) 1,060 870 181 35 (99) 987 1,578 64 1,642 $ 1,772 113 1,885 $ (208) 71 (137) 49,334 $ 50,564 $ 54,059 Fourth Quarter 2005 $ Full Year 2005 11,743 $ 1,617 10,126 10,303 6,038 3,417 (274) 9,729 2,730 (2,130) 52,725 10,853 41,872 40,809 22,241 10,222 (628) 33,091 9,883 (2,050) 924 88 113 (156) 969 3,388 784 349 (490) 4,031 $ (1,161) 86 (1,075) $ $ 57,476 $ 1,981 334 2,315 57,476 71.79 21.73 93.52 69.55 22.33 91.88 88.48 23.58 112.06 94.43 26.96 121.39 81.09 23.60 104.69 93.52 91.88 91.44 113.86 97.63 93.52 91.88 91.44 96.16 93.19 Foreign exchange impact on growth of worldwide net premiums written: Growth in original currency Foreign exchange impact Growth as reported in U.S. $ 1.2 % (0.7) 0.5 % 2.6 % 0.5 3.1 % Note: (1) Net premiums written and net premiums earned include catastrophe related net reinstatement premium cost of $258 million, $5 million and $263 million for the third quarter, fourth quarter and full year 2005, respectively. Losses and loss expenses incurred includes catastrophe losses of $1.848 billion, $770 million and $2.618 billion for the third quarter, fourth quarter and full year 2005, respectively. Statutory underwriting expenses includes catastrophe related losses of $7 million for both the third quarter and full year 2005. (2) Includes $1.824 billion reserve charge increase for both the fourth quarter and full year 2005. (3) Includes additional Domestic Brokerage Group losses incurred of $118 million, $39 million, $40 million and $197 million for the first quarter, third quarter, fourth quarter and full year 2005, respectively, resulting from increased labor and material costs related to the 2004 Florida hurricanes. (4) Includes $291 million of Domestic Brokerage Group expenses related to changes in estimates for uncollectible reinsurance and other premium balances for both the fourth quarter and full year 2005, and $100 million of accrued expenses in connection with certain workers compensation insurance policies written between 1985 and 1996 for both the second quarter and full year 2005. These expenses increased the expense and combined ratios by 0.95, 2.87 and 0.93 for the second quarter, fourth quarter and full year 2005, respectively. (5) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (6) Total may not equal the sum of the individual group totals due to consolidating eliminations. (7) Other investment income is comprised principally of real estate income, changes in market value associated with trading portfolios and income from securities lending. 12 American International Group, Inc. General Insurance Operating Statistics (dollars in millions) First Quarter 2004 (Restated) Gross premiums written Ceded premiums written Net premiums written Net premiums earned Paid losses Change in net loss reserves Less foreign exchange effect Losses and loss expenses incurred (1) (2) Statutory underwriting expenses Underwriting profit (loss) (1) (2) (3) Net investment income (4) Interest and dividends Partnership income Other investment income (5) Investment expense Total Operating income (loss) before realized capital gains (losses) (1) (2) (4) Realized capital gains (losses) (4) Operating income (loss) (1) (2) (4) Net loss and loss expense reserve Underwriting ratios: Loss ratio (1) (2) Expense ratio Combined ratio Combined ratio excluding catastrophe losses Combined ratio excluding catastrophe losses, and asbestos and environmental charge $ 13,727 3,689 10,038 9,088 4,645 2,278 222 6,701 2,142 433 Second Quarter 2004 (Restated) $ 606 214 110 (109) 821 $ 1,254 188 1,442 $ 38,506 13,344 3,133 10,211 9,354 4,851 1,893 (110) 6,854 2,070 592 Third Quarter 2004 (Restated) $ 644 256 73 (99) 874 $ 1,466 6 1,472 $ $ 40,399 $ 12,888 2,592 10,296 9,930 4,932 3,055 (21) 8,008 2,159 (143) Fourth Quarter 2004 (Restated) 12,087 2,009 10,078 10,165 5,427 3,800 433 8,794 2,373 (1,129) $ 52,046 11,423 40,623 38,537 19,855 11,026 524 30,357 8,744 (247) 674 130 43 (99) 748 727 108 79 (161) 753 2,651 708 305 (468) 3,196 605 (12) 593 (376) 46 (330) 2,949 228 3,177 43,454 $ Full Year 2004 (Restated) $ $ $ 47,254 $ 47,254 73.73 21.35 95.08 73.29 20.26 93.55 80.64 20.97 101.61 86.52 23.54 110.06 78.78 21.52 100.30 95.08 93.55 94.20 106.93 97.56 95.08 93.55 94.20 98.57 95.35 Foreign exchange impact on growth of worldwide net premiums written: Growth in original currency Foreign exchange impact Growth as reported in U.S. $ 6.0 % 1.3 7.3 % 13.8 % 2.2 16.0 % Note: (1) Losses and loss expenses incurred includes catastrophe losses of $736 million, $318 million and $1.054 billion for the third quarter, fourth quarter and full year 2004, respectively. (2) Includes a charge of $850 million attributable to the change in estimate for asbestos and environmental exposures for both the fourth quarter and full year 2004. Losses and loss expenses also includes a $232 million increase reflecting a change in estimate for salvage and subrogation recoveries for both the fourth quarter and full year 2004. (3) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition that are necessary to present the financial statements in accordance with GAAP. (4) Total may not equal the sum of the individual group totals due to consolidating eliminations. (5) Other investment income is comprised principally of real estate income, changes in market value associated with trading portfolios and income from securities lending. 13 American International Group, Inc. General Insurance Operating Statistics (dollars in millions) First Quarter 2003 (Restated) Gross premiums written Ceded premiums written $ 12,000 3,879 Second Quarter 2003 (Restated) $ 11,669 3,038 Third Quarter 2003 (Restated) $ 11,396 2,505 Fourth Quarter 2003 (Restated) $ 11,873 2,485 Full Year 2003 (Restated) $ 46,938 11,907 Net premiums written 8,121 8,631 8,891 9,388 35,031 Net premiums earned 7,063 7,554 8,253 8,436 31,306 4,068 1,267 141 4,308 1,486 203 3,854 2,144 (120) 4,732 1,593 356 16,962 6,490 580 Losses and loss expenses incurred (1) 5,194 5,591 6,118 5,969 22,872 Statutory underwriting expenses 1,651 1,656 1,744 1,824 6,875 Underwriting profit (1) (2) 424 470 484 597 1,975 Net investment income (3) Operating income before realized capital gains (losses) (1) (3) 549 695 727 595 2,566 973 1,165 1,211 1,192 4,541 Realized capital gains (losses) (3) (13) Paid losses Change in net loss reserves Less foreign exchange effect 7 (45) 12 (39) Operating income (1) (3) $ 960 $ 1,172 $ 1,166 $ 1,204 $ 4,502 Net loss and loss expense reserve $ 30,614 $ 32,100 $ 34,244 $ 36,228 $ 36,228 Underwriting ratios: Loss ratio (1) Expense ratio Combined ratio Combined ratio excluding catastrophe losses 73.54 20.33 93.87 74.00 19.18 93.18 74.14 19.63 93.77 70.75 19.42 90.17 73.06 19.62 92.68 93.87 93.18 92.77 90.17 92.41 Note: (1) Losses and loss expenses incurred includes catastrophe losses of $83 million for both the third quarter and full year 2003. (2) Underwriting profit, a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition that are necessary to present the financial statements in accordance with GAAP. (3) Total may not equal the sum of the individual group totals due to consolidating eliminations. 14 American International Group, Inc. Domestic Brokerage Group Insurance Operating Statistics (dollars in millions) 2005 Net premiums written (1) (2) $ 23,128 % Chg 2.8 % $ 2004 (Restated) 22,506 % Chg 15.0 % $ Years ended December 31, 2003 % 2002 (Restated) Chg (Restated) 19,563 36.6 % $ 14,326 % Chg 50.5 % $ 2001 (Restated) 9,519 % Chg 2000 (Restated) 21.7 % $ 7,820 Net premiums earned (1) 22,602 6.5 21,215 27.0 16,704 36.9 12,200 39.8 8,728 26.7 6,889 Losses and loss expenses incurred (1) (3) (4) 21,328 13.4 18,808 37.2 13,711 16.1 11,809 53.4 7,699 19.2 6,459 4,501 15.2 3,907 32.1 2,957 17.5 2,516 30.8 1,924 33.4 1,442 (3,250) NM (1,340) NM 387 NM (1,627) NM 2,403 22.3 1,965 37.1 1,433 2.6 1,397 (14.8) 1,640 (847) NM 625 (65.7) 1,820 NM (230) NM 716 (12.6) 819 201 32.2 152 NM NM (186) NM (182) NM 30 NM % $ 777 NM % $ (416) NM % $ Statutory underwriting expenses (5) Underwriting profit (loss) (1)(3)(4)(5)(6) Net investment income Operating income (loss) before realized capital gains (losses) (1)(3)(4)(5) Realized capital gains (losses) Operating income (loss) (1)(3)(4)(5) Underwriting ratios: Loss ratio (1) (3) (4) Expense ratio (1) (2) (5) Combined ratio Combined ratio excluding catastrophe losses Combined ratio excluding catastrophe losses, asbestos and environmental charge and loss reserve charge $ (646) (56.2) % $ (46) 1,774 (924) 534 NM 0.2 (37.1) % $ (817) 1,636 849 94.37 19.46 113.83 88.66 17.36 106.02 82.08 15.12 97.20 96.80 17.56 114.36 88.21 20.21 108.42 93.76 18.44 112.20 105.54 103.27 96.91 114.20 101.91 111.93 96.12 99.97 96.91 97.80 101.91 111.93 Note: (1) Net premiums written and net premiums earned include catastrophe related net reinstatement premium cost of $122 million for the twelve months ended December 31, 2005. Losses and loss expenses incurred includes catastrophe losses of $1.747 billion, $582 million, $48 million, $20 million, $568 million (including $544 million in World Trade Center and related losses) and $19 million for the twelve months ended December 31, 2005, 2004, 2003, 2002, 2001 and 2000, respectively. (2) Includes an increase of approximately $300 million for the twelve months ended December 31, 2005, resulting from a portfolio transfer of Richmond unearned premium reserves from Foreign General. (3) Includes $2.140 billion reserve charge increase for the twelve months ended December 31, 2005. Losses and loss expenses incurred includes a charge of $700 million attributable to the change in estimate for asbestos and environmental exposures for the twelve months ended December 31, 2004. Losses and loss expenses incurred includes loss reserve charge of $2.0 billion in the aggregate for the twelve months ended December 31, 2002. (4) Includes additional losses incurred of $197 million for the twelve months ended December 31, 2005, resulting from increased labor and material costs related to the 2004 Florida hurricanes. (5) Includes $291 million of expenses related to changes in estimates for uncollectible reinsurance and other premium balances, and $100 million of accrued expenses in connection with certain workers compensation insurance policies written between 1985 and 1996 for the twelve months ended December 31, 2005. These expenses increased the expense and combined ratios by 1.69. (6) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. 15 American International Group, Inc. Domestic Brokerage Group Insurance Operating Statistics (dollars in millions) First Quarter 2005 (Restated) Net premiums written (1) (2) $ 5,720 Second Quarter 2005 (Restated) $ 5,846 Third Quarter 2005 (Restated) $ 5,505 Fourth Quarter 2005 $ 6,057 Full Year 2005 $ 23,128 Net premiums earned (1) 5,573 5,587 5,613 5,829 22,602 Losses and loss expenses incurred (1) (3) (4) 4,462 4,338 5,580 6,948 21,328 Statutory underwriting expenses (5) 1,055 1,059 1,034 1,353 4,501 Underwriting profit (loss) (1) (3) (4) (5) (6) (3) 151 (952) (2,446) (3,250) 471 201 54 (67) 481 93 120 (139) 523 131 13 (78) 580 75 89 (144) 2,055 500 276 (428) 659 555 589 600 2,403 656 706 (363) 57 99 80 Net investment income Interest and dividends Partnership income Other investment income (7) Investment expense Total Operating income (loss) before realized capital gains (losses) (1) (3) (4) (5) Realized capital gains (losses) Operating income (loss) (1) (3) (4) (5) $ 713 $ 805 $ (283) (1,846) (847) (35) $ (1,881) 201 $ (646) Underwriting ratios: Loss ratio (1) (3) (4) Expense ratio (1) (2) (5) Combined ratio Combined ratio excluding catastrophe losses Combined ratio excluding catastrophe losses and reserve charge 80.09 18.43 98.52 77.62 18.13 95.75 99.43 18.79 118.22 119.20 22.33 141.53 94.37 19.46 113.83 98.52 95.75 93.91 133.00 105.54 98.52 95.75 93.91 96.29 96.12 Note: (1) Net premiums written and net premiums earned include catastrophe related net reinstatement premium cost of $122 million for both the third quarter and full year 2005. Losses and loss expenses incurred includes catastrophe losses of $1.250 billion, $497 million and $1.747 billion for the third quarter, fourth quarter and full year 2005, respectively. (2) Includes an increase of approximately $300 million for both the fourth quarter and full year 2005, resulting from a portfolio transfer of Richmond unearned premium reserves from Foreign General. (3) Includes $2.140 billion reserve charge increase for both the fourth quarter and full year 2005. (4) Includes additional losses incurred of $118 million, $39 million, $40 million and $197 million for the first quarter, third quarter, fourth quarter and full year 2005, respectively, resulting from increased labor and material costs related to the 2004 Florida hurricanes. (5) Includes $291 million of expenses related to changes in estimates for uncollectible reinsurance and other premium balances for both the fourth quarter and full year 2005, and $100 million of accrued expenses in connection with certain workers compensation insurance policies written between 1985 and 1996 for both the second quarter and full year 2005. These expenses increased the expense and combined ratios by 1.73, 4.80 and 1.69 for the second quarter, fourth quarter and full year 2005, respectively. (6) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (7) Other investment income is comprised principally of real estate income, changes in market value associated with trading portfolios and income from securities lending. 16 American International Group, Inc. Domestic Brokerage Group Insurance Operating Statistics (dollars in millions) First Quarter 2004 (Restated) Net premiums written $ 5,355 Second Quarter 2004 (Restated) $ 5,648 Third Quarter 2004 (Restated) $ 5,749 Fourth Quarter 2004 (Restated) $ 5,754 Full Year 2004 (Restated) $ 22,506 Net premiums earned 4,930 5,056 5,557 5,672 21,215 Losses and loss expenses incurred (1) (2) 4,058 4,229 4,923 5,598 18,808 Statutory underwriting expenses 1,003 882 933 1,089 3,907 (45) 49 (228) (1,116) (1,340) 335 176 79 (89) 361 185 55 (75) 379 147 55 (87) 420 75 78 (129) 1,495 583 267 (380) 501 526 494 444 1,965 Operating income (loss) before realized capital gains (losses) (1) (2) 456 575 266 (672) 625 Realized capital gains (losses) 100 63 152 Underwriting profit (loss) (1) (2) (3) Net investment income Interest and dividends Partnership income Other investment income (4) Investment expense Total Operating income (loss) (1) (2) Underwriting ratios: Loss ratio (1) (2) Expense ratio Combined ratio Combined ratio excluding catastrophe losses Combined ratio excluding catastrophe losses, and asbestos and environmental charge $ 556 (5) $ 570 (6) $ 260 $ (609) $ 777 82.28 18.74 101.02 83.66 15.61 99.27 88.59 16.21 104.80 98.73 18.94 117.67 88.66 17.36 106.02 101.02 99.27 97.50 114.55 103.27 101.02 99.27 97.50 102.21 99.97 Note: (1) Losses and loss expenses incurred includes catastrophe losses of $406 million, $176 million and $582 million for the third quarter, fourth quarter and full year 2004, respectively. (2) Includes a charge of $700 million attributable to the change in estimate for asbestos and environmental exposures for both the fourth quarter and full year 2004. (3) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (4) Other investment income is comprised principally of real estate income, changes in market value associated with trading portfolios and income from securities lending. 17 American International Group, Inc. Domestic Brokerage Group Insurance Operating Statistics (dollars in millions) First Quarter 2003 (Restated) Net premiums written $ 4,380 Second Quarter 2003 (Restated) $ 4,840 Third Quarter 2003 (Restated) $ 5,007 Fourth Quarter 2003 (Restated) $ 5,336 Full Year 2003 (Restated) $ 19,563 Net premiums earned 3,773 4,007 4,512 4,412 16,704 Losses and loss expenses incurred (1) 3,001 3,273 3,671 3,766 13,711 Statutory underwriting expenses 707 701 765 784 2,957 Underwriting profit (loss) (1) (2) 168 155 138 (74) Net investment income 255 421 425 332 1,433 Operating income before realized capital gains (losses) (1) 423 576 563 258 1,820 Realized capital gains (losses) (35) 70 (64) (17) Operating income (1) Underwriting ratios: Loss ratio (1) Expense ratio Combined ratio Combined ratio excluding catastrophe losses $ 388 $ 646 $ 499 $ 241 387 (46) $ 1,774 79.57 16.13 95.70 81.64 14.50 96.14 81.39 15.29 96.68 85.32 14.68 100.00 82.08 15.12 97.20 95.70 96.14 95.63 100.00 96.91 Note: (1) Losses and loss expenses incurred includes catastrophe losses of $48 million for both the third quarter and full year 2003. (2) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. 18 American International Group, Inc. Personal Lines Insurance Operating Statistics (dollars in millions) 2005 Net premiums written (1) (2) $ % Chg 2004 (Restated) Years Ended December 31, 2003 % 2002 (Restated) Chg (Restated) % Chg % Chg 2001 (Restated) % Chg (0.8) % $ 2000 (Restated) 4,653 6.9 % $ 4,354 16.7 % $ 3,732 16.3 % $ 3,208 27.9 % $ 2,508 2,529 Net premiums earned (1) 4,634 8.0 4,291 16.7 3,678 25.1 2,939 16.1 2,532 4.6 2,420 Losses and loss expenses incurred (1) (3) (4) 3,566 11.1 3,211 15.1 2,789 11.7 2,497 7.9 2,315 10.0 2,104 Statutory underwriting expenses (1) (5) 1,106 17.2 944 31.3 719 11.0 648 39.4 465 (1.5) 472 Underwriting profit (loss) (1) (3) (4) (5) (6) (19) NM 160 (12.6) 183 NM (136) NM (247) NM (152) Net investment income 217 16.7 186 22.4 152 (9.0) 167 24.6 134 16.5 115 Operating income (loss) before realized capital gains (losses) (1) (3) (4) (5) 198 (42.8) 346 3.3 335 NM 31 NM (113) NM (37) NM 11 (45.0) 20 NM (10) NM (6) NM (15) NM % $ (52) Realized capital gains (losses) Operating income (loss)(1) (3) (4) (5) Underwriting ratios: Loss ratio (1) (3) (4) Expense ratio (1) (5) Combined ratio Combined ratio excluding catastrophe losses (3) $ 195 (45.4) % $ 357 0.6 % $ 355 NM % $ 21 NM % $ (119) 76.94 23.76 100.70 74.84 21.67 96.51 75.84 19.25 95.09 84.96 20.21 105.17 91.44 18.52 109.96 86.93 18.64 105.57 98.25 95.94 94.95 105.17 107.98 105.57 Note: (1) Net premiums written and net premiums earned include castrophe related net reinstatement premium cost of $2 million for the twelve months ended December 31, 2005. Losses and loss expenses incurred includes catastrophe losses of $105 million, $25 million, $5 million and $50 million for the twelve months ended December 31, 2005, 2004, 2003 and 2001, respectively. Statutory underwriting expenses includes catastrophe related losses of $7 million for the twelve months ended December 31, 2005. (2) Includes net premiums written from the domestic insurance operations of GE acquired in August 2003 of $359 million and $159 million for the twelve months ended December 31, 2004 and 2003, respectively. (3) Losses and loss expenses incurred includes 21st Century's provision of $43 million for SB1899 Northridge earthquake claims for the twelve months ended December 31, 2002. (4) Includes adverse loss development and a change in estimate of $55 million for twelve months ended December 31, 2005. (5) Includes an additional $20 million of legal and transition costs associated with exiting the assigned risk business for twelve months ended December 31, 2005. (6) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. 19 American International Group, Inc. Personal Lines Insurance Operating Statistics (dollars in millions) First Quarter 2005 (Restated) Net premiums written (1) $ Net premiums earned (1) 1,186 Second Quarter 2005 (Restated) $ 1,173 Third Quarter 2005 (Restated) $ 1,191 Fourth Quarter 2005 $ 1,103 Full Year 2005 $ 4,653 1,120 1,157 1,182 1,175 4,634 Losses and loss expenses incurred (1) (2) 819 843 940 964 3,566 Statutory underwriting expenses (1) (3) 260 270 282 294 1,106 Underwriting profit (loss) (1) (2) (3) (4) 58 50 (35) (92) (19) 53 1 (2) 55 (1) 55 1 (2) 57 1 (1) 220 3 (6) 52 54 54 57 217 110 104 19 (35) 198 (1) 1 Net investment income Interest and dividends Partnership income Other investment income (5) Investment expense Total Operating income (loss) before realized capital gains (losses) (1) (2) (3) Realized capital gains (losses) Operating income (loss) (1) (2) (3) Underwriting ratios: Loss ratio (1) (2) Expense ratio (1) (3) Combined ratio Combined ratio excluding catastrophe losses (1) $ 109 (2) $ 102 $ 18 $ (34) (3) $ 195 73.10 21.97 95.07 72.93 22.99 95.92 79.51 23.68 103.19 81.97 26.58 108.55 76.94 23.76 100.70 95.07 95.92 97.38 104.72 98.25 Note: (1) Net premiums written and net premiums earned include castrophe related net reinstatement premium cost of $2 million for both the third quarter and full year 2005. Losses and loss expenses incurred includes catastrophe losses of $60 million, $45 million and $105 million for the third quarter, fourth quarter and full year 2005, respectively. Statutory underwriting expenses includes catastrophe related losses of $7 million for both the third quarter and full year 2005. (2) Includes adverse loss development and a change in estimate of $55 million in the fourth quarter and full year 2005. (3) Includes an additional $20 million of legal and transition costs associated with exiting the assigned risk business for the fourth quarter and full year 2005. (4) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (5) Other investment income is comprised principally of real estate income, changes in market value associated with trading portfolios and income from securities lending. 20 American International Group, Inc. Personal Lines Insurance Operating Statistics (dollars in millions) First Quarter 2004 (Restated) Net premiums written $ Net premiums earned 1,119 Second Quarter 2004 (Restated) $ 1,091 Third Quarter 2004 (Restated) $ 1,098 Fourth Quarter 2004 (Restated) $ 1,046 Full Year 2004 (Restated) $ 4,354 1,042 1,064 1,088 1,097 4,291 Losses and loss expenses incurred (1) 779 792 826 814 3,211 Statutory underwriting expenses 228 228 238 250 944 50 54 28 28 160 44 1 (2) 46 1 (2) 49 1 (1) 51 (2) 190 3 (7) 43 45 49 49 186 93 99 77 77 346 3 - - 8 11 Underwriting profit (1)(2) Net investment income Interest and dividends Partnership income Other investment income (3) Investment expense Total Operating income before realized capital gains (losses) (1) Realized capital gains (losses) Operating income (1) Underwriting ratios: Loss ratio (1) Expense ratio Combined ratio Combined ratio excluding catastrophe losses $ 96 $ 99 $ 77 $ 85 $ 357 74.79 20.33 95.12 74.45 20.92 95.37 75.85 21.74 97.59 74.27 23.82 98.09 74.84 21.67 96.51 95.12 95.37 95.32 98.09 95.94 Note: (1) Losses and loss expenses incurred includes catastrophe losses of $25 million for both the third quarter and full year 2004. (2) Underwriting profit, a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (3) Other investment income is comprised principally of real estate income, changes in market value associated with trading portfolios and income from securities lending. 21 American International Group, Inc. Personal Lines Insurance Operating Statistics (dollars in millions) First Quarter 2003 (Restated) Net premiums written $ 891 Second Quarter 2003 (Restated) $ 907 Third Quarter 2003 (Restated) $ 925 Fourth Quarter 2003 (Restated) $ 1,009 Full Year 2003 (Restated) $ 3,732 Net premiums earned 852 881 930 1,015 3,678 Losses and loss expenses incurred (1) 642 693 705 749 2,789 Statutory underwriting expenses 179 174 158 208 719 Underwriting profit (1) (2) 47 15 60 61 183 Net investment income 37 36 36 43 152 Operating income before realized capital gains (losses) (1) 84 51 96 104 335 Realized capital gains (losses) 11 8 (1) 2 20 Operating income (1) Underwriting ratios: Loss ratio (1) Expense ratio Combined ratio Combined ratio excluding catastrophe losses $ 95 $ 59 $ 95 $ 106 $ 355 75.31 20.04 95.35 78.72 19.24 97.96 75.78 17.03 92.81 73.83 20.62 94.45 75.84 19.25 95.09 95.35 97.96 92.27 94.45 94.95 Note: (1) Losses and loss expenses incurred includes catastrophe losses of $5 million for both the third quarter and full year 2003. (2) Underwriting profit, a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. 22 American International Group, Inc. Mortgage Guaranty (UGC) Insurance Operating Statistics (dollars in millions) 2005 Net premiums written $ 628 % Chg 3.5 % $ 2004 (Restated) 607 Years Ended December 31, 2003 % 2002 (Restated) Chg (Restated) % Chg 14.3 % $ 531 4.5 % $ % Chg 2001 (Restated) % Chg 2000 (Restated) 508 2.8 % $ 494 9.1 % $ 453 Net premiums earned 533 (1.1) 539 8.7 496 (1.2) 502 2.7 489 8.2 452 Losses and loss expenses incurred (1) (2) 139 (2.1) 142 29.1 110 (6.8) 118 13.5 104 85.7 56 Statutory underwriting expenses 145 (11.0) 163 15.6 141 5.2 134 8.1 124 6.0 117 Underwriting profit (1) (2) (3) 241 (13.3) 278 5.3 264 6.9 247 (7.1) 266 (6.0) 283 Net investment income 123 2.5 120 (15.5) 142 2.2 139 31.1 106 14.0 93 Operating income before realized capital gains (losses) (1) (2) 364 (8.5) 398 (2.0) 406 5.2 386 3.8 372 (1.1) 376 NM 1 (97.8) 45 NM 15 (62.5) 40 NM (10) 12.6 % $ 366 Realized capital gains (losses) Operating income (1) (2) Underwriting ratios: Loss ratio (1) (2) Expense ratio Combined ratio Combined ratio excluding catastrophe losses Combined ratio excluding catastrophe losses and reserve charge (1) $ 363 (9.0) % $ 399 (11.5) % $ 451 12.5 % $ 401 (2.7) % $ 412 26.01 23.07 49.08 26.39 26.92 53.31 22.13 26.54 48.67 23.43 26.46 49.89 21.19 25.00 46.19 12.38 25.78 38.16 47.17 53.31 48.67 49.89 46.19 38.16 52.61 53.31 48.67 49.89 46.19 38.16 Note: (1) Includes catastrophe losses of $10 million for the twelve months ended December 31, 2005. (2) Includes $29 million reserve charge decrease for the twelve months ended December 31, 2005. (3) Underwriting profit, a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. 23 American International Group, Inc. Mortgage Guaranty (UGC) Insurance Operating Statistics (dollars in millions) First Quarter 2005 (Restated) Net premiums written $ Net premiums earned 165 Second Quarter 2005 (Restated) $ 145 Third Quarter 2005 (Restated) $ 149 Fourth Quarter 2005 $ 169 Full Year 2005 $ 628 140 143 114 136 533 Losses and loss expenses incurred (1) (2) 35 25 36 43 139 Statutory underwriting expenses 36 35 35 39 145 Underwriting profit (1) (2) (3) 75 79 40 47 241 28 - 31 1 (1) 32 - 32 - 123 1 (1) 28 31 32 32 123 103 110 72 79 364 Net investment income Interest and dividends Partnership income Other investment income (4) Investment expense Total Operating income before realized capital gains (losses) (1) (2) Realized capital gains (losses) Operating income (1) (2) Underwriting ratios: Loss ratio (1) (2) Expense ratio Combined ratio Combined ratio excluding catastrophe losses Combined ratio excluding catastrophe losses and reserve charge 1 $ 104 (1) $ 109 $ 72 (1) $ 78 (1) $ 363 25.03 21.70 46.73 17.38 24.54 41.92 31.22 23.35 54.57 31.68 22.90 54.58 26.01 23.07 49.08 46.73 41.92 45.64 54.58 47.17 46.73 41.92 45.64 75.87 52.61 Note: (1) Includes catastrophe losses of $10 million for both the third quarter and full year 2005. (2) Includes $29 million reserve charge decrease for both the fourth quarter and full year 2005. (3) Underwriting profit, a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (4) Other investment income is comprised principally of real estate income, changes in market value associated with trading portfolios and income from securities lending. 24 American International Group, Inc. Mortgage Guaranty (UGC) Insurance Operating Statistics (dollars in millions) First Quarter 2004 (Restated) Net premiums written $ Net premiums earned 154 Second Quarter 2004 (Restated) $ 136 Third Quarter 2004 (Restated) $ 163 Fourth Quarter 2004 (Restated) $ 154 Full Year 2004 (Restated) $ 607 134 129 135 141 539 Losses and loss expenses incurred 37 11 44 50 142 Statutory underwriting expenses 37 39 42 45 163 Underwriting profit (1) 68 88 60 62 278 27 2 - 30 1 (1) 32 (2) - 31 - 120 1 (1) 29 30 30 31 120 Operating income before realized capital gains (losses) 97 118 90 93 398 Realized capital gains (losses) (1) 1 3 1 Net investment income Interest and dividends Partnership income Other investment income (2) Investment expense Total Operating income Underwriting ratios: Loss ratio Expense ratio Combined ratio Combined ratio excluding catastrophe losses $ 96 (2) $ 116 $ 91 $ 96 $ 399 27.87 24.42 52.29 7.98 28.15 36.13 32.57 25.71 58.28 36.07 29.59 65.66 26.39 26.92 53.31 52.29 36.13 58.28 65.66 53.31 Note: (1) Underwriting profit, a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (2) Other investment income is comprised principally of real estate income, changes in market value associated with trading portfolios and income from securities lending. 25 American International Group, Inc. Mortgage Guaranty (UGC) Insurance Operating Statistics (dollars in millions) First Quarter 2003 (Restated) Net premiums written $ Net premiums earned 121 Second Quarter 2003 (Restated) $ 120 Third Quarter 2003 (Restated) $ 149 Fourth Quarter 2003 (Restated) $ 141 Full Year 2003 (Restated) $ 531 124 116 125 131 496 Losses and loss expenses incurred 32 9 42 27 110 Statutory underwriting expenses 34 35 35 37 141 Underwriting profit (1) 57 71 70 66 264 Net investment income 43 38 30 31 142 100 109 100 97 406 11 2 - 32 45 Operating income before realized capital gains (losses) Realized capital gains (losses) Operating income Underwriting ratios: Loss ratio Expense ratio Combined ratio Combined ratio excluding catastrophe losses $ 111 $ 111 $ 100 $ 129 $ 451 25.76 28.36 54.12 7.42 28.38 35.80 33.75 23.83 57.58 20.65 26.26 46.91 22.13 26.54 48.67 54.12 35.80 57.58 46.91 48.67 Note: (1) Underwriting profit, a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. 26 American International Group, Inc. Transatlantic Holdings, Inc. Insurance Operating Statistics (dollars in millions) 2005 Net premiums written (1) $ % Chg 2004 % Chg Years Ended December 31, % 2003 Chg 2002 % Chg 2001 % Chg 3,466 (7.5) % $ 3,749 12.2 % $ 3,341 33.6 % $ 2,500 31.2 % $ 1,906 Net premiums earned (1) 3,385 (7.5) 3,661 15.5 3,171 33.8 2,370 32.4 1,790 9.7 1,632 Losses and loss expenses incurred (1) (2) 2,877 4.4 2,755 23.4 2,233 24.3 1,796 15.0 1,562 30.5 1,197 Statutory underwriting expenses 14.9 % $ 2000 1,659 942 (4.2) 983 13.0 870 31.2 663 25.8 527 19.8 440 (420) NM (47) NM 109 NM (57) NM (274) NM 1 Net investment income 343 11.7 307 13.3 271 7.5 252 5.0 240 2.6 234 Operating income (loss) before realized capital gains (losses) (1) (2) (77) NM 260 (31.6) 380 94.9 195 NM (34) NM 235 38 72.7 22 NM 10 NM NM (1) NM 33 Underwriting profit (loss) (1) (2) (3) Realized capital gains (losses) Operating income (loss) (1) (2) Underwriting ratios: Loss ratio (1) (2) Expense ratio (1) Combined ratio Combined ratio excluding catastrophe losses Combined ratio excluding catastrophe losses and loss reserve charge $ (39) NM % $ 282 (27.7) % $ 390 NM % $ (6) 189 NM % $ (35) NM % $ 268 84.99 27.18 112.17 75.24 26.22 101.46 70.43 26.03 96.46 75.81 26.50 102.31 87.22 27.65 114.87 73.36 26.51 99.87 97.21 95.59 96.35 102.31 102.86 99.87 97.21 95.59 96.35 98.09 102.86 99.87 Note: (1) Net premiums written and net premiums earned include catastrophe related net reinstatement premium cost of $45 million for the twelve months ended December 31, 2005. Losses and loss expenses incurred includes catastrophe losses of $463 million, $215 million, $4 million and $215 million (includes $200 million of World Trade Center and related losses) for the twelve months ended December 31, 2005, 2004, 2003 and 2001, respectively. (2) Losses and loss expenses incurred includes loss reserve charge of $100 million in the aggregate for the twelve months ended December 31, 2002. (3) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. 27 American International Group, Inc. Transatlantic Holdings, Inc. Insurance Operating Statistics (dollars in millions) First Quarter 2005 Net premiums written (1) $ 885 Second Quarter 2005 $ 884 Third Quarter 2005 $ 858 Fourth Quarter 2005 $ 839 Full Year 2005 $ 3,466 Net premiums earned (1) 888 862 844 791 3,385 Losses and loss expenses incurred (1) 646 611 975 645 2,877 Statutory underwriting expenses 222 239 249 232 942 Underwriting profit (loss) (1) (2) 20 13 (375) (78) (420) 78 5 5 (3) 79 7 (2) 81 5 3 (2) 84 2 3 (2) 322 12 18 (9) 85 84 87 87 343 105 97 (288) 9 (77) 9 2 13 14 38 Net investment income Interest and dividends Partnership income Other investment income (3) Investment expense Total Operating income (loss) before realized capital gains (losses) (1) Realized capital gains (losses) Operating income (loss) (1) Underwriting ratios: Loss ratio (1) Expense ratio (1) Combined ratio Combined ratio excluding catastrophe losses $ 114 $ 99 $ (275) $ 23 $ (39) 72.73 25.09 97.82 70.99 27.03 98.02 115.42 28.94 144.36 81.53 27.76 109.29 84.99 27.18 112.17 97.82 98.02 97.70 95.04 97.21 Note: (1) Net premiums written and net premiums earned include catastrophe related net reinstatement premium cost of $40 million, $5 million and $45 million for the third quarter, fourth quarter and full year 2005, respectively. Losses and loss expenses incurred includes catastrophe losses of $355 million, $108 million and $463 million for the third quarter, fourth quarter and full year 2005, respectively. (2) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (3) Other investment income is comprised principally of real estate income, changes in market value associated with trading portfolios and income from securities lending. 28 American International Group, Inc. Transatlantic Holdings, Inc. Insurance Operating Statistics (dollars in millions) First Quarter 2004 Net premiums written $ 907 Second Quarter 2004 $ 928 Third Quarter 2004 $ 987 Fourth Quarter 2004 $ 927 Full Year 2004 $ 3,749 Net premiums earned 893 896 940 932 3,661 Losses and loss expenses incurred (1) 622 617 810 706 2,755 Statutory underwriting expenses 237 248 266 232 983 Underwriting profit (loss) (1)(2) 37 39 (122) (1) (47) 68 3 4 (3) 71 2 2 (2) 73 1 3 (2) 77 8 4 (2) 289 14 13 (9) 72 73 75 87 307 109 112 (47) 86 260 8 2 4 8 22 Net investment income Interest and dividends Partnership income Other investment income (3) Investment expense Total Operating income (loss) before realized capital gains (losses) (1) Realized capital gains (losses) Operating income (loss) (1) Underwriting ratios: Loss ratio (1) Expense ratio Combined ratio Combined ratio excluding catastrophe losses $ 117 $ 114 $ (43) $ 94 $ 282 69.67 26.15 95.82 68.92 26.77 95.69 86.12 26.89 113.01 75.67 25.02 100.69 75.24 26.22 101.46 95.82 95.69 95.47 95.32 95.59 Note: (1) Losses and loss expenses incurred includes catastrophe losses of $165 million, $50 million and $215 million for the third quarter, fourth quarter and full year 2004, respectively. (2) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (3) Other investment income is comprised principally of real estate income, changes in market value associated with trading portfolios and income from securities lending. 29 American International Group, Inc. Transatlantic Holdings, Inc. Insurance Operating Statistics (dollars in millions) First Quarter 2003 Net premiums written $ 768 Second Quarter 2003 $ 803 Third Quarter 2003 $ 901 Fourth Quarter 2003 $ 869 Full Year 2003 $ 3,341 Net premiums earned 692 763 864 852 3,171 Losses and loss expenses incurred (1) 477 545 603 608 2,233 Statutory underwriting expenses 218 200 238 214 870 Underwriting profit (1) (2) 15 28 32 34 109 Net investment income 65 68 69 69 271 Operating income before realized capital gains (losses) (1) 80 96 101 103 380 1 - 6 3 10 Realized capital gains (losses) Operating income (1) Underwriting ratios: Loss ratio (1) Expense ratio Combined ratio Combined ratio excluding catastrophe losses $ 81 $ 96 $ 107 $ 106 $ 390 68.91 28.45 97.36 71.48 24.82 96.30 69.76 26.40 96.16 71.39 24.64 96.03 70.43 26.03 96.46 97.36 96.30 95.76 96.03 96.35 Note: (1) Losses and loss expenses incurred includes catastrophe losses of $4 million for both the third quarter and full year 2003. (2) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. 30 American International Group, Inc. Foreign General Insurance Operating Statistics (dollars in millions) 9,997 9,655 5,181 3,189 1,398 944 Years Ended December 31, % 2004 % 2003 % 2002 Chg (Restated) Chg (Restated) Chg (Restated) 6.3 % $ 9,407 19.6 % $ 7,864 27.3 % $ 6,176 9.3 8,831 21.7 7,257 30.0 5,584 (4.8) 5,441 35.0 4,029 18.8 3,392 16.1 2,747 25.5 2,188 17.3 1,865 99.1 702 (32.0) 1,032 NM 491 52.8 618 10.2 561 50.8 372 % 2001 % 2000 Chg (Restated) Chg (Restated) 15.1 % $ 5,366 4.7 % $ 5,127 9.0 5,122 3.4 4,952 8.6 3,124 0.3 3,115 5.7 1,764 2.6 1,719 22.1 402 NM 145 (8.8) 408 (24.9) 543 2,342 85 2,427 77.4 NM 80.6 % $ 6.5 NM (7.8) % $ 2005 Net premiums written (1) (2) Net premiums earned (1) (3) Losses and loss expenses incurred (1) (4) Statutory underwriting expenses (5) Underwriting profit (1) (3) (4) (5) (6) Net investment income Operating income before realized capital gains (losses) (1) (4) Realized capital gains (losses) Operating income (1) (4) Underwriting ratios: Loss ratio (1) (3) (4) Expense ratio (1) (2) (5) Combined ratio Combined ratio excluding catastrophe losses Combined ratio excluding catastrophe losses, reserve charge and asbestos and environmental charge $ $ 1,320 24 1,344 (17.1) NM (14.0) % $ 1,593 (31) 1,562 84.6 NM NM % $ 863 (142) 721 810 (28) 782 17.7 NM 25.3 % $ 688 (64) 624 53.66 31.90 85.56 61.61 29.20 90.81 55.52 27.82 83.34 60.74 30.19 90.93 60.99 32.89 93.88 62.90 33.54 96.44 81.75 88.18 82.97 90.20 93.22 95.93 84.69 86.48 82.97 90.20 93.22 95.93 Note: (1) Net premiums written and net premiums earned include catastrophe related net reinstatement premium cost of $94 million for the twelve months ended December 31, 2005. Losses and loss expenses incurred includes catastrophe losses of $293 million, $232 million, $26 million, $41 million, $34 million (including $25 million in World Trade Center and related losses) and $25 million for the twelve months ended December 31, 2005, 2004, 2003, 2002, 2001 and 2000, respectively. (2) Includes a decrease of approximately $300 million for the twelve months ended December 31, 2005, resulting from a portfolio transfer of Richmond unearned premium reserves to the Domestic Brokerage Group. (3) Income statement accounts expressed in non-functional currencies are translated into U.S. dollars using average exchange rates. (4) Includes $287 million reserve charge decrease for the twelve months ended December 31, 2005. Losses and loss expenses incurred includes a charge of $150 million attributable to the change in estimate for asbestos and environmental exposures for the twelve months ended December 31, 2004. (5) Includes the results of wholly owned AIU agencies. (6) Underwriting profit, a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. 31 American International Group, Inc. Foreign General Insurance Operating Statistics (dollars in millions) First Quarter 2005 (Restated) Net premiums written (1) (2) $ Second Quarter 2005 (Restated) 2,834 $ 2,596 Third Quarter 2005 (Restated) $ 2,609 Fourth Quarter 2005 $ 1,958 Full Year 2005 $ 9,997 Net premiums earned (1) (3) 2,419 2,483 2,381 2,372 9,655 Losses and loss expenses incurred (1) (4) 1,317 1,299 1,436 1,129 5,181 Statutory underwriting expenses (5) 772 773 832 812 3,189 Underwriting profit (1) (3) (4) (5) (6) 413 419 127 439 1,398 154 42 12 (18) 164 174 1 (2) 179 45 17 (17) 171 11 20 (9) 668 272 50 (46) 190 337 224 193 944 603 756 351 632 2,342 15 (25) 102 85 Net investment income Interest and dividends Partnership income Other investment income (7) Investment expense Total Operating income before realized capital gains (losses) (1) (4) Realized capital gains (losses) Operating income (1) (4) Underwriting ratios: Loss ratio (1) (3) (4) Expense ratio (2) (5) Combined ratio Combined ratio excluding catastrophe losses Combined ratio excluding losses, reserve charge and asbestos and environmental charge (7) $ 596 $ 771 $ 326 $ 734 $ 2,427 54.43 27.25 81.68 52.31 29.75 82.06 60.31 31.91 92.22 47.62 41.49 89.11 53.66 31.90 85.56 81.68 82.06 81.83 84.05 81.75 81.68 82.06 81.83 96.15 84.69 Foreign exchange impact on growth of Foreign General net premiums written: Growth in original currency Foreign exchange impact Growth as reported in U.S. $ 9.1 % 4.1 % 13.2 % 4.1 % 3.7 % 7.8 % 11.5 % 2.0 % 13.5 % (8.6) % (2.3) % (10.9) % 4.3 % 2.0 % 6.3 % Note: (1) Net premiums written and net premiums earned include catastrophe related net reinstatement premium cost of $94 million for both the third quarter and full year 2005. Losses and loss expenses incurred includes catastrophe losses of $173 million, $120 million and $293 million for the third quarter, fourth quarter and full year 2005, respectively. (2) Includes a decrease of approximately $300 million for both the fourth quarter and full year 2005, resulting from a portfolio transfer of Richmond unearned premium reserves to the Domestic Brokerage Group. (3) Income statement accounts expressed in non-functional currencies are translated into U.S. dollars using average exchange rates. (4) Includes $287 million reserve charge decrease for both the fourth quarter and full year 2005. (5) Includes the results of wholly owned AIU agencies. (6) Underwriting profit, a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (7) Other investment income is comprised principally of real estate income, changes in market value associated with trading portfolios and income from securities lending. 32 American International Group, Inc. Foreign General Insurance Operating Statistics (dollars in millions) First Quarter 2004 (Restated) Net premiums written $ 2,503 Second Quarter 2004 (Restated) $ 2,408 Third Quarter 2004 (Restated) $ 2,299 Fourth Quarter 2004 (Restated) $ 2,197 Full Year 2004 (Restated) $ 9,407 Net premiums earned (1) 2,089 2,209 2,210 2,323 8,831 Losses and loss expenses incurred (2) (3) 1,205 1,205 1,405 1,626 5,441 Statutory underwriting expenses (4) 637 673 680 757 2,747 Underwriting profit (loss) (1) (2) (3) (4) (5) 323 362 119 (102) 702 132 34 25 (15) 136 69 14 (19) 141 (18) (14) (9) 148 25 (3) (28) 557 110 22 (71) 176 200 100 142 618 499 562 219 40 1,320 72 1 (17) (32) Net investment income Interest and dividends Partnership income Other investment income (6) Investment expense Total Operating income before realized capital gains (losses) (2) (3) Realized capital gains (losses) Operating income (2) (3) Underwriting ratios: Loss ratio (1) (2) (3) Expense ratio (4) Combined ratio Combined ratio excluding catastrophe losses Combined ratio excluding catastrophe losses, and asbestos and environmental charge $ 571 $ 563 $ 202 $ 8 24 $ 1,344 57.67 25.45 83.12 54.59 27.93 82.52 63.59 29.64 93.23 69.93 34.38 104.31 61.61 29.20 90.81 83.12 82.52 86.88 100.36 88.18 83.12 82.52 86.88 93.90 86.48 Foreign exchange impact on growth of Foreign General net premiums written: Growth in original currency Foreign exchange impact Growth as reported in U.S. $ 14.8 % 12.8 % 27.6 % 14.6 % 8.2 % 22.8 % 13.7 % 6.7 % 20.4 % 3.8 % 4.3 % 8.1 % Note: (1) Income statement accounts expressed in non-functional currencies are translated into U.S. dollars using average exchange rates. (2) Losses and loss expenses incurred includes catastrophe losses of $140 million, $92 million and $232 million for the third quarter, fourth quarter and full year 2004, respectively. (3) Losses and loss expenses incurred includes charge of $150 million attributable to the change in estimate for asbestos and environmental exposures for both the fourth quarter and full year 2004. (4) Includes the results of wholly owned AIU agencies. (5) Underwriting profit (loss), a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. (6) Other investment income is comprised principally of real estate income, changes in market value associated with trading portfolios and income from securities lending. 33 11.6 % 8.0 % 19.6 % American International Group, Inc. Foreign General Insurance Operating Statistics (dollars in millions) First Quarter 2003 (Restated) Net premiums written $ Second Quarter 2003 (Restated) 1,961 $ 1,961 Third Quarter 2003 (Restated) $ 1,909 Fourth Quarter 2003 (Restated) $ 2,033 Full Year 2003 (Restated) $ 7,864 Net premiums earned (1) 1,622 1,787 1,822 2,026 7,257 Losses and loss expenses incurred (2) 1,042 1,071 1,097 819 4,029 Statutory underwriting expenses (3) 513 546 548 581 2,188 Underwriting profit (1) (2) (3) (4) 137 201 184 510 1,032 Net investment income 147 130 166 118 561 Operating income before realized capital gains (losses) (2) 284 331 350 628 1,593 11 (44) 11 Realized capital gains (losses) Operating income (2) Underwriting ratios: Loss ratio (1) (2) Expense ratio (3) Combined ratio Combined ratio excluding catastrophe losses $ 295 $ 287 $ 361 (9) $ 619 (31) $ 1,562 64.22 26.16 90.38 59.94 27.82 87.76 60.22 28.74 88.96 40.41 28.57 68.98 55.52 27.82 83.34 90.38 87.76 87.51 68.98 82.97 Note: (1) Income statement accounts expressed in non-functional currencies are translated into U.S. dollars using average exchange rates. (2) Losses and loss expenses incurred includes catastrophe losses of $26 million for both the third quarter and full year 2003. (3) Includes the results of wholly owned AIU agencies. (4) Underwriting profit, a GAAP measure, is statutory underwriting profit (loss) adjusted primarily for changes in the deferral of policy acquisition costs that are necessary to present the financial statements in accordance with GAAP. 34 American International Group, Inc. Life Insurance & Retirement Services Operating Statistics (dollars in millions) 2005 Premiums, deposits and other considerations (1) $ 66,448 % Chg 2004 (Restated) (0.6) % $ Years Ended December 31, 2003 % 2002 (Restated) Chg (Restated) % Chg 66,844 25.9 % $ 53,113 23.7 % $ % Chg 42,950 6.2 2001 (Restated) % $ % Chg 40,450 18.6 2000 (Restated) % $ 34,101 Revenues: GAAP premiums (2) 29,400 4.7 28,088 19.5 23,496 13.5 20,694 5.6 19,600 10.7 17,702 Net investment income 18,134 18.8 15,269 18.0 12,942 15.1 11,243 7.6 10,451 4.3 10,022 344 52.9 225 44.2 156 77.3 88 NM 35 47,878 9.9 43,582 19.1 36,594 14.3 32,025 6.4 30,086 8.3 27,772 13,963 16,657 7,852 38,472 3.3 15.0 5.1 8.4 13,522 14,481 7,474 35,477 19.4 22.3 11.4 18.8 11,321 11,841 6,709 29,871 9.0 18.3 12.0 13.2 10,383 10,010 5,991 26,384 (0.3) 14.2 2.6 5.5 10,415 8,765 5,838 25,018 27.9 (8.2) 7.7 8.2 8,143 9,553 5,420 23,116 9,406 16.1 8,105 20.6 6,723 19.2 5,641 11.3 5,068 8.8 4,656 NM 84 NM Pricing net investment gains (3) Total revenues including pricing net investment gains and excluding realized capital gains (losses) Benefits and expenses: Death and other benefits Increase in future policy benefits Acquisition and insurance expenses Total benefits and expenses (4)(5)(6)(7) Operating income including pricing net investment gains and excluding realized capital gains (losses) (4)(5)(6)(7) Realized capital gains (losses) (3)(8) (562) Operating income (4)(5)(6)(7) $ 8,844 Life insurance in-force (9) $ 1,852,833 NM 11.6 (182) (460) NM (435) % $ 7,923 16.4 % $ 6,807 31.4 % $ 5,181 11.8 % $ 4,633 (0.3) % $ 1,858,094 17.4 % $ 1,583,031 21.9 % $ 1,298,592 5.7 % $ 1,228,501 (27.1) NM (15) (0.2) % $ 26.4 Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) Includes approximately $640 million of a single premium from a reinsurance transaction involving terminal funding pension business, which is offset by a similar increase in benefit reserves for the twelve months ended December 31, 2004. (3) For purposes of this presentation, pricing net investment gains are segregated out of total realized capital gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life products in some foreign countries. (4) Includes $100 million of World Trade Center and related losses for the twelve months ended December 31, 2001. (5) Includes $12 million and $5 million of catastrophe losses for the twelve months ended December 31, 2005 and 2004, respectively. (6) Includes a $178 million charge related to a workers' compensation quota share reinsurance agreement with Superior National Insurance Company for the twelve months ended December 31, 2004. In addition, as part of the business review of Group life/health, approximately $68 million was incurred for reserve strengthening and allowances for receivables. (7) Incurred higher policyholder benefits of $137 million for the twelve months ended December 31, 2005 related to contributions to the participating policyholder fund in Singapore related to settlement of a long disputed tax issue. (8) Includes loss of $437 million, loss of $140 million, gain of $78 million, loss of $91 million, loss of $219 million and gain of $151 million for the twelve months ended December 31, 2005, 2004, 2003, 2002, 2001 and 2000, respectively, relating to the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 and the application of FAS 52. (9) 2003 includes the acquisition of AIG Edison Life in August 2003 and 2001 includes the acquisition of AIG Star Life Insurance Co., Ltd. in April 2001. 35 48 % $ 4,641 971,892 American International Group, Inc. Life Insurance & Retirement Services Operating Statistics (dollars in millions) First Quarter 2005 (Restated) Premiums, deposits and other considerations (1) $ 18,434 Second Quarter 2005 (Restated) $ 17,131 Third Quarter 2005 (Restated) $ 15,422 Fourth Quarter 2005 $ Full Year 2005 15,461 $ 66,448 $ 29,400 Revenues: GAAP premiums Net investment income: Interest and dividends Partnership income: Partnership excluding synfuels Synfuels (2) Total partnership income Other (3) Intercompany adjustments Total net investment income Pricing net investment gains (4) Total revenues including pricing net investment gains and excluding realized capital gains (losses) 7,540 7,304 7,109 7,447 3,931 4,184 4,119 4,323 16,557 166 (36) 130 264 (8) 4,317 37 (43) (6) (3) (8) 4,167 157 (36) 121 437 (10) 4,667 56 (28) 28 642 (10) 4,983 416 (143) 273 1,340 (36) 18,134 81 100 88 75 344 11,938 11,571 11,864 12,505 47,878 Benefits and expenses: Death and other benefits Increase in future policy benefits Acquisition and insurance expenses Total benefits and expenses (5) (6) 3,395 4,199 2,000 9,594 3,485 3,682 2,026 9,193 3,494 4,040 1,978 9,512 3,589 4,736 1,848 10,173 13,963 16,657 7,852 38,472 Operating income including pricing net investment gains and excluding realized capital gains (losses) (5) (6) 2,344 2,378 2,352 2,332 9,406 Realized capital gains (losses) (4) (7) Operating income (5) (6) (163) $ Foreign exchange impact on worldwide growth: GAAP premiums Growth in original currency Foreign exchange impact Growth as reported in U.S. $ Premiums, deposits and other considerations (1) Growth in original currency Foreign exchange impact Growth as reported in U.S. $ 2,181 (54) $ 2,324 (176) $ 2,176 (169) $ 2,163 (562) $ 8,844 6.0 % 3.4 9.4 3.9 % 3.2 7.1 (5.0) % 1.7 (3.3) 6.3 % (0.3) 6.0 2.7 % 2.0 4.7 5.9 2.1 8.0 % 3.3 2.0 5.3 % (11.5) 1.0 (10.5) % (4.6) (0.5) (5.1) % (1.8) 1.2 (0.6) % Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) Investment in certain limited liability companies that invest in synthetic fuel production facilities as a means of generating income tax credits. (3) Relates principally to trading and investment activity for certain variable life and annuity accounts in accordance with SOP 03-1. These amounts are offset by a similar change in increase in future policy benefits. (4) For purposes of this presentation, pricing net investment gains are segregated out of total realized capital gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life in some foreign countries. (5) Incurred higher policyholder benefits of $137 million for both the fourth quarter and full year 2005 related to contributions to the participating policyholder fund in Singapore related to settlement of a long disputed tax issue. (6) Includes $12 million of catastrophe related losses for both the third quarter and full year 2005. (7) Includes loss of $35 million, $132 million, $185 million, $85 million and $437 million for the first quarter, second quarter, third quarter, fourth quarter and full year 2005, respectively, relating to the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 and the application of FAS 52. 36 American International Group, Inc. Life Insurance & Retirement Services Operating Statistics (dollars in millions) First Quarter 2004 (Restated) Premiums, deposits and other considerations (1) $ 17,060 Second Quarter 2004 (Restated) $ 16,263 Third Quarter 2004 (Restated) $ 17,230 Fourth Quarter 2004 (Restated) $ 16,291 Full Year 2004 (Restated) $ 66,844 Revenues: GAAP premiums (2) Net investment income: Interest and dividends Partnership income: Partnership excluding synfuels Synfuels (3) Total partnership income Other (4) Intercompany adjustment Total net investment income Pricing net investment gains (5) 6,891 6,821 7,351 7,025 28,088 3,562 3,664 3,761 3,837 14,824 91 (30) 61 160 (4) 3,779 27 (37) (10) 18 (5) 3,667 69 (33) 36 (32) (4) 3,761 126 (21) 105 125 (5) 4,062 313 (121) 192 271 (18) 15,269 78 67 31 49 225 10,748 10,555 11,143 11,136 43,582 Benefits and expenses: Death and other benefits Increase in future policy benefits Acquisition and insurance expenses Total benefits and expenses (6) (7) 3,279 3,610 1,847 8,736 3,325 3,301 1,850 8,476 3,253 3,956 1,866 9,075 3,665 3,614 1,911 9,190 13,522 14,481 7,474 35,477 Operating income including pricing net investment gains and excluding realized capital gains (losses) (6) (7) 2,012 2,079 2,068 1,946 8,105 Total revenues including pricing net investment gains and excluding realized capital gains (losses) Realized capital gains (losses) (5) (8) Operating income (6) (7) (263) $ Foreign exchange impact on worldwide growth: GAAP premiums Growth in original currency Foreign exchange impact Growth as reported in U.S. $ Premiums, deposits and other considerations (1) Growth in original currency Foreign exchange impact Growth as reported in U.S. $ 1,749 240 $ 2,319 (449) $ 1,619 290 $ 2,236 (182) $ 7,923 13.8 % 5.3 19.1 16.4 % 4.9 21.3 28.5 % 3.3 31.8 6.5 % 1.5 8.0 16.0 % 3.5 19.5 37.6 6.0 43.6 % 36.6 3.4 40.0 % 25.9 1.8 27.7 % 1.0 1.0 % 23.5 2.4 25.9 % Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) Includes approximately $640 million of a single premium from a reinsurance transaction involving terminal funding pension business, which is offset by a similar increase in benefit reserves, in both the third quarter and full year 2004. (3) Investment in certain limited liability companies that invest in synthetic fuel production facilities as a means of generating income tax credits. (4) Relates principally to trading and investment activity for certain variable life and annuity accounts in accordance with SOP 03-1. These amounts are offset by a similar change in increase in future policy benefits. (5) For purposes of this presentation, pricing net investment gains are segregated out of total realized capital gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life products in some foreign countries. (6) Includes $5 million of catastrophe related losses in both the third quarter and full year 2004. (7) Includes a $178 million charge related to a workers' compensation quota share reinsurance agreement with Superior National Insurance Company in the fourth quarter and full year 2004. In addition, as part of the business review of Group life/health, approximately $68 million was incurred for reserve strengthening and allowances for receivables in 2004. (8) Includes loss of $382 million, gain of $365 million, loss of $421 million, gain of $298 million and loss of $140 million, for the first quarter, second quarter, third quarter, fourth quarter and full year 2004, respectively, relating to the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 and the application of FAS 52. 37 American International Group, Inc. Life Insurance & Retirement Services Operating Statistics (dollars in millions) First Quarter 2003 (Restated) Premiums, deposits and other considerations (1) $ 11,880 Second Quarter 2003 (Restated) $ 11,617 Third Quarter 2003 (Restated) $ 13,487 Fourth Quarter 2003 (Restated) $ 16,129 Full Year 2003 (Restated) $ 53,113 Revenues: GAAP premiums 5,788 5,623 5,579 6,506 23,496 Net investment income 2,967 3,234 3,182 3,559 12,942 51 52 53 - 156 Total revenues including pricing net investment gains and excluding realized capital gains (losses) 8,806 8,909 8,814 10,065 36,594 Benefits and expenses: Death and other benefits Increase in future policy benefits Acquisition and insurance expenses Total benefits and expenses 2,623 3,089 1,611 7,323 2,802 2,797 1,602 7,201 2,820 2,655 1,690 7,165 3,076 3,300 1,806 8,182 11,321 11,841 6,709 29,871 Operating income including pricing net investment gains and excluding realized capital gains (losses) 1,483 1,708 1,649 1,883 6,723 82 84 Pricing net investment gains (2) Realized capital gains (losses) (2) (3) Operating income 292 $ 1,775 (238) $ 1,470 (52) $ 1,597 $ 1,965 $ 6,807 Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) For purposes of this presentation, pricing net investment gains are segregated out of total realized capital gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life products in some foreign countries. (3) Includes the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 and the application of FAS 52. 38 American International Group, Inc. Domestic Life Insurance & Retirement Services Operating Statistics (dollars in millions) Years Ended December 31, Premiums, deposits and other considerations (1) $ 2005 % Chg 23,736 (12.0) % $ 2004 (Restated) 26,978 % Chg 2003 (Restated) (0.1) % $ 27,002 % Chg 10.7 % $ 2002 (Restated) 24,401 % Chg 2.8 % $ 2001 (Restated) 23,738 % Chg 18.2 % $ 2000 (Restated) 20,084 Revenues: GAAP premiums 6,384 3.5 6,171 9.7 5,623 8.6 5,180 (7.6) 5,605 (0.4) 5,628 Net investment income 9,959 5.6 9,435 7.9 8,742 12.8 7,751 3.7 7,477 2.3 7,312 Total revenues excluding realized capital gains (losses) 16,343 4.7 15,606 8.6 14,365 11.1 12,931 (1.2) 13,082 1.1 12,940 Benefits and expenses: Death and other benefits Increase in future policy benefits Acquisition and insurance expenses Total benefits and expenses (2) (3) 3,861 5,614 2,967 12,442 (4.8) 3.5 9.0 2.0 4,057 5,423 2,722 12,202 12.5 5.5 4.3 7.5 3,606 5,139 2,609 11,354 6.4 10.8 6.4 8.4 3,388 4,638 2,451 10,477 4.2 (6.8) 7.4 (0.3) 3,251 4,978 2,283 10,512 (6.3) 14.5 (4.8) 2.9 3,471 4,349 2,397 10,217 3,901 14.6 3,404 13.1 3,011 22.7 2,454 (4.5) 2,570 (5.6) 2,723 Operating income before realized capital gains (losses) (2) (3) Realized capital gains (losses) (4) (302) NM (329) NM (246) NM (506) NM (363) NM (233) Operating income (2) (3) $ 3,599 17.0 % $ 3,075 11.2 % $ 2,765 41.9 % $ 1,948 (11.7) % $ 2,207 (11.4) % $ 2,490 Life insurance in-force $ 825,151 6.9 % $ 772,251 19.6 % $ 645,606 11.8 % $ 577,686 11.7 % $ 517,067 8.3 % $ 477,576 Note: (1) Premiums, deposits and other considerations represent aggregate business activity presented on a non-GAAP basis. (2) Includes a $178 million charge related to a workers' compensation quota share reinsurance agreement with Superior National Insurance Company for the twelve months ended December 31, 2004. In addition, as part of the business review of Group life/health, approximately $68 million was incurred for reserve strengthening and allowances for receivables in 2004. (3) Includes $12 million and $5 million of catastrophe related losses for the twelve months ended December 31, 2005 and 2004, respectively. (4) Includes gain of $63 million, loss of $6 million, gain of $19 million, loss of $83 million and loss of $1 million for the twelve months ended December 31, 2005, 2004, 2003, 2002 and 2001, respectively, relating to the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 and the application of FAS 52. 39 American International Group, Inc. Domestic Life Insurance & Retirement Services Operating Statistics (dollars in millions) First Quarter 2005 (Restated) Premiums, deposits and other considerations (1) $ 6,718 Second Quarter 2005 (Restated) $ 5,916 Third Quarter 2005 (Restated) $ 5,547 Fourth Quarter 2005 $ 5,555 Full Year 2005 $ 23,736 Revenues: GAAP premiums 1,604 1,561 1,606 1,613 6,384 2,345 2,458 2,372 2,568 9,743 154 (36) 118 2,463 25 (43) (18) 2,440 132 (36) 96 2,468 48 (28) 20 2,588 359 (143) 216 9,959 Total revenues excluding realized capital gains (losses) 4,067 4,001 4,074 4,201 16,343 Benefits and expenses: Death and other benefits Increase in future policy benefits Acquisition and insurance expenses Total benefits and expenses (3) 925 1,428 726 3,079 963 1,352 748 3,063 1,006 1,408 740 3,154 967 1,426 753 3,146 3,861 5,614 2,967 12,442 988 938 920 1,055 3,901 (78) (114) Net investment income: Interest and dividends Partnership income: Partnership excluding synfuels Synfuels (2) Total partnership income Total net investment income Operating income before realized capital gains (losses) Realized capital gains (losses) (4) Operating income (3) (7) $ 981 $ 860 $ 806 (103) $ 952 (302) $ 3,599 Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) Investment in certain limited liability companies that invest in synthetic fuel production facilities as a means of generating income tax credits. (3) Includes $12 million of catastrophe related losses for the third quarter 2005. (4) Includes gain of $168 million, loss of $82 million, loss of $36 million, gain of $13 million and gain of $63 million for the first quarter, second quarter, third quarter, fourth quarter and full year 2005, respectively, relating to the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 and the application of FAS 52. (5) Includes the effect of the non-renewal of a single large group life case of $36 billion for both the third quarter and full year 2005. 40 American International Group, Inc. Domestic Life Insurance & Retirement Services Operating Statistics (dollars in millions) First Quarter 2004 (Restated) Premiums, deposits and other considerations (1) $ 7,027 Second Quarter 2004 (Restated) $ 7,291 Third Quarter 2004 (Restated) $ 6,598 Fourth Quarter 2004 (Restated) $ 6,062 Full Year 2004 (Restated) $ 26,978 Revenues: GAAP premiums 1,489 1,561 1,591 1,530 6,171 2,296 2,292 2,318 2,357 9,263 88 (30) 58 2,354 25 (37) (12) 2,280 61 (33) 28 2,346 119 (21) 98 2,455 293 (121) 172 9,435 Total revenues excluding realized capital gains (losses) 3,843 3,841 3,937 3,985 15,606 Benefits and expenses: Death and other benefits Increase in future policy benefits Acquisition and insurance expenses Total benefits and expenses (3) (4) 955 1,327 632 2,914 993 1,333 647 2,973 929 1,449 692 3,070 1,180 1,314 751 3,245 4,057 5,423 2,722 12,202 Operating income before realized capital gains (losses) (3) (4) 929 868 867 740 3,404 Realized capital gains (losses) (5) (15) (69) (77) (168) Net investment income: Interest and dividends Partnership income: Partnership excluding synfuels Synfuels (2) Total partnership income Total net investment income Operating income (3) (4) $ 914 $ 799 $ 790 $ 572 (329) $ 3,075 Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) Investment in certain limited liability companies that invest in synthetic fuel production facilities as a means of generating income tax credits. (3) Includes a $178 million charge related to a workers' compensation quota share reinsurance agreement with Superior National Insurance Company in the fourth quarter and full year 2004. In addition, as part of the business review of Group life/health, approximately $68 million was incurred for reserve strengthening and allowances for receivables in 2004. (4) Includes $5 million of catastrophe related losses for the third quarter and full year 2004. (5) Includes loss of $67 million, gain of $142 million, loss of $20 million, loss of $61 million and loss of $6 million for the first quarter, second quarter, third quarter, fourth quarter and full year 2004, respectively, relating to the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 and the application of FAS 52. 41 American International Group, Inc. Domestic Life Insurance & Retirement Services Operating Statistics (dollars in millions) First Quarter 2003 (Restated) Premiums, deposits and other considerations (1) $ 6,471 Second Quarter 2003 (Restated) $ 5,876 Third Quarter 2003 (Restated) $ 7,399 Fourth Quarter 2003 (Restated) $ 7,256 Full Year 2003 (Restated) $ 27,002 Revenues: GAAP premiums 1,446 1,368 1,419 1,390 5,623 Net investment income 2,047 2,176 2,171 2,348 8,742 Total revenues excluding realized capital gains (losses) 3,493 3,544 3,590 3,738 14,365 Benefits and expenses: Death and other benefits Increase in future policy benefits Acquisition and insurance expenses Total benefits and expenses 904 1,248 646 2,798 932 1,258 568 2,758 1,042 1,198 648 2,888 728 1,435 747 2,910 3,606 5,139 2,609 11,354 Operating income before realized capital gains (losses) 695 786 702 828 3,011 Realized capital gains (losses) (2) 144 (267) (51) (72) Operating income $ 839 $ 519 $ 651 $ 756 (246) $ Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) Includes the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 and the application of FAS 52. 42 2,765 American International Group, Inc. Domestic Life Insurance & Retirement Services Product Statistics (dollars in millions) GAAP premiums: Life insurance Home service Group life/health Payout annuities (1) Subtotal life insurance $ Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 2005 % Chg 2,108 801 1,012 1,473 5,394 11.7 % $ (1.4) (10.3) (0.7) 1.5 351 100 467 72 990 2004 (Restated) 12.1 69.5 14.7 (10.0) 15.3 1,888 812 1,128 1,484 5,312 313 59 407 80 859 Years Ended December 31, 2003 % 2002 (Restated) Chg (Restated) % Chg 7.8 % $ (2.6) 7.8 16.7 8.3 25.2 11.3 23.0 (7.0) 19.3 1,751 834 1,046 1,272 4,903 250 53 331 86 720 8.7 % $ (2.3) 8.2 21.8 9.5 2.9 51.4 (0.6) (7.5) 2.3 1,611 854 967 1,044 4,476 % Chg 4.1 % $ (2.5) 4.5 (3.8) 0.9 2001 (Restated) % Chg 2000 (Restated) 1,548 876 925 1,085 4,434 (16.0) % $ (8.1) (4.5) 78.7 1.4 1,842 953 969 607 4,371 243 35 333 93 704 (9.7) (91.4) (10.7) (25.0) (39.9) 269 405 373 124 1,171 (28.3) 22.0 (7.4) (15.6) (6.8) 375 332 403 147 1,257 Total GAAP premiums 6,384 3.5 6,171 9.7 5,623 8.6 5,180 (7.6) 5,605 (0.4) 5,628 Premiums, deposits and other considerations (3): Life insurance Home service Group life/health Payout annuities (1) Subtotal life insurance 3,208 956 1,012 2,172 7,348 12.9 (0.9) (9.5) 0.0 3.5 2,842 965 1,118 2,172 7,097 5.3 (2.0) 5.5 24.0 9.3 2,700 985 1,060 1,751 6,496 14.5 14.4 8.6 27.3 16.6 2,358 861 976 1,376 5,571 (16.4) (1.9) 4.9 9.1 (5.4) 2,819 878 930 1,261 5,888 12.1 (7.9) (4.0) 28.9 8.7 2,515 953 969 978 5,415 Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 5,532 7,337 3,319 200 16,388 (0.4) (26.2) (19.6) (20.9) (17.6) 5,555 9,947 4,126 253 19,881 3.6 (12.6) 20.9 (27.7) (3.0) 5,360 11,384 3,412 350 20,506 6.3 28.9 13.9 (82.1) 8.9 5,042 8,834 2,995 1,959 18,830 7.9 58.9 (20.2) (49.4) 5.5 4,672 5,559 3,751 3,868 17,850 3.5 27.0 3.7 78.9 21.7 4,513 4,376 3,618 2,162 14,669 Total premiums, deposits and other considerations 23,736 (12.0) 26,978 (0.1) 27,002 10.7 24,401 2.8 23,738 18.2 20,084 1,411 605 142 912 3,070 9.6 (0.5) 15.4 13.9 8.9 1,287 608 123 801 2,819 9.2 (1.3) 1.7 14.6 7.8 1,179 616 121 699 2,615 23.1 4.6 12.0 13.7 15.2 958 589 108 615 2,270 (17.6) (8.0) 2.9 14.7 (7.1) 1,162 640 105 536 2,443 2.7 (4.2) (1.9) 5.3 1.1 1,132 668 107 509 2,416 Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 2,233 3,393 217 1,046 6,889 1.5 9.5 (9.2) (2.8) 4.1 2,201 3,100 239 1,076 6,616 7.1 20.8 0.0 (15.0) 8.0 2,055 2,567 239 1,266 6,127 8.7 28.3 37.4 (10.6) 11.8 1,890 2,001 174 1,416 5,481 2.7 23.9 16.0 (0.8) 8.9 1,841 1,615 150 1,428 5,034 (0.7) 20.2 (5.1) (7.3) 2.8 1,854 1,344 158 1,540 4,896 Total net investment income 9,959 5.6 9,435 7.9 8,742 12.8 7,751 3.7 7,477 2.3 7,312 Operating income before realized capital gains (losses): Life insurance Home service Group life/health Payout annuities (1) Subtotal life insurance 782 284 64 162 1,292 7.7 (7.8) NM 22.7 27.3 726 308 (151) 132 1,015 26.7 (5.8) NM 13.8 (9.8) 573 327 109 116 1,125 43.6 13.9 7.9 16.0 26.8 399 287 101 100 887 (16.5) (20.5) 17.4 (4.8) (13.9) 478 361 86 105 1,030 (17.0) 2.6 24.6 2.9 (6.3) 576 352 69 102 1,099 Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 1,122 1,078 185 224 2,609 2.2 16.3 (4.1) 31.0 9.2 1,098 927 193 171 2,389 21.7 30.9 NM (18.2) 26.7 902 708 67 209 1,886 22.7 50.6 NM (37.4) 20.4 735 470 28 334 1,567 16.7 44.6 (78.8) (26.3) 1.8 630 325 132 453 1,540 (9.0) 21.7 (39.7) 1.6 (5.2) 692 267 219 446 1,624 Total operating income before realized capital gains (losses) (4)(5)(6) 3,901 14.6 3,404 13.1 3,011 22.7 2,454 (4.5) 2,570 (5.6) 2,723 Net investment income: Life insurance Home service Group life/health Payout annuities (1) Subtotal life insurance Realized capital gains (losses) Domestic operating income (4)(5)(6) Note: (1) (2) (3) (4) (5) (6) (302) $ 3,599 NM 17.0 (329) %$ 3,075 NM 11.2 (246) %$ 2,765 NM 41.9 (506) %$ 1,948 NM (11.7) % $ (363) 2,207 NM (11.4) % $ Includes structured settlements, single premium immediate annuities and terminal funding annuities. Primarily represents runoff annuity business sold through discontinued distribution relationships. Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. Includes $100 million of World Trade Center and related losses for the twelve months ended December 31, 2001. Includes $12 million and $5 million of catastrophe related losses for the twelve months ended December 31, 2005 and 2004, respectively. Includes $178 million charge related to a workers' compensation quota share reinsurance agreement with Superior National Insurance Company for the twelve months ended December 31, 2004. In addition, in 2004, as part of the business review of the Group life/health, approximately $68 million was incurred for reserve strengthening and allowances for receivables. 43 (233) 2,490 American International Group, Inc. Domestic Life Insurance & Retirement Services Product Statistics (dollars in millions) First Quarter 2005 (Restated) GAAP premiums: Life insurance Home service Group life/health Payout annuities (1) Subtotal life insurance $ Second Quarter 2005 (Restated) Third Quarter 2005 (Restated) Fourth Quarter 2005 Full Year 2005 514 $ 203 251 397 1,365 520 $ 202 248 346 1,316 522 $ 201 256 375 1,354 552 $ 195 257 355 1,359 84 20 112 23 239 86 27 114 18 245 91 25 119 17 252 90 28 122 14 254 351 100 467 72 990 Total GAAP premiums 1,604 1,561 1,606 1,613 6,384 Premiums, deposits and other considerations (3): Life insurance Home service Group life/health Payout annuities Subtotal life insurance 847 237 251 572 1,907 755 247 248 503 1,753 798 232 256 550 1,836 808 240 257 547 1,852 3,208 956 1,012 2,172 7,348 Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 1,408 2,463 891 49 4,811 1,369 1,951 785 58 4,163 1,384 1,498 781 48 3,711 1,371 1,425 862 45 3,703 5,532 7,337 3,319 200 16,388 Total premiums, deposits and other considerations 6,718 5,916 5,547 5,555 23,736 386 147 32 210 775 339 157 36 239 771 329 147 36 230 742 357 154 38 233 782 1,411 605 142 912 3,070 Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 549 827 58 254 1,688 547 819 53 250 1,669 569 863 54 240 1,726 568 884 52 302 1,806 2,233 3,393 217 1,046 6,889 Total net investment income Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services Net investment income: Life insurance Home service Group life/health Payout annuities Subtotal life insurance 2,108 801 1,012 1,473 5,394 2,463 2,440 2,468 2,588 9,959 Operating income before realized capital gains (losses): Life insurance Home service Group life/health Payout annuities Subtotal life insurance 227 73 22 38 360 180 80 20 60 340 193 63 18 20 294 182 68 4 44 298 782 284 64 162 1,292 Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 281 260 42 45 628 269 233 45 51 598 284 270 41 31 626 288 315 57 97 757 1,122 1,078 185 224 2,609 Total operating income before realized capital gains (losses) (4) 988 938 920 1,055 3,901 (78) (114) Realized capital gains (losses) Domestic operating income (4) (7) $ 981 $ 860 $ 806 $ (103) 952 $ Note: (1) Includes structured settlements, single premium immediate annuities and terminal funding annuities. (2) Primarily represents runoff annuity business sold through discontinued distribution relationships. (3) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (4) Includes $12 million of catastrophe related losses for both the third quarter and full year 2005. 44 (302) 3,599 American International Group, Inc. Domestic Life Insurance & Retirement Services Product Statistics (dollars in millions) First Quarter 2004 (Restated) GAAP premiums: Life insurance Home service Group life/health Payout annuities (1) Subtotal life insurance $ Second Quarter 2004 (Restated) Third Quarter 2004 (Restated) Fourth Quarter 2004 (Restated) Full Year 2004 (Restated) 432 $ 206 268 374 1,280 478 $ 204 287 380 1,349 503 $ 202 303 372 1,380 475 $ 200 270 358 1,303 76 13 100 20 209 78 15 99 20 212 77 15 100 19 211 82 16 108 21 227 313 59 407 80 859 Total GAAP premiums 1,489 1,561 1,591 1,530 6,171 Premiums, deposits and other considerations (3): Life insurance Home service Group life/health Payout annuities (1) Subtotal life insurance 657 246 260 576 1,739 722 244 282 544 1,792 763 240 306 518 1,827 700 235 270 534 1,739 2,842 965 1,118 2,172 7,097 Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 1,319 2,758 1,143 68 5,288 1,372 2,860 1,198 69 5,499 1,450 2,348 916 57 4,771 1,414 1,981 869 59 4,323 5,555 9,947 4,126 253 19,881 Total premiums, deposits and other considerations 7,027 7,291 6,598 6,062 26,978 341 152 31 199 723 304 148 30 201 683 320 151 32 200 703 322 157 30 201 710 1,287 608 123 801 2,819 Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 542 758 55 276 1,631 525 737 67 268 1,597 550 772 58 263 1,643 584 833 59 269 1,745 2,201 3,100 239 1,076 6,616 Total net investment income 2,354 2,280 2,346 2,455 9,435 Operating income before realized capital gains (losses): Life insurance Home service Group life/health (4) Payout annuities (1) Subtotal life insurance 164 81 26 36 307 190 77 10 32 309 190 65 1 33 289 182 85 (188) 31 110 726 308 (151) 132 1,015 Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 280 233 59 50 622 254 218 41 46 559 272 212 52 42 578 292 264 41 33 630 1,098 927 193 171 2,389 Total operating income before realized capital gains (losses) (4) (5) 929 868 867 740 3,404 (168) Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services Net investment income: Life insurance Home service Group life/health Payout annuities (1) Subtotal life insurance Realized capital gains (losses) Domestic operating income (4) (5) Note: $ (15) (69) (77) 914 $ 799 $ 790 $ 572 $ 1,888 812 1,128 1,484 5,312 (329) 3,075 (1) Includes structured settlements, single premium immediate annuities and terminal funding annuities. (2) Primarily represents runoff annuity business sold through discontinued distribution relationships. (3) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (4) Includes a $178 million charge related to a workers' compensation quota share reinsurance agreement with Superior National Insurance Company in the fourth quarter and full year 2004. In addition, as part of the business review of Group life/health, approximately $68 million was incurred for reserve strengthening and allowances for receivables in 2004. (5) Includes $5 million of catastrophe related losses for both the third quarter and full year 2004. 45 American International Group, Inc. Domestic Life Insurance & Retirement Services Product Statistics (dollars in millions) First Quarter 2003 (Restated) GAAP premiums: Life insurance Home service Group life/health Payout annuities (1) Subtotal life insurance $ Second Quarter 2003 (Restated) Third Quarter 2003 (Restated) Fourth Quarter 2003 (Restated) Full Year 2003 (Restated) 429 $ 209 232 420 1,290 412 $ 209 280 297 1,198 478 $ 207 253 291 1,229 432 $ 209 281 264 1,186 54 7 73 22 156 59 13 80 18 170 67 15 87 21 190 70 18 91 25 204 250 53 331 86 720 Total GAAP premiums 1,446 1,368 1,419 1,390 5,623 Premiums, deposits and other considerations (3): Life insurance Home service Group life/health Payout annuities Subtotal life insurance 641 235 237 552 1,665 663 250 271 320 1,504 702 247 264 414 1,627 694 253 288 465 1,700 2,700 985 1,060 1,751 6,496 Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 1,239 2,703 765 99 4,806 1,261 2,215 804 92 4,372 1,505 3,267 916 84 5,772 1,355 3,199 927 75 5,556 5,360 11,384 3,412 350 20,506 Total premiums, deposits and other considerations 6,471 5,876 7,399 7,256 27,002 253 153 28 168 602 297 151 29 152 629 293 147 30 191 661 336 165 34 188 723 1,179 616 121 699 2,615 Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 491 569 54 331 1,445 507 625 54 361 1,547 524 643 64 279 1,510 533 730 67 295 1,625 2,055 2,567 239 1,266 6,127 Total net investment income 2,047 2,176 2,171 2,348 8,742 Operating income before realized capital gains (losses): Life insurance Home service Group life/health Payout annuities Subtotal life insurance 133 85 28 30 276 172 82 30 25 309 109 72 19 32 232 159 88 32 29 308 573 327 109 116 1,125 Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services 219 142 3 55 419 226 191 10 50 477 230 159 24 57 470 227 216 30 47 520 902 708 67 209 1,886 Total operating income before realized capital gains (losses) 695 786 702 828 3,011 144 (267) Group retirement products Individual fixed annuities Individual variable annuities Individual annuities - runoff (2) Subtotal retirement services Net investment income: Life insurance Home service Group life/health Payout annuities Subtotal life insurance Realized capital gains (losses) Domestic operating income $ 839 $ 519 $ (51) (72) 651 $ 756 $ Note: (1) Includes structured settlements, single premium immediate annuities and terminal funding annuities. (2) Primarily represents runoff annuity business sold through discontinued distribution relationships. (3) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. 46 1,751 834 1,046 1,272 4,903 (246) 2,765 American International Group, Inc. Domestic Life Insurance & Retirement Services Other Data (dollars in millions) 2005 Life insurance Periodic premium sales (1): Individual/retail Institutional markets Total periodic sales $ Unscheduled and single deposits Life insurance reserves Home service Life/Accident & Health sales (1) Fixed annuity sales Group life/health Annualized earned premium Payout annuities Insurance reserves Group retirement products Deposits (2) Surrender rates (4) Group retirement products (2) Individual fixed annuities Individual variable annuities $ % Chg 14.8 % $ (87.9) 8.2 481 33 514 499 36.7 365 21,755 7.3 20,269 107 104 Total insurance reserves Net flows (3) Group retirement products (2) Individual fixed annuities Individual variable annuities Subtotal Individual annuities - runoff Total 552 4 556 Years Ended December 31, 2004 % 2003 (Restated) Chg (Restated) (3.6) (1.0) 111 105 36.3 % $ (55.4) 20.4 (2.1) 4.7 (0.9) (13.2) % Chg 2002 (Restated) 353 74 427 20.5 % $ 45.1 24.1 293 51 344 373 (8.4) 407 19,350 8.8 17,785 112 121 13.1 NM 99 - 7,278 1.5 7,173 1.7 7,055 2.3 6,898 1,100 (13.1) 1,266 2.3 1,237 11.3 1,111 12,712 13.9 11,161 17.4 9,509 17.3 8,104 6,436 (1.0) 6,502 9.9 5,918 6.2 5,574 628 1,759 (336) 2,051 (2,508) (457) (63.2) (71.5) NM (77.3) NM NM % $ 9.8% 8.0% 12.0% 1,706 6,169 1,145 9,020 (2,084) 6,936 8.8% 5.9% 10.4% (38.1) (28.9) 23.5 (27.0) NM (33.3) % $ 2,756 8,679 927 12,362 (1,967) 10,395 4.2 31.8 NM 29.0 NM 23.6 % $ 6.4% 5.5% 10.7% Note: (1) Life insurance sales represent premiums from new sales that are expected to be collected over a one year period. (2) Includes group retirement annuities and group mutual funds. (3) Net flows are defined as deposits received, less benefits, surrenders, withdrawals and death benefits. (4) Surrender rates are based upon all benefits, surrenders and withdrawals except for death benefits. 47 2,644 6,586 354 9,584 (1,176) 8,408 6.5% 6.3% 11.6% American International Group, Inc. Domestic Life Insurance & Retirement Services Other Data (dollars in millions) First Quarter 2005 (Restated) Life insurance Periodic premium sales (1): Individual/retail Institutional markets Total periodic sales $ Unscheduled and single deposits 127 2 129 Second Quarter 2005 (Restated) $ 126 126 Third Quarter 2005 (Restated) $ 148 2 150 Fourth Quarter 2005 $ 151 151 Full Year 2005 $ 552 4 556 222 132 59 86 499 20,700 21,012 21,483 21,755 21,755 25 22 30 35 25 20 27 27 107 104 7,186 7,209 7,248 7,278 7,278 1,111 1,095 1,103 1,100 1,100 11,577 11,895 12,321 12,712 12,712 Group retirement products Deposits (2) 1,631 1,608 1,599 1,598 6,436 Net flows (3) Group retirement products (2) Individual fixed annuities Individual variable annuities Subtotal Individual annuities - runoff Total 279 1,385 72 1,736 (566) 1,170 Life insurance reserves Home service Life/Accident & Health sales (1) Fixed annuity sales Total insurance reserves Group life/health Annualized earned premium Payout annuities Insurance reserves Surrender rates (4) Group retirement products (2) Individual fixed annuities Individual variable annuities $ 299 448 (126) 621 (684) (63) $ 9.3% 6.2% 10.8% 8.9% 8.3% 12.1% $ (58) 13 (155) (200) (607) (807) 11.0% 8.5% 12.2% $ 108 (87) (127) (106) (651) (757) 9.8% 9.0% 12.7% $ 628 1,759 (336) 2,051 (2,508) (457) 9.8% 8.0% 12.0% Note: (1) Life insurance sales represent premiums from new sales that are expected to be collected over a one year period. (2) Includes group retirement annuities and group mutual funds. (3) Net flows are defined as deposits received, less benefits, surrenders, withdrawals and death benefits. (4) Surrender rates are based upon all benefits, surrenders and withdrawals except for death benefits. 48 American International Group, Inc. Domestic Life Insurance & Retirement Services Other Data (dollars in millions) First Quarter 2004 (Restated) Life insurance Periodic premium sales (1): Individual/retail Institutional markets Total periodic sales $ Unscheduled and single deposits 115 13 128 Second Quarter 2004 (Restated) $ 119 7 126 Third Quarter 2004 (Restated) $ 118 5 123 Fourth Quarter 2004 (Restated) $ 129 8 137 Full Year 2004 (Restated) $ 481 33 514 98 122 82 63 365 19,725 19,889 19,960 20,269 20,269 26 28 32 28 25 27 28 22 111 105 7,100 7,129 7,146 7,173 7,173 Group life/health Annualized earned premium 1,292 1,246 1,260 1,266 1,266 Payout annuities Insurance reserves 9,968 10,378 10,765 11,161 11,161 Group retirement products Deposits (2) 1,607 1,548 1,775 1,572 6,502 Net flows (3) Group retirement products (2) Individual fixed annuities Individual variable annuities Subtotal Individual annuities - runoff Total (92) 1,939 429 2,276 (517) 1,759 598 1,922 496 3,016 (497) 2,519 738 1,359 157 2,254 (542) 1,712 462 949 63 1,474 (528) 946 1,706 6,169 1,145 9,020 (2,084) 6,936 Life insurance reserves Home service Life/Accident & Health sales (1) Fixed annuity sales Total insurance reserves Surrender rates (4) Group retirement products (2) Individual fixed annuities Individual variable annuities $ $ 12.9% 5.5% 10.1% 7.0% 5.8% 10.0% $ 7.6% 5.9% 10.5% $ 7.7% 6.4% 10.9% $ 8.8% 5.9% 10.4% Note: (1) Life insurance sales represent premiums from new sales that are expected to be collected over a one year period. (2) Includes group retirement annuities and group mutual funds. (3) Net flows are defined as deposits received, less benefits, surrenders, withdrawals and death benefits. (4) Surrender rates are based upon all benefits, surrenders and withdrawals except for death benefits. 49 American International Group, Inc. Domestic Life Insurance & Retirement Services Other Data (dollars in millions) First Quarter 2003 (Restated) Life insurance Periodic premium sales (1): Individual/retail Institutional markets Total periodic sales $ Unscheduled and single deposits 79 30 109 Second Quarter 2003 (Restated) $ 92 7 99 Third Quarter 2003 (Restated) $ 86 21 107 Fourth Quarter 2003 (Restated) $ 96 16 112 Full Year 2003 (Restated) $ 353 74 427 81 89 123 80 373 18,072 18,571 18,918 19,350 19,350 26 25 29 34 29 31 28 31 112 121 6,933 6,974 7,012 7,055 7,055 Group life/health Annualized earned premium 1,162 1,188 1,235 1,237 1,237 Payout annuities Insurance reserves 8,612 8,990 9,232 9,509 9,509 Group retirement products Deposits (2) 1,359 1,370 1,628 1,561 5,918 Net flows (3) Group retirement products (2) Individual fixed annuities Individual variable annuities Subtotal Individual annuities - runoff Total 647 2,112 146 2,905 (505) 2,400 640 1,580 222 2,442 (497) 1,945 813 2,580 303 3,696 (474) 3,222 656 2,407 256 3,319 (491) 2,828 2,756 8,679 927 12,362 (1,967) 10,395 Life insurance reserves Home service Life/Accident & Health sales (1) Fixed annuity sales Total insurance reserves Surrender rates (4) Group retirement products (2) Individual fixed annuities Individual variable annuities $ $ 6.2% 5.3% 11.4% 6.1% 5.0% 9.9% $ 6.5% 5.1% 10.0% $ 6.9% 5.9% 10.3% $ 6.4% 5.5% 10.7% Note: (1) Life insurance sales represent premiums from new sales that are expected to be collected over a one year period. (2) Includes group retirement annuities and group mutual funds. (3) Net flows are defined as deposits received, less benefits, surrenders, withdrawals and death benefits. (4) Surrender rates are based upon all benefits, surrenders and withdrawals except for death benefits. 50 American International Group, Inc. Domestic Life Insurance & Retirement Services Other Data (dollars in millions) First Quarter 2005 (Restated) Spread information Group Retirement Products Base investment income Partnerships Other enhancements Total net investment income $ $ 505 $ 25 19 549 $ Second Quarter 2005 (Restated) 512 $ 35 547 $ Third Quarter 2005 (Restated) 513 $ 49 7 569 $ Fourth Quarter 2005 507 $ 15 46 568 $ Full Year 2005 2,037 89 107 2,233 Base Yield Partnerships (1) Other enhancements (2) Total 6.25% 0.16% 0.23% 6.64% 6.29% -0.20% 0.43% 6.52% 6.20% 0.37% 0.10% 6.67% 6.22% -0.06% 0.54% 6.70% 6.24% 0.07% 0.32% 6.63% Cost of funds 3.69% 3.73% 3.80% 3.77% 3.75% Net spread rate, as reported Net spread rate excluding partnerships and other enhancements 2.95% 2.80% 2.87% 2.93% 2.89% 2.56% 2.57% 2.40% 2.45% 2.50% Individual Fixed Annuities Base investment income Partnerships Other enhancements Total net investment income $ $ 766 $ 49 12 827 $ 789 $ (1) 31 819 $ 796 $ 66 1 863 $ 811 $ 21 52 884 $ 3,162 135 96 3,393 Base Yield Partnerships (1) Other enhancements (2) Total 5.89% 0.23% 0.09% 6.21% 5.89% -0.14% 0.23% 5.98% 5.85% 0.33% 0.01% 6.19% 5.89% -0.02% 0.38% 6.25% 5.88% 0.10% 0.18% 6.16% Cost of funds 3.55% 3.56% 3.56% 3.55% 3.55% Net spread rate, as reported Net spread rate excluding partnerships and other enhancements 2.66% 2.41% 2.63% 2.70% 2.60% 2.34% 2.33% 2.29% 2.34% 2.32% Individual Variable Annuities Base investment income Other enhancements Total net investment income $ $ 52 $ 6 58 $ 52 $ 1 53 $ 53 $ 1 54 $ 50 $ 2 52 $ 207 10 217 Base Yield Other enhancements (2) Total 5.36% 0.58% 5.94% 5.48% 0.09% 5.57% 5.51% 0.15% 5.66% 5.47% 0.19% 5.66% 5.46% 0.25% 5.71% Cost of funds 3.08% 3.09% 3.11% 3.11% 3.10% Net spread rate, as reported Net spread rate excluding other enhancements 2.86% 2.48% 2.55% 2.55% 2.61% 2.28% 2.39% 2.40% 2.36% 2.36% 56,079 $ 52,474 26,433 20,270 155,256 $ 57,144 $ 53,455 26,843 19,822 157,264 $ 58,414 $ 54,028 27,686 19,488 159,616 $ 59,312 $ 54,470 28,267 19,072 161,121 $ General and separate account reserves Group retirement products (3) Individual fixed annuities Individual variable annuities Individual annuities - runoff Total $ $ 59,312 54,470 28,267 19,072 161,121 Note: (1) Includes incremental impact to base yield of investments in hedge funds and private equity funds. (2) Includes incremental impact to base yield of gains on calls, dollar roll income, prepayment fees and trading gains (losses). (3) Includes group retirement annuities and group mutual funds. 51 American International Group, Inc. Domestic Life Insurance & Retirement Services Other Data (dollars in millions) First Quarter 2004 (Restated) Spread information Group Retirement Products Base investment income Partnerships Other enhancements Total net investment income $ 492 $ 29 21 542 $ 495 $ 2 28 525 $ Third Quarter 2004 (Restated) 503 $ 21 26 550 $ Fourth Quarter 2004 (Restated) 505 $ 43 36 584 $ Full Year 2004 (Restated) 1,995 95 111 2,201 Base Yield Partnerships (1) Other enhancements (2) Total 6.41% 0.23% 0.27% 6.91% 6.37% -0.11% 0.35% 6.61% 6.32% 0.13% 0.34% 6.79% 6.23% 0.39% 0.44% 7.06% 6.33% 0.16% 0.35% 6.84% Cost of funds 3.84% 3.82% 3.85% 3.82% 3.83% Net spread rate, as reported Net spread rate excluding partnerships and other enhancements 3.07% 2.79% 2.94% 3.24% 3.01% 2.57% 2.55% 2.47% 2.41% 2.50% Individual Fixed Annuities Base investment income Partnerships Other enhancements Total net investment income $ $ 682 $ 43 33 758 $ 701 $ 13 23 737 $ 727 $ 27 18 772 $ 743 $ 64 26 833 $ 2,853 147 100 3,100 Base Yield Partnerships (1) Other enhancements (2) Total 6.14% 0.23% 0.30% 6.67% 6.06% -0.04% 0.20% 6.22% 5.98% 0.07% 0.15% 6.20% 5.90% 0.36% 0.20% 6.46% 6.01% 0.16% 0.21% 6.38% Cost of funds 3.80% 3.75% 3.73% 3.67% 3.73% Net spread rate, as reported Net spread rate excluding partnerships and other enhancements 2.87% 2.47% 2.47% 2.79% 2.65% 2.34% 2.31% 2.25% 2.23% 2.28% Individual Variable Annuities Base investment income Other enhancements Total net investment income $ $ 53 $ 2 55 $ 60 $ 7 67 $ 58 $ 58 $ 55 $ 4 59 $ 226 13 239 Base Yield Other enhancements (2) Total 5.16% 0.20% 5.36% 5.71% 0.68% 6.39% 5.59% -0.02% 5.57% 5.48% 0.38% 5.86% 5.49% 0.30% 5.79% Cost of funds 3.15% 3.18% 3.20% 3.18% 3.18% Net spread rate, as reported Net spread rate excluding other enhancements 2.21% 3.21% 2.37% 2.69% 2.62% 2.01% 2.53% 2.39% 2.31% 2.32% 51,642 $ 44,746 24,562 21,640 142,590 $ 52,657 $ 47,113 25,107 21,335 146,212 $ 53,134 $ 49,056 24,981 20,904 148,075 $ 56,118 $ 50,547 26,846 20,812 154,323 $ General and separate account reserves Group retirement products (3) Individual fixed annuities Individual variable annuities Individual annuities - runoff Total Note: $ Second Quarter 2004 (Restated) $ $ 56,118 50,547 26,846 20,812 154,323 (1) Includes incremental impact to base yield of investments in hedge funds and private equity funds. (2) Includes incremental impact to base yield of gains on calls, dollar roll income, prepayment fees and trading gains (losses). (3) Includes group retirement annuities and group mutual funds. 52 American International Group, Inc. Domestic Life Insurance & Retirement Services Other Data (dollars in millions) First Quarter 2003 (Restated) Spread information Group Retirement Products Base investment income Partnerships Other enhancements Total net investment income $ $ 462 $ 29 491 $ Second Quarter 2003 (Restated) 465 $ 22 20 507 $ Third Quarter 2003 (Restated) 477 $ 24 23 524 $ Fourth Quarter 2003 (Restated) 481 $ 13 39 533 $ Full Year 2003 (Restated) 1,885 59 111 2,055 Base Yield Partnerships (1) Other enhancements (2) Total 6.58% 0.42% 7.00% 6.46% 0.17% 0.29% 6.92% 6.46% 0.18% 0.30% 6.94% 6.37% 0.03% 0.51% 6.91% 6.46% 0.09% 0.38% 6.93% Cost of funds 4.16% 4.19% 4.21% 4.17% 4.18% Net spread rate, as reported Net spread rate excluding partnerships and other enhancements 2.83% 2.72% 2.74% 2.73% 2.75% 2.42% 2.27% 2.25% 2.20% 2.28% Individual Fixed Annuities Base investment income Partnerships Other enhancements Total net investment income $ $ 559 $ 10 569 $ 577 $ 37 11 625 $ 610 $ 14 19 643 $ 654 $ 32 44 730 $ 2,400 83 84 2,567 Base Yield Partnerships (1) Other enhancements (2) Total 6.58% 0.11% 6.69% 6.43% 0.24% 0.13% 6.80% 6.38% -0.01% 0.19% 6.56% 6.26% 0.14% 0.42% 6.82% 6.40% 0.09% 0.22% 6.71% Cost of funds 4.52% 4.32% 4.10% 3.97% 4.21% Net spread rate, as reported Net spread rate excluding partnerships and other enhancements 2.18% 2.48% 2.47% 2.86% 2.51% 2.06% 2.11% 2.28% 2.29% 2.19% Individual Variable Annuities Base investment income Other enhancements Total net investment income $ $ 54 $ 54 $ 54 $ 54 $ 62 $ 2 64 $ 61 $ 6 67 $ 231 8 239 Base Yield Other enhancements (2) Total 5.32% 5.32% 5.28% 5.28% 5.77% 0.19% 5.96% 5.69% 0.54% 6.23% 5.52% 0.19% 5.71% Cost of funds 3.36% 3.28% 3.24% 3.21% 3.27% Net spread rate, as reported Net spread rate excluding other enhancements 1.96% 2.00% 2.72% 3.02% 2.43% 1.96% 2.00% 2.53% 2.48% 2.25% 43,040 $ 34,657 18,896 21,938 118,531 $ 46,253 $ 36,709 20,974 22,072 126,008 $ 47,935 $ 39,723 21,700 21,876 131,234 $ 50,965 $ 42,345 23,642 21,858 138,810 $ General and separate account reserves Group retirement products (3) Individual fixed annuities Individual variable annuities Individual annuities - runoff Total $ $ 50,965 42,345 23,642 21,858 138,810 Note: (1) Includes incremental impact to base yield of investments in hedge funds and private equity funds. (2) Includes incremental impact to base yield of gains on calls, dollar roll income, prepayment fees and trading gains (losses). (3) Includes group retirement annuities and group mutual funds. 53 American International Group, Inc. Foreign Life Insurance & Retirement Services Operating Statistics (dollars in millions) 2005 % Chg Premiums, deposits and other considerations (1) $ 2004 (Restated) Years Ended December 31, 2003 % 2002 (Restated) Chg (Restated) % Chg % Chg 2001 (Restated) % Chg 2000 (Restated) 42,712 7.1 % $ 39,866 52.7 % $ 26,111 40.8 % $ 18,549 11.0 % $ 16,712 19.2 % $ 14,017 23,016 5.0 21,917 22.6 17,873 15.2 15,514 10.9 13,995 15.9 12,074 8,175 40.1 5,834 38.9 4,200 20.3 3,492 17.4 2,974 9.7 2,710 344 52.9 225 44.2 156 77.3 88 NM 35 Total revenues including pricing net investment gains and excluding realized capital gains (losses) 31,535 12.7 27,976 25.9 22,229 16.4 19,094 12.3 17,004 14.6 14,832 Benefits and expenses: Death and other benefits Increase in future policy benefits Acquisition and insurance expenses Total benefits and expenses (4) 10,102 11,043 4,885 26,030 6.7 21.9 2.8 11.8 9,465 9,058 4,752 23,275 22.7 35.2 15.9 25.7 7,715 6,702 4,100 18,517 10.3 24.8 15.8 16.4 6,995 5,372 3,540 15,907 (2.4) 41.9 (0.4) 9.7 7,164 3,787 3,555 14,506 53.3 (27.2) 17.6 12.5 4,672 5,204 3,023 12,899 Operating income including pricing net investment gains and excluding realized capital gains (losses) (4) 5,505 17.1 4,701 26.6 3,712 16.5 3,187 27.6 2,498 29.2 1,933 NM 147 330 NM 46 NM NM 218 Revenues: GAAP premiums (2) Net investment income Pricing net investment gains (3) Realized capital gains (losses) (3) (5) (260) Operating income (4) $ 5,245 Life insurance in-force $ 1,027,682 8.2 % $ 4,848 (5.4) % $ 1,085,843 (55.5) 19.9 % $ 4,042 15.8 % $ 937,425 25.0 % $ 3,233 30.0 % $ 720,906 33.3 % $ (72) 2,426 1.3 % $ 711,434 (27.1) 12.8 % $ 48 2,151 43.9 % $ 494,316 Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) Includes approximately $640 million of a single premium from a reinsurance transaction involving terminal funding pension business, which is offset by a similar increase in benefit reserves, in the twelve months ended December 31, 2004. (3) For purposes of this presentation, pricing net investment gains are segregated out of total realized capital gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life products in some foreign countries. (4) Incurred higher policyholder benefits of $137 million for the twelve months ended December 31, 2005 related to contributions to the participating policyholder fund in Singapore related to settlement of a long disputed tax issue. (5) Includes loss of $500 million, loss of $134 million, gain of $59 million, loss of $8 million, loss of $218 million and gain of $151 million for the twelve months ended December 31, 2005, 2004, 2003, 2002, 2001 and 2000, respectively, relating to the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 and the application of FAS 52. 54 American International Group, Inc. Foreign Life Insurance & Retirement Services Operating Statistics (dollars in millions) First Quarter 2005 (Restated) Premiums, deposits and other considerations (1) $ 11,716 Second Quarter 2005 (Restated) $ 11,215 Third Quarter 2005 (Restated) $ 9,875 Fourth Quarter 2005 $ 9,906 Full Year 2005 $ 42,712 Revenues: GAAP premiums 5,936 5,743 5,503 5,834 Net investment income: Interest and dividends Partnership income Other (2) Intercompany adjustments Total net investment income 1,586 12 264 (8) 1,854 1,726 12 (3) (8) 1,727 1,747 25 437 (10) 2,199 1,755 8 642 (10) 2,395 Pricing net investment gains (3) 23,016 6,814 57 1,340 (36) 8,175 81 100 88 75 344 Total revenues including pricing net investment gains and excluding realized capital gains (losses) 7,871 7,570 7,790 8,304 31,535 Benefits and expenses: Death and other benefits Increase in future policy benefits Acquisition and insurance expenses 2,470 2,771 1,274 2,522 2,330 1,278 2,488 2,632 1,238 2,622 3,310 1,095 10,102 11,043 4,885 Total benefits and expenses (4) 6,515 6,130 6,358 7,027 26,030 1,356 1,440 1,432 1,277 5,505 Operating income including pricing net investment gains and excluding realized capital gains (losses) (4) Realized capital gains (losses) (3) (5) Operating income (4) (156) $ 1,200 24 $ 1,464 (62) $ 1,370 (66) $ 1,211 (260) $ 5,245 Foreign exchange impact on foreign growth: GAAP premiums Growth in original currency Foreign exchange impact Growth as reported in U.S. $ 5.6 % 4.3 9.9 5.1 % 4.1 9.2 (6.7) % 2.2 (4.5) 6.6 % (0.4) 6.2 2.5 % 2.5 5.0 21.4 3.6 25.0 % (8.8) 1.7 (7.1) % (2.4) (0.8) (3.2) % 5.1 2.0 7.1 % Premiums, deposits and other considerations (1) Growth in original currency Foreign exchange impact Growth as reported in U.S. $ 13.1 3.7 16.8 % Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) Relates principally to trading and investment activity for certain variable life and annuity accounts in accordance with SOP 03-1. These amounts are offset by a similar change in increase in future policy benefits. (3) For purposes of this presentation, pricing net investment gains are segregated out of total realized capital gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life products in some foreign countries. (4) Incurred higher policyholder benefits of $137 million for both the fourth quarter and full year 2005 related to contributions to participating policyholder fund in Singapore related to settlement of a long disputed tax issue. (5) Includes loss of $203 million, $50 million, $149 million, $98 million and $500 million for the first quarter, second quarter, third quarter, fourth quarter and full year 2005, respectively, relating to the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 and the application of FAS 52. 55 American International Group, Inc. Foreign Life Insurance & Retirement Services Operating Statistics (dollars in millions) First Quarter 2004 (Restated) Premiums, deposits and other considerations (1) $ 10,033 Second Quarter 2004 (Restated) $ 8,972 Third Quarter 2004 (Restated) $ 10,632 Fourth Quarter 2004 (Restated) $ 10,229 Full Year 2004 (Restated) $ 39,866 Revenues: GAAP premiums (2) 5,402 5,260 5,760 5,495 Net investment income: Interest and dividends Partnership income Other (3) Intercompany adjustments Total net investment income 1,266 3 160 (4) 1,425 1,372 2 18 (5) 1,387 1,443 8 (32) (4) 1,415 1,480 7 125 (5) 1,607 Pricing net investment gains (4) 21,917 5,561 20 271 (18) 5,834 78 67 31 49 225 Total revenues including pricing net investment gains and excluding realized capital gains (losses) 6,905 6,714 7,206 7,151 27,976 Benefits and expenses: Death and other benefits Increase in future policy benefits Acquisition and insurance expenses Total benefits and expenses 2,324 2,283 1,215 5,822 2,332 1,968 1,203 5,503 2,324 2,507 1,174 6,005 2,485 2,300 1,160 5,945 9,465 9,058 4,752 23,275 Operating income including pricing net investment gains and excluding realized capital gains (losses) 1,083 1,211 1,201 1,206 4,701 458 147 Realized capital gains (losses) (4) (5) Operating income (248) $ 835 309 $ 1,520 (372) $ 829 $ 1,664 $ 4,848 Foreign exchange impact on foreign growth: GAAP premiums (2) Growth in original currency Foreign exchange impact Growth as reported in U.S. $ 17.4 % 7.0 24.4 17.1 % 6.5 23.6 34.1 % 4.3 38.4 5.5 % 1.9 7.4 17.8 % 4.8 22.6 49.3 7.0 56.3 % 70.6 4.0 74.6 % 13.5 1.8 15.3 % 47.9 4.8 52.7 % Premiums, deposits and other considerations (1) Growth in original currency Foreign exchange impact Growth as reported in U.S. $ 72.4 13.1 85.5 % Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) Includes approximately $640 million of a single premium from a reinsurance transaction involving terminal funding pension business, which is offset by a similar increase in benefit reserves, for the third quarter and full year 2004. (3) Relates principally to trading and investment activity for certain variable life and annuity accounts in accordance with SOP 03-1. These amounts are offset by a similar change in increase in future policy benefits. (4) For purposes of this presentation, pricing net investment gains are segregated out of total realized capital gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life products in some foreign countries. (5) Includes loss of $315 million, gain of $223 million, loss of $401 million, gain of $359 million and loss of $134 million for the first quarter, second quarter, third quarter, fourth quarter and full year 2004, respectively, relating to the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 and the application of FAS 52. 56 American International Group, Inc. Foreign Life Insurance & Retirement Services Operating Statistics (dollars in millions) First Quarter 2003 (Restated) Premiums, deposits and other considerations (1) Second Quarter 2003 (Restated) Third Quarter 2003 (Restated) Fourth Quarter 2003 (Restated) Full Year 2003 (Restated) $ 5,409 $ 5,741 $ 6,088 $ 8,873 $ 26,111 $ 4,342 $ 4,255 $ 4,160 $ 5,116 $ 17,873 Revenues: GAAP premiums Net investment income 920 1,058 1,011 1,211 4,200 51 52 53 - 156 Total revenues including pricing net investment gains and excluding realized capital gains (losses) 5,313 5,365 5,224 6,327 22,229 Benefits and expenses: Death and other benefits Increase in future policy benefits Acquisition and insurance expenses Total benefits and expenses 1,719 1,841 965 4,525 1,870 1,539 1,034 4,443 1,778 1,457 1,042 4,277 2,348 1,865 1,059 5,272 7,715 6,702 4,100 18,517 Operating income including pricing net investment gains and excluding realized capital gains (losses) 788 922 947 1,055 3,712 Realized capital gains (losses) (2) (3) 148 29 154 330 Pricing net investment gains (2) Operating income $ 936 $ 951 (1) $ 946 $ 1,209 $ 4,042 Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) For purposes of this presentation, pricing net investment gains are segregated out of total realized capital gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life products in some foreign countries. (3) Includes the effect of hedging activities that do not qualify for hedge accounting treatment under FAS 133 and the application of FAS 52. 57 American International Group, Inc. Foreign Life Insurance & Retirement Services Product Statistics (dollars in millions) 2005 GAAP premiums: Life insurance Personal accident & health Group products (1) Subtotal life insurance $ Individual fixed annuities Individual variable annuities Subtotal retirement services 15,631 5,002 1,925 22,558 361 97 458 % Chg 4.6 % $ 16.3 (13.1) 5.1 (8.6) 42.6 (1.1) 2004 (Restated) 14,938 4,301 2,215 21,454 Years Ended December 31, 2003 % 2002 (Restated) Chg (Restated) % Chg 13.1 % $ 37.6 74.8 21.9 13,204 3,126 1,267 17,597 12.8 % $ 25.5 15.8 15.1 11,708 2,491 1,094 15,293 395 68 463 54.9 NM 67.8 255 21 276 18.1 NM 24.9 216 5 221 % Chg 12.3 % $ 13.4 4.2 11.9 (33.1) NM (32.0) 2001 (Restated) 10,424 2,196 1,050 13,670 % Chg 13.9 % $ 14.1 23.5 14.6 2000 (Restated) 9,151 1,924 850 11,925 323 2 325 NM NM NM 148 1 149 Total GAAP premiums 23,016 5.0 21,917 22.6 17,873 15.2 15,514 10.9 13,995 15.9 12,074 Premiums, deposits and other considerations (2): Life insurance Personal accident & health Group products Subtotal life insurance 21,331 5,050 3,120 29,501 14.6 16.7 (6.0) 12.4 18,609 4,328 3,319 26,256 21.2 39.0 62.1 28.0 15,354 3,114 2,047 20,515 15.0 24.7 29.6 17.7 13,350 2,497 1,579 17,426 10.5 14.9 (4.9) 9.5 12,082 2,173 1,660 15,915 18.8 13.0 31.1 19.1 10,173 1,923 1,266 13,362 Individual fixed annuities Individual variable annuities Subtotal retirement services 10,833 2,378 13,211 (9.6) 46.0 (2.9) 11,981 1,629 13,610 NM 33.5 NM 4,376 1,220 5,596 NM NM NM 867 256 1,123 37.2 55.2 40.9 632 165 797 3.8 NM 21.7 609 46 655 Total premiums, deposits and other considerations 42,712 7.1 39,866 52.7 26,111 40.8 18,549 11.0 16,712 19.2 14,017 4,844 255 613 5,712 19.2 42.5 42.2 22.2 4,065 179 431 4,675 21.1 11.2 32.2 21.6 3,356 161 326 3,843 16.8 15.0 30.9 17.8 2,874 140 249 3,263 16.2 9.4 9.7 15.4 2,473 128 227 2,828 8.7 (0.8) 1.8 7.6 2,276 129 223 2,628 1,728 771 2,499 67.1 NM NM 1,034 143 1,177 NM NM NM 368 4 372 53.3 NM 54.4 240 1 241 53.8 NM 54.5 156 156 71.4 NM 71.4 91 91 (10) NM Net investment income: Life insurance Personal accident & health Group products Subtotal life insurance Individual fixed annuities Individual variable annuities Subtotal retirement services Intercompany adjustments (36) NM (18) NM (15) NM (12) NM 8,175 40.1 5,834 38.9 4,200 20.3 3,492 17.4 2,974 Pricing net investment gains (3) 344 52.9 225 44.2 156 77.3 88 NM 35 3,129 1,322 331 4,782 10.5 14.1 31.9 12.7 2,832 1,159 251 4,242 17.8 35.4 32.1 23.0 2,404 856 190 3,450 12.2 24.2 9.2 14.8 2,142 689 174 3,005 29.0 20.7 35.9 27.3 1,661 571 128 2,360 Individual fixed annuities Individual variable annuities Subtotal retirement services 369 46 415 54.4 NM 64.7 239 13 252 99.2 NM NM 120 1 121 27.7 (91.7) 14.2 94 12 106 (21.0) NM (6.2) 119 (6) 113 NM NM NM 1 (1) - Intercompany adjustments (36) NM (18) NM (15) NM (12) NM (10) NM (9) Operating income excluding pricing net investment gains and realized capital gains (losses): Life insurance Personal accident & health Group products Subtotal life insurance Total operating income including pricing net investments gains and excluding realized capital gains (losses) 5,505 Realized capital gains (losses) (3) Foreign operating income (260) $ 5,245 17.1 4,701 NM 147 8.2 % $ 4,848 26.6 (55.5) 19.9 % $ 3,712 16.5 3,187 27.6 330 NM 46 NM 4,042 25.0 % $ 3,233 33.3 % $ 2,498 (72) 2,426 9.7 (9) Total net investment income (27.1) 30.1 8.8 39.1 24.6 29.2 NM 12.8 % $ Note: (1) Includes approximately $640 million of a single premium from a reinsurance transaction involving terminal funding pension business, which is offset by a similar increase in benefit reserves, in the twelve months ended December 31, 2004. (2) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (3) For purposes of this presentation, pricing net investment gains are segregated out of total realized capital gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life products in some foreign countries. 58 2,710 48 1,277 525 92 1,894 1,933 218 2,151 American International Group, Inc. Foreign Life Insurance & Retirement Services Product Statistics (dollars in millions) First Quarter 2005 (Restated) GAAP premiums: Life insurance Personal accident & health Group products Subtotal life insurance $ Second Quarter 2005 (Restated) Third Quarter 2005 (Restated) Fourth Quarter 2005 Full Year 2005 4,089 $ 1,221 517 5,827 3,904 $ 1,267 461 5,632 3,671 $ 1,258 469 5,398 3,967 $ 1,256 478 5,701 84 25 109 92 19 111 80 25 105 105 28 133 361 97 458 Total GAAP premiums 5,936 5,743 5,503 5,834 23,016 Premiums, deposits and other considerations (1): Life insurance Personal accident & health Group products Subtotal life insurance 5,698 1,224 923 7,845 5,417 1,282 714 7,413 4,844 1,274 763 6,881 5,372 1,270 720 7,362 21,331 5,050 3,120 29,501 3,422 449 3,871 3,259 543 3,802 2,406 588 2,994 1,746 798 2,544 10,833 2,378 13,211 11,716 11,215 9,875 9,906 42,712 1,164 54 131 1,349 1,149 56 136 1,341 1,270 66 158 1,494 1,261 79 188 1,528 4,844 255 613 5,712 Individual fixed annuities Individual variable annuities Subtotal retirement services Individual fixed annuities Individual variable annuities Subtotal retirement services Total premiums, deposits and other considerations Net investment income: Life insurance Personal accident & health Group products Subtotal life insurance Individual fixed annuities Individual variable annuities Subtotal retirement services Intercompany adjustments 377 136 513 (8) 377 17 394 (8) 486 229 715 (10) 488 389 877 (10) 15,631 5,002 1,925 22,558 1,728 771 2,499 (36) Total net investment income 1,854 1,727 2,199 2,395 8,175 Pricing net investment gains (2) 81 100 88 75 344 799 334 66 1,199 841 329 89 1,259 836 327 81 1,244 653 332 95 1,080 3,129 1,322 331 4,782 Operating income excluding pricing net investment gains and realized capital gains (losses): Life insurance Personal accident & health Group products Subtotal life insurance Individual fixed annuities Individual variable annuities Subtotal retirement services Intercompany adjustments 77 7 84 (8) Total operating income including pricing net investments gains and excluding realized capital gains (losses) 1,356 Realized capital gains (losses) (2) Foreign operating income (156) $ 1,200 $ 81 8 89 (8) 1,440 99 11 110 (10) 1,432 112 20 132 (10) 1,277 24 (62) (66) 1,464 $ 1,370 $ 1,211 $ 369 46 415 (36) 5,505 (260) 5,245 Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) For purposes of this presentation, pricing net investment gains are segregated out of total realized capital gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life products in some foreign countries. 59 American International Group, Inc. Foreign Life Insurance & Retirement Services Product Statistics (dollars in millions) First Quarter 2004 (Restated) GAAP premiums: Life insurance Personal accident & health Group products (1) Subtotal life insurance $ Second Quarter 2004 (Restated) Third Quarter 2004 (Restated) Fourth Quarter 2004 (Restated) Full Year 2004 (Restated) 3,861 $ 1,029 415 5,305 3,709 $ 1,058 385 5,152 3,526 $ 1,084 1,028 5,638 3,842 $ 1,130 387 5,359 85 12 97 91 17 108 106 16 122 113 23 136 395 68 463 Total GAAP premiums 5,402 5,260 5,760 5,495 21,917 Premiums, deposits and other considerations (2): Life insurance Personal accident & health Group products Subtotal life insurance 4,730 1,029 751 6,510 4,567 1,092 660 6,319 4,313 1,083 1,292 6,688 4,999 1,124 616 6,739 18,609 4,328 3,319 26,256 3,149 374 3,523 2,215 438 2,653 3,528 416 3,944 3,089 401 3,490 11,981 1,629 13,610 10,033 8,972 10,632 10,229 39,866 1,005 42 105 1,152 1,012 45 96 1,153 1,024 46 107 1,177 1,024 46 123 1,193 4,065 179 431 4,675 Individual fixed annuities Individual variable annuities Subtotal retirement services Individual fixed annuities Individual variable annuities Subtotal retirement services Total premiums, deposits and other considerations Net investment income: Life insurance Personal accident & health Group products Subtotal life insurance Individual fixed annuities Individual variable annuities Subtotal retirement services Intercompany adjustments 199 78 277 (4) 227 12 239 (5) 254 (12) 242 (4) 354 65 419 (5) 14,938 4,301 2,215 21,454 1,034 143 1,177 (18) Total net investment income 1,425 1,387 1,415 1,607 5,834 Pricing net investment gains (3) 78 67 31 49 225 647 263 64 974 730 293 70 1,093 736 301 62 1,099 719 302 55 1,076 2,832 1,159 251 4,242 Operating income excluding pricing net investment gains and realized capital gains (losses): Life insurance Personal accident & health Group products Subtotal life insurance Individual fixed annuities Individual variable annuities Subtotal retirement services Intercompany adjustments 33 2 35 (4) Total operating income including pricing net investments gains and excluding realized capital gains (losses) 1,083 Realized capital gains (losses) (3) Foreign operating income 1,211 (248) $ 55 1 56 (5) 835 $ 309 1,520 $ 72 3 75 (4) 1,201 (372) 829 $ 79 7 86 (5) 1,206 458 1,664 $ 239 13 252 (18) 4,701 147 4,848 Note: (1) Includes approximately $640 million of a single premium from a reinsurance transaction involving terminal funding pension business, which is offset by a similar increase in benefit reserves, in the third quarter and full year 2004. (2) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (3) For purposes of this presentation, pricing net investment gains are segregated out of total realized capital gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life products in some foreign countries. 60 American International Group, Inc. Foreign Life Insurance & Retirement Services Product Statistics (dollars in millions) First Quarter 2003 (Restated) GAAP premiums: Life insurance Personal accident & health Group products Subtotal life insurance $ Second Quarter 2003 (Restated) Third Quarter 2003 (Restated) Fourth Quarter 2003 (Restated) Full Year 2003 (Restated) 3,237 $ 691 350 4,278 3,149 $ 748 283 4,180 3,052 $ 747 312 4,111 3,766 $ 940 322 5,028 61 3 64 70 5 75 43 6 49 81 7 88 255 21 276 Total GAAP premiums 4,342 4,255 4,160 5,116 17,873 Premiums, deposits and other considerations (1): Life insurance Personal accident & health Group products Subtotal life insurance 3,667 693 570 4,930 3,628 749 513 4,890 3,639 745 464 4,848 4,420 927 500 5,847 15,354 3,114 2,047 20,515 248 231 479 502 349 851 916 324 1,240 2,710 316 3,026 4,376 1,220 5,596 5,409 5,741 6,088 8,873 26,111 754 36 76 866 859 39 85 983 822 42 75 939 921 44 90 1,055 3,356 161 326 3,843 Individual fixed annuities Individual variable annuities Subtotal retirement services Individual fixed annuities Individual variable annuities Subtotal retirement services Total premiums, deposits and other considerations Net investment income: Life insurance Personal accident & health Group products Subtotal life insurance Individual fixed annuities Individual variable annuities Subtotal retirement services Intercompany adjustments 57 57 (3) 77 1 78 (3) 76 76 (4) 158 3 161 (5) 13,204 3,126 1,267 17,597 368 4 372 (15) Total net investment income 920 1,058 1,011 1,211 4,200 Pricing net investment gains (2) 51 52 53 - 156 494 196 42 732 587 198 45 830 612 210 51 873 711 252 52 1,015 2,404 856 190 3,450 Operating income excluding pricing net investment gains and realized capital gains (losses): Life insurance Personal accident & health Group products Subtotal life insurance Individual fixed annuities Individual variable annuities Subtotal retirement services Intercompany adjustments 11 (3) 8 (3) Total operating income including pricing net investments gains and excluding realized capital gains (losses) 788 Realized capital gains (losses) (2) Foreign operating income 148 $ 936 $ 40 3 43 (3) 922 29 951 $ 25 25 (4) 947 (1) 946 $ 44 1 45 (5) 1,055 154 1,209 $ 120 1 121 (15) 3,712 330 4,042 Note: (1) Premiums, deposits and other considerations represent aggregate business activity during the respective periods presented on a non-GAAP basis. (2) For purposes of this presentation, pricing net investment gains are segregated out of total realized capital gains (losses). They represent certain amounts of realized capital gains where gains are an inherent element in pricing certain life products in some foreign countries. 61 American International Group, Inc. Foreign Life Insurance & Retirement Services Other Data (dollars in millions) 2005 % Chg Years ended December 31, 2004 % 2003 (Restated) Chg (Restated) % Chg 2002 (Restated) First year premiums (1) Life insurance Japan China Asia excluding Japan and China (2) All other regions Total $ 986 123 1,966 202 3,277 38.1 % $ 7.0 16.6 4.1 21.0 714 115 1,686 194 2,709 18.4 % $ 36.9 (5.1) 2.6 2.1 Personal accident & health Japan China Asia excluding Japan and China All other regions Total 759 32 302 109 1,202 7.1 6.7 22.8 5.8 10.5 709 30 246 103 1,088 51.8 (3.2) 21.2 17.0 37.9 467 31 203 88 789 55.1 40.9 18.0 35.4 40.9 301 22 172 65 560 Group products Japan Asia excluding Japan and China All other regions Total 13 126 661 800 20 79 607 706 (35.5) 64.6 17.6 18.7 31 48 516 595 34.8 11.6 62.8 55.4 23 43 317 383 Total first year premiums Japan China Asia excluding Japan and China All other regions Total 1,758 155 2,394 972 5,279 21.8 6.9 19.0 7.5 17.2 1,443 145 2,011 904 4,503 31.1 26.1 (0.8) 14.0 11.5 1,101 115 2,028 793 4,037 34.6 43.8 14.4 46.6 25.7 818 80 1,772 541 3,211 11,329 68 416 1,398 13,211 (6.2) 257.9 (41.4) 73.7 (2.9) 12,076 19 710 805 13,610 147.7 NM 246.3 56.0 143.2 4,875 205 516 5,596 NM NM 76.7 NM % $ 831 292 1,123 92,393 5,804 7,855 6.1 13.3 3.5 87,085 5,123 7,587 17.4 25.1 25.4 74,166 4,094 6,051 40,260 5,979 28.0 48.6 31,442 4,024 69.9 129.5 18,504 1,753 (35.0) 59.5 8.9 13.3 603 84 1,777 189 2,653 22.1 % $ 44.8 14.1 18.9 17.0 494 58 1,557 159 2,268 Total annuity production Japan China Asia excluding Japan and China All other regions Total Life insurance reserves Life insurance Personal accident & health Group products Retirement services reserves Individual fixed annuities Individual variable annuities Policy and contract claims reserves Personal accident & health Group medical $ 413 94 (5.7) 13.3 % $ 438 83 30.0 5.1 % $ 337 79 Note: (1) Represents premium recorded within the first policy year from new sales and generally includes 10 percent of single premium receipts for Life Insurance products and an equivalent amount for limited pay, short duration products. (2) The majority of the increase is attributable to significant new sales generated by limited pay, short duration endowments written in Nan Shan for the twelve months ended December 31, 2005. 62 American International Group, Inc. Foreign Life Insurance & Retirement Services Other Data (dollars in millions) First Quarter 2005 (Restated) Second Quarter 2005 (Restated) Third Quarter 2005 (Restated) Fourth Quarter 2005 Full Year 2005 First year premiums (1) Life insurance Japan China Asia excluding Japan and China All other regions Total $ 230 24 617 46 917 $ 290 33 515 50 888 $ 246 31 387 51 715 $ 220 35 447 55 757 $ 986 123 1,966 202 3,277 Personal accident & health Japan China Asia excluding Japan and China All other regions Total 182 6 66 27 281 187 9 73 28 297 195 9 80 27 311 195 8 83 27 313 759 32 302 109 1,202 Group products Japan Asia excluding Japan and China All other regions Total 3 36 228 267 4 34 109 147 3 32 166 201 3 24 158 185 13 126 661 800 Total first year premiums Japan China Asia excluding Japan and China All other regions Total 415 30 719 301 1,465 481 42 622 187 1,332 444 40 499 244 1,227 418 43 554 240 1,255 1,758 155 2,394 972 5,279 3,524 34 30 283 3,871 3,385 24 88 305 3,802 2,412 8 144 430 2,994 2,008 2 154 380 2,544 11,329 68 416 1,398 13,211 91,152 5,444 8,029 91,252 5,579 7,786 92,027 5,737 7,978 92,393 5,804 7,855 92,393 5,804 7,855 34,796 4,486 37,466 4,761 39,540 5,368 40,260 5,979 40,260 5,979 Total annuity production Japan China Asia excluding Japan and China All other regions Total Life insurance reserves Life insurance Personal accident & health Group products Retirement services reserves Individual fixed annuities Individual variable annuities Policy and contract claims reserves Personal accident & health Group medical $ 408 88 $ 414 89 $ 414 91 $ 413 94 $ Note: (1) Represents premium recorded within the first policy year from new sales and generally includes 10 percent of single premium receipts for Life Insurance products and an equivalent amount for limited pay, short duration products. 63 413 94 American International Group, Inc. Foreign Life Insurance & Retirement Services Other Data (dollars in millions) First Quarter 2004 (Restated) Second Quarter 2004 (Restated) Third Quarter 2004 (Restated) Fourth Quarter 2004 (Restated) Full Year 2004 (Restated) First year premiums (1) Life insurance Japan China Asia excluding Japan and China All other regions Total $ 170 24 441 46 681 $ 176 32 372 51 631 $ 167 26 357 47 597 $ 201 33 516 50 800 $ 714 115 1,686 194 2,709 Personal accident & health Japan China Asia excluding Japan and China All other regions Total 170 7 62 26 265 186 7 57 25 275 178 8 61 26 273 175 8 66 26 275 709 30 246 103 1,088 Group products Japan Asia excluding Japan and China All other regions Total 9 13 163 185 4 14 173 191 4 32 149 185 3 20 122 145 20 79 607 706 Total first year premiums Japan China Asia excluding Japan and China All other regions Total 349 31 516 235 1,131 366 39 443 249 1,097 349 34 450 222 1,055 379 41 602 198 1,220 1,443 145 2,011 904 4,503 3,258 124 141 3,523 2,357 71 225 2,653 3,577 157 210 3,944 2,884 19 358 229 3,490 12,076 19 710 805 13,610 77,869 4,326 6,353 78,882 4,414 6,329 81,191 4,631 7,165 87,085 5,123 7,587 87,085 5,123 7,587 21,687 2,653 23,577 3,053 27,101 3,385 31,442 4,024 31,442 4,024 Total annuity production Japan China Asia excluding Japan and China All other regions Total Life insurance reserves Life insurance Personal accident & health Group products Retirement services reserves Individual fixed annuities Individual variable annuities Policy and contract claims reserves Personal accident & health Group medical $ 350 80 $ 362 86 $ 378 83 $ 438 83 $ Note: (1) Represents premium recorded within the first policy year from new sales and generally includes 10 percent of single premium receipts for Life Insurance products and an equivalent amount for limited pay, short duration products. 64 438 83 American International Group, Inc. Foreign Life Insurance & Retirement Services Other Data (dollars in millions) First Quarter 2003 (Restated) Second Quarter 2003 (Restated) Third Quarter 2003 (Restated) Fourth Quarter 2003 (Restated) Full Year 2003 (Restated) First year premiums (1) Life insurance Japan China Asia excluding Japan and China All other regions Total $ 138 15 563 40 756 $ 142 18 337 46 543 $ 145 21 385 48 599 $ 178 30 492 55 755 $ 603 84 1,777 189 2,653 Personal accident & health Japan China Asia excluding Japan and China All other regions Total 89 6 50 21 166 112 8 50 20 190 115 9 49 22 195 151 8 54 25 238 467 31 203 88 789 Group products Japan Asia excluding Japan and China All other regions Total 7 12 126 145 5 12 176 193 6 14 105 125 13 10 109 132 31 48 516 595 Total first year premiums Japan China Asia excluding Japan and China All other regions Total 234 21 625 187 1,067 259 26 399 242 926 266 30 448 175 919 342 38 556 189 1,125 1,101 115 2,028 793 4,037 403 76 479 633 218 851 1,136 104 1,240 2,703 205 118 3,026 4,875 205 516 5,596 59,281 3,135 4,066 61,796 3,235 4,383 62,522 3,450 4,516 74,166 4,094 6,051 74,166 4,094 6,051 6,074 729 6,431 993 7,314 1,363 18,504 1,753 18,504 1,753 Total annuity production Japan China Asia excluding Japan and China All other regions Total Life insurance reserves Life insurance Personal accident & health Group products Retirement services reserves Individual fixed annuities Individual variable annuities Policy and contract claims reserves Personal accident & health Group medical $ 285 69 $ 294 72 $ 293 74 $ 337 79 $ Note: (1) Represents premium recorded within the first policy year from new sales and generally includes 10 percent of single premium receipts for Life Insurance products and an equivalent amount for limited pay, short duration products. 65 337 79 American International Group, Inc. Financial Services Operating Statistics (dollars in millions) 2005 % Chg 2004 (Restated) % Chg Years Ended December 31, 2003 % 2002 (Restated) Chg (Restated) % Chg 2001 (Restated) % Chg 2000 (Restated) Revenues: Aircraft Finance $ 3,578 14.1 % $ 3,136 8.2 % $ 2,897 7.4 % $ 2,698 6.9 % $ 2,524 6.5 % $ 2,370 Capital Markets (1) 1,246 (11.0) 1,400 (12.9) 1,608 18.5 1,357 19.3 1,137 (7.6) 1,230 Consumer Finance 3,613 21.3 2,978 12.7 2,642 6.8 2,473 (3.4) 2,560 10.1 2,325 108 45.9 74 68.2 44 NM 7,255 9.9 6,602 5.4 6,265 6.5 5,884 NM 220 NM 56 NM 1,165 Other 74 Total revenues before FAS 133 FAS 133 (2): AIGFP Total revenues (28.2) 8,511 11.7 2,014 NM 103 7,617 (122) (4.6) 5.0 NM (1,013) (41) $ 10,525 40.4 % $ 7,495 20.1 % $ 6,242 (8.5) % $ 6,822 7.9 % $ 6,321 (10.3) % $ 7,049 $ 713 6.6 % $ 669 7.4 % $ 623 (6.2) % $ 664 (3.9) % $ 691 13.5 % $ 609 Operating income: Aircraft Finance Capital Markets (1) 647 (17.5) 784 (5.0) 825 23.1 670 28.1 523 (15.9) 622 Consumer Finance (3) 901 11.5 808 29.7 623 22.9 507 8.1 469 21.2 387 35 (48.5) 68 (9.3) 75 70.5 44 NM 11 NM 2,296 (1.4) 2,329 2,146 13.8 1,885 11.3 1,694 5.1 1,612 (34) 2,014 NM NM (27) (122) NM NM 49 (1,013) NM NM 20 220 NM NM 19 56 NM NM 1,165 1,980 NM (149) NM (964) NM 240 NM 75 NM 1,165 4,276 96.1 % $ (36.3) % $ 2,777 Other Operating income before FAS 133 (3) FAS 133 (2): ILFC AIGFP Total FAS 133 Total operating income (3) $ 2,180 8.5 84.4 % $ 1,182 (44.4) % $ 2,125 20.1 % $ 1,769 Note: (1) Certain transactions entered into by AIGFP generate tax credits and benefits which are included in income taxes on the consolidated statement of income. The amount of tax credits and benefits for the twelve months ended December 31, 2005, 2004, 2003, 2002, 2001 and 2000 are $67 million, $107 million, $123 million, $96 million, $116 million and $22 million, respectively. (2) Includes the effect of hedging activities that do not qualifiy for hedge accounting treatment under FAS 133, including the related foreign exchange gains and losses. (3) Includes $62 million of catastrophe related losses for the twelve months ended December 31, 2005. 66 (6) American International Group, Inc. Financial Services Operating Statistics (dollars in millions) First Quarter 2005 (Restated) Second Quarter 2005 (Restated) Third Quarter 2005 (Restated) Fourth Quarter 2005 Full Year 2005 Revenues: Aircraft Finance $ 827 $ 891 $ 943 $ 917 $ 3,578 Capital Markets (1) 288 279 388 291 1,246 Consumer Finance 833 891 940 949 3,613 20 21 20 13 74 1,968 2,082 2,291 2,170 8,511 468 1,696 215 2,014 Other Total revenues before FAS 133 FAS 133 (2): AIGFP Total revenues (365) $ 2,436 $ 3,778 $ 1,926 $ 2,385 $ 10,525 $ 172 $ 188 $ 175 $ 178 $ 713 Operating income: Aircraft Finance Capital Markets (1) 152 140 215 140 647 Consumer Finance (3) 231 248 198 224 901 7 6 11 11 35 562 582 599 553 2,296 15 468 (64) 1,696 (10) (365) 25 215 (34) 2,014 483 1,632 (375) 240 1,980 Other Operating income before FAS 133 (3) FAS 133 (2): ILFC AIGFP Total FAS 133 Total operating income (3) $ 1,045 $ 2,214 $ 224 $ 793 $ 4,276 Note: (1) Certain transactions entered into by AIGFP generate tax credits and benefits which are included in income taxes on the consolidated statement of income. The amount of tax credits and benefits for the first quarter, second quarter, third quarter, fourth quarter and full year of 2005 are $19 million, $21 million, $23 million, $4 million and $67 million, respectively. (2) Includes the effect of hedging activities that do not qualifiy for hedge accounting treatment under FAS 133, including the related foreign exchange gains and losses. (3) Includes $62 million of catastrophe related losses for both the third quarter and full year 2005. 67 American International Group, Inc. Financial Services Operating Statistics (dollars in millions) First Quarter 2004 (Restated) Second Quarter 2004 (Restated) Third Quarter 2004 (Restated) Fourth Quarter 2004 (Restated) Full Year 2004 (Restated) Revenues: Aircraft Finance $ 734 $ 778 $ 808 $ 816 $ 3,136 Capital Markets (1) 278 365 386 371 1,400 Consumer Finance 693 723 762 800 2,978 26 27 26 24 103 1,731 1,893 1,982 2,011 7,617 Other Total revenues before FAS 133 FAS 133 (2): AIGFP Total revenues 83 (234) 773 (744) (122) $ 1,814 $ 1,659 $ 2,755 $ 1,267 $ 7,495 $ 152 $ 162 $ 183 $ 172 $ 669 Operating income: Aircraft Finance Capital Markets (1) 131 197 209 247 784 Consumer Finance 183 202 208 215 808 15 19 18 16 68 481 580 618 650 2,329 20 83 (31) (234) (20) 773 4 (744) (27) (122) 103 (265) 753 (740) (149) Other Operating income before FAS 133 FAS 133 (2): ILFC AIGFP Total FAS 133 Total operating income (loss) $ 584 $ 315 $ 1,371 $ (90) $ 2,180 Note: (1) Certain transactions entered into by AIGFP generate tax credits and benefits which are included in income taxes on the consolidated statement of income. The amount of tax credits and benefits for the first quarter, second quarter, third quarter, fourth quarter and full year 2004 are $35 million, $29 million, $24 million, $19 million and $107 million, respectively. (2) Includes the effect of hedging activities that do not qualifiy for hedge accounting treatment under FAS 133, including the related foreign exchange gains and losses. 68 American International Group, Inc. Financial Services Operating Statistics (dollars in millions) First Quarter 2003 (Restated) Second Quarter 2003 (Restated) Third Quarter 2003 (Restated) Fourth Quarter 2003 (Restated) Full Year 2003 (Restated) Revenues: Aircraft Finance $ 701 $ 723 $ 747 $ 726 $ 2,897 Capital Markets (1) 265 431 382 530 1,608 Consumer Finance 639 654 665 684 2,642 27 35 22 24 108 1,632 1,843 1,816 1,964 7,255 Other Total revenues before FAS 133 FAS 133 (2): AIGFP Total revenues (600) (198) 53 (268) (1,013) $ 1,032 $ 1,645 $ 1,869 $ 1,696 $ 6,242 $ 163 $ 152 $ 163 $ 145 $ 623 Operating income: Aircraft Finance Capital Markets (1) 131 226 187 281 825 Consumer Finance 142 154 162 165 623 18 14 26 17 75 454 546 538 608 2,146 26 (600) (8) (198) 4 53 27 (268) 49 (1,013) (574) (206) 57 (241) (964) Other Operating income before FAS 133 FAS 133 (2): ILFC AIGFP Total FAS 133 Total operating income (loss) $ (120) $ 340 $ 595 $ 367 $ 1,182 Note: (1) Certain transactions entered into by AIGFP generate tax credits and benefits which are included in income taxes on the consolidated statement of income. The amount of tax credits and benefits for the first quarter, second quarter, third quarter, fourth quarter and full year 2003 are $29 million, $35 million, $41 million, $18 million and $123 million, respectively. (2) Includes the effect of hedging activities that do not qualifiy for hedge accounting treatment under FAS 133, including the related foreign exchange gains and losses. 69 American International Group, Inc. Asset Management Operating Statistics (dollars in millions) 2005 Years Ended December 31, 2004 % 2003 (Restated) Chg (Restated) % Chg % Chg 2002 (Restated) Revenues: Guaranteed investment contracts Domestic Foreign $ 2,903 644 6.4 % $ 38.8 2,728 464 23.4 % $ 13.7 1,195 13.9 1,049 56.3 671 20.5 557 Brokerage service and mutual funds 257 3.2 249 20.9 206 (9.3) 227 Other 326 45.5 224 44.5 155 4.0 149 Institutional asset management (1) Total 2,211 408 3.9 % $ 0.7 2,129 405 $ 5,325 13.0 % $ 4,714 29.1 % $ 3,651 5.3 % $ 3,467 $ 975 61 0.3 % $ 41.9 972 43 58.3 % $ 4.9 614 41 (0.5) % $ 28.1 617 32 425 32.8 320 41.0 227 52.3 149 66 (5.7) 70 16.7 60 25.0 48 316 49.1 212 47.2 144 2.1 141 1,843 14.0 1,617 48.9 1,086 10.0 987 FIN46R (3): Institutional asset management 261 NM 195 NM - NM - FAS 133 (4): Guaranteed investment contracts 149 NM 313 NM 230 NM 138 Operating income (2): Guaranteed investment contracts Domestic Foreign Institutional asset management (1) Brokerage service and mutual funds Other Total excluding FIN46R and FAS 133 Total including FIN46R and FAS 133 $ 2,253 6.0 % $ 2,125 61.5 % $ 1,316 17.0 % $ Note: (1) Includes AIG Global Investment Group and certain smaller asset management operations. (2) Includes $6 million of catastrophe related losses for the twelve months ended December 31, 2005. (3) Includes the results of certain AIG managed private equity and real estate funds that are consolidated effective December 31, 2003 pursuant to FIN46R, "Consolidation of Variable Interest Entities". (4) Includes the effect of hedging activities that do not qualifiy for hedge accounting treatment under FAS 133, including the related foreign exchange gains and losses. 70 1,125 American Internatinal Group, Inc. Asset Management Operating Statistics (1) (dollars in millions) First Quarter 2005 (Restated) Second Quarter 2005 (Restated) Third Quarter 2005 (Restated) Fourth Quarter 2005 Full Year 2005 Revenues: Guaranteed investment contracts Domestic Foreign $ Institutional asset management (2) 724 172 $ 758 145 $ 737 171 $ 684 156 $ 2,903 644 319 178 279 419 1,195 Brokerage service and mutual funds 63 62 67 65 257 Other 99 76 101 50 326 Total $ 1,377 $ 1,219 $ 1,355 $ 1,374 $ 5,325 $ 242 15 $ 264 15 $ 258 18 $ 211 13 $ 975 61 Operating income (3): Guaranteed investment contracts Domestic Foreign Institutional asset management (2) 86 71 78 190 425 Brokerage service and mutual funds 13 17 20 16 66 Other 97 73 99 47 316 453 440 473 477 1,843 FIN46R (4): Institutional asset management 75 37 77 72 261 FAS 133 (5): Guaranteed investment contracts 62 47 18 22 149 Total excluding FIN46R and FAS 133 Total including FIN46R and FAS 133 $ 590 $ 524 $ 568 $ 571 $ 2,253 Note: (1) At December 31, 2005 AIG's third party assets under management including mutual funds and institutional accounts totaled over $62 billion. (2) Includes AIG Global Investment Group and certain smaller asset management operations. (3) Includes $6 million of catastrophe related losses in both the third quarter and full year 2005. (4) Includes the results of certain AIG managed private equity and real estate funds that are consolidated effective December 31, 2003 pursuant to FIN46R, "Consolidation of Variable Interest Entities". (5) Includes the effect of hedging activities that do not qualifiy for hedge accounting treatment under FAS 133, including the related foreign exchange gains and losses. 71 American International Group, Inc. Asset Management Operating Statistics (1) (dollars in millions) First Quarter 2004 (Restated) Second Quarter 2004 (Restated) Third Quarter 2004 (Restated) Fourth Quarter 2004 (Restated) Full Year 2004 (Restated) Revenues: Guaranteed investment contracts Domestic Foreign $ Institutional asset management (2) 628 109 $ 693 87 $ 658 98 $ 749 170 $ 2,728 464 187 294 248 320 1,049 Brokerage service and mutual funds 61 62 62 64 249 Other 65 68 45 46 224 Total $ 1,050 $ 1,204 $ 1,111 $ 1,349 $ 4,714 $ 222 9 $ 261 11 $ 202 11 $ 287 12 $ 972 43 Operating income: Guaranteed investment contracts Domestic Foreign Institutional asset management (2) 55 59 83 123 320 Brokerage service and mutual funds 20 17 17 16 70 Other 62 66 42 42 212 368 414 355 480 1,617 4 28 115 48 195 64 87 90 72 313 Total excluding FIN46R and FAS 133 FIN46R (3): Institutional asset management FAS 133 (4): Guaranteed investment contracts Total including FIN46R and FAS 133 $ 436 $ 529 $ 560 $ 600 $ 2,125 Note: (1) At December 31, 2004 AIG's third party assets under management including mutual funds and institutional accounts totaled over $51 billion. (2) Includes AIG Global Investment Group and certain smaller asset management operations. (3) Includes the results of certain AIG managed private equity and real estate funds that are consolidated effective December 31, 2003 pursuant to FIN46R, "Consolidation of Variable Interest Entities". (4) Includes the effect of hedging activities that do not qualifiy for hedge accounting treatment under FAS 133, including the related foreign exchange gains and losses. 72 American International Group, Inc. Asset Management Operating Statistics (1) (dollars in millions) First Quarter 2003 (Restated) Second Quarter 2003 (Restated) Third Quarter 2003 (Restated) Fourth Quarter 2003 (Restated) Full Year 2003 (Restated) Revenues: Guaranteed investment contracts Domestic Foreign $ Institutional asset management (2) 534 113 $ 526 100 $ 548 101 $ 603 94 $ 2,211 408 151 142 157 221 671 Brokerage service and mutual funds 48 49 51 58 206 Other 18 19 45 73 155 Total $ 864 $ 836 $ 902 $ 1,049 $ 3,651 $ 129 8 $ 138 12 $ 152 12 $ 195 9 $ 614 41 Operating income: Guaranteed investment contracts Domestic Foreign Institutional asset management (2) 38 38 53 98 227 Brokerage service and mutual funds 12 12 20 16 60 Other 16 17 43 68 144 203 217 280 386 1,086 47 54 60 69 230 Total excluding FAS 133 FAS 133 (3): Guaranteed investment contracts Total including FAS 133 $ 250 $ 271 $ 340 $ 455 $ 1,316 Note: (1) At December 31, 2003 AIG's third party assets under management including mutual funds and institutional accounts totaled over $44 billion. (2) Includes AIG Global Investment Group and certain smaller asset management operations. (3) Includes the effect of hedging activities that do not qualifiy for hedge accounting treatment under FAS 133, including the related foreign exchange gains and losses. 73 American International Group, Inc. Asset Management Other Data (dollars in millions) 2005 Guaranteed investment contracts: Deposits Domestic Foreign $ 2,255 8,370 % Chg Years Ended December 31, 2004 % 2003 (Restated) Chg (Restated) (79.0) % $ 57.6 10,722 5,312 10.9 % $ 46.3 9,665 3,631 % Chg 2002 (Restated) 6.5 % $ (34.1) 9,078 5,508 Total 10,625 (33.7) 16,034 20.6 13,296 (8.8) 14,586 Reserves Domestic Foreign 38,629 10,153 (13.3) 9.9 44,558 9,239 14.7 20.5 38,845 7,668 14.8 (6.9) 33,850 8,239 Total 48,782 53,797 15.7 % 46,513 10.5 % $ 42,089 Domestic Spread Information Base investment income Partnerships Other enhancements Total net investment income 2,211 565 127 $ Base Yield Partnerships (1) Other enhancements (2) Total Spread Data Without Hedge Accounting (3) Cost of funds (3) Net spread rate, as reported (3) Net spread rate excluding partnerships and other enhancements (3) Spread Data Assuming Hedge Accounting (4) Cost of funds with effect of economic hedges (4) Net spread rate with effect of economic hedges (4) Net economic spread rate excluding partnerships and other enhancements (4) 2,903 (9.3) % 0.0 42.0 7.6 6.4 % $ 2,212 398 118 9.6 NM 71.0 2,019 123 69 2,728 23.4 % $ 2,211 5.31% 0.80% 0.30% 5.33% 0.53% 0.28% 5.68% -0.05% 0.19% 6.41% 6.14% 5.82% 4.20% 3.33% 3.73% 2.21% 2.81% 2.09% 1.11% 2.01% 1.94% 4.49% 4.07% 4.38% 1.93% 2.07% 1.44% 0.82% 1.27% 1.29% Note: (1) Includes incremental impact to base yield of investments in hedge funds, private equity funds and affordable multi-housing partnerships. (2) Includes incremental impact to base yields of gains on calls, dollar roll income, prepayment fees and trading gains (losses). (3) Represents cost of funds without FAS 133 accounting for economic hedges where the effects of derivative transactions are recorded in realized capital gains (losses). (4) Represents cost of funds on an economic basis including the effects of derivative transactions not accounted for under FAS 133. 74 American International Group, Inc. Asset Management Other Data (dollars in millions) First Quarter 2005 (Restated) Guaranteed investment contracts: Deposits Domestic Foreign $ 2,250 2,310 Second Quarter 2005 (Restated) $ 1 1,465 Third Quarter 2005 (Restated) $ 4 1,823 Fourth Quarter 2005 $ 2,772 Full Year 2005 $ 2,255 8,370 Total 4,560 1,466 1,827 2,772 10,625 Reserves Domestic Foreign 45,241 10,593 42,427 9,144 40,424 9,262 38,629 10,153 38,629 10,153 Total 55,834 51,571 49,686 48,782 48,782 564 137 23 568 159 31 550 160 27 529 109 46 2,211 565 127 Domestic Spread Information Base investment income Partnerships Other enhancements Total net investment income Base Yield Partnerships (1) Other enhancements (2) Total Spread Data Without Hedge Accounting (3) Cost of funds (3) Net spread rate, as reported (3) Net spread rate excluding partnerships and other enhancements (3) Spread Data Assuming Hedge Accounting (4) Cost of funds with effect of economic hedges (4) Net spread rate with effect of economic hedges (4) Net economic spread rate excluding partnerships and other enhancements (4) $ 724 $ 758 $ 737 $ 684 $ 2,903 5.22% 0.78% 0.22% 5.27% 0.94% 0.28% 5.34% 0.97% 0.25% 5.41% 0.49% 0.48% 5.31% 0.80% 0.30% 6.22% 6.49% 6.56% 6.38% 6.41% 3.82% 4.07% 4.33% 4.63% 4.20% 2.40% 2.42% 2.24% 1.74% 2.21% 1.40% 1.19% 1.02% 0.78% 1.11% 4.32% 4.41% 4.50% 4.73% 4.49% 1.89% 2.08% 2.06% 1.64% 1.93% 0.89% 0.85% 0.85% 0.69% 0.82% Note: (1) Includes incremental impact to base yield of investments in hedge funds, private equity funds and affordable multi-housing partnerships. (2) Includes incremental impact to base yields of gains on calls, dollar roll income, prepayment fees and trading gains (losses). (3) Represents cost of funds without FAS 133 accounting for economic hedges where the effects of derivative transactions are recorded in realized capital gains (losses). (4) Represents cost of funds on an economic basis including the effects of derivative transactions not accounted for under FAS 133. 75 American International Group, Inc. Asset Management Other Data (dollars in millions) First Quarter 2004 (Restated) Guaranteed investment contracts: Deposits Domestic Foreign $ 2,567 692 Second Quarter 2004 (Restated) $ 4,239 1,428 Third Quarter 2004 (Restated) $ 1,964 1,876 Fourth Quarter 2004 (Restated) $ 1,952 1,316 Full Year 2004 (Restated) $ 10,722 5,312 Total 3,259 5,667 3,840 3,268 16,034 Reserves Domestic Foreign 40,787 7,449 43,603 7,127 44,263 8,069 44,558 9,239 44,558 9,239 Total 48,236 50,730 52,332 53,797 53,797 532 77 19 552 99 42 565 73 20 563 149 37 2,212 398 118 Domestic Spread Information Base investment income Partnerships Other enhancements Total net investment income Base Yield Partnerships (1) Other enhancements (2) Total Spread Data Without Hedge Accounting (3) Cost of funds (3) Net spread rate, as reported (3) Net spread rate excluding partnerships and other enhancements (3) Spread Data Assuming Hedge Accounting (4) Cost of funds with effect of economic hedges (4) Net spread rate with effect of economic hedges (4) Net economic spread rate excluding partnerships and other enhancements (4) $ 628 $ 693 $ 658 $ 749 $ 2,728 5.53% 0.39% 0.19% 5.38% 0.53% 0.42% 5.25% 0.27% 0.18% 5.19% 0.89% 0.35% 5.33% 0.53% 0.28% 6.11% 6.33% 5.70% 6.43% 6.14% 3.36% 3.20% 3.26% 3.51% 3.33% 2.75% 3.13% 2.44% 2.92% 2.81% 2.17% 2.17% 1.99% 1.69% 2.01% 4.02% 4.03% 4.08% 4.17% 4.07% 2.09% 2.30% 1.63% 2.26% 2.07% 1.51% 1.34% 1.17% 1.03% 1.27% Note: (1) Includes incremental impact to base yield of investments in hedge funds, private equity funds and affordable multi-housing partnerships. (2) Includes incremental impact to base yields of gains on calls, dollar roll income, prepayment fees and trading gains (losses). (3) Represents cost of funds without FAS 133 accounting for economic hedges where the effects of derivative transactions are recorded in realized capital gains (losses). (4) Represents cost of funds on an economic basis including the effects of derivative transactions not accounted for under FAS 133. 76 American International Group, Inc. Asset Management Other Data (dollars in millions) First Quarter 2003 (Restated) Guaranteed investment contracts: Deposits Domestic Foreign $ 2,470 1,074 Second Quarter 2003 (Restated) $ 1,286 1,376 Third Quarter 2003 (Restated) $ 2,690 461 Fourth Quarter 2003 (Restated) $ 3,219 720 Full Year 2003 (Restated) $ 9,665 3,631 Total 3,544 2,662 3,151 3,939 13,296 Reserves Domestic Foreign 35,283 7,756 35,664 7,932 37,565 7,164 38,845 7,668 38,845 7,668 Total 43,039 43,596 44,729 46,513 46,513 500 22 12 494 14 18 514 33 1 511 54 38 2,019 123 69 Domestic Spread Information Base investment income Partnerships Other enhancements Total net investment income Base Yield Partnerships (1) Other enhancements (2) Total Spread Data Without Hedge Accounting (3) Cost of funds (3) Net spread rate, as reported (3) Net spread rate excluding partnerships and other enhancements (3) Spread Data Assuming Hedge Accounting (4) Cost of funds with effect of economic hedges (4) Net spread rate with effect of economic hedges (4) Net economic spread rate excluding partnerships and other enhancements (4) $ 534 $ 526 $ 548 $ 603 $ 2,211 5.86% -0.11% 0.09% 5.70% -0.24% 0.21% 5.73% -0.03% 0.04% 5.46% 0.16% 0.40% 5.68% -0.05% 0.19% 5.84% 5.67% 5.74% 6.02% 5.82% 4.07% 3.81% 3.57% 3.52% 3.73% 1.78% 1.86% 2.17% 2.50% 2.09% 1.79% 1.89% 2.16% 1.94% 1.94% 4.63% 4.43% 4.23% 4.25% 4.38% 1.21% 1.24% 1.51% 1.77% 1.44% 1.23% 1.27% 1.50% 1.21% 1.29% Note: (1) Includes incremental impact to base yield of investments in hedge funds, private equity funds and affordable multi-housing partnerships. (2) Includes incremental impact to base yields of gains on calls, dollar roll income, prepayment fees and trading gains (losses). (3) Represents cost of funds without FAS 133 accounting for economic hedges where the effects of derivative transactions are recorded in realized capital gains (losses). (4) Represents cost of funds on an economic basis including the effects of derivative transactions not accounted for under FAS 133. 77 American International Group, Inc. Other Income (Deductions) - net (dollars in millions) 2005 Equity (loss) in unconsolidated subsidiaries Compensation expense with respect to the SICO Plans Interest expense, including distributions on the liabilities connected to trust preferred stock Unallocated corporate expenses and related FAS 133 adjustment Regulatory settlement costs Other Total other income (deductions) - net $ $ 2004 (Restated) (124) $ (205) Total other income (deductions) - net $ (435) (299) 322 (16) - (2,700) $ (333) $ Second Quarter 2005 (Restated) 60 $ (7) (116) (78) 240 (63) $ Total other income (deductions) - net $ 36 $ 50 $ (14) $ $ 51 $ (14) (104) (115) 420 - (280) $ First Quarter 2003 (Restated) Equity (loss) in unconsolidated subsidiaries Compensation expense with respect to the SICO Plans Interest expense, including distributions on the liabilities connected to trust preferred stock Unallocated corporate expenses and related FAS 133 adjustment Total other income (deductions) - net 38 $ Second Quarter 2004 (Restated) (108) (73) (135) $ 36 $ (60) (120) (102) 268 16 First Quarter 2004 (Restated) Equity (loss) in unconsolidated subsidiaries Compensation expense with respect to the SICO Plans Interest expense, including distributions on the liabilities connected to trust preferred stock Unallocated corporate expenses and related FAS 133 adjustment Regulatory settlement costs 157 $ (62) (509) (412) 340 (1,644) (146) First Quarter 2005 (Restated) Equity (loss) in unconsolidated subsidiaries Compensation expense with respect to the SICO Plans Interest expense, including distributions on the liabilities connected to trust preferred stock Unallocated corporate expenses and related FAS 133 adjustment Regulatory settlement costs Other Years ended December 31, 2003 2002 (Restated) (Restated) 238 $ Second Quarter 2003 (Restated) 180 $ (280) (434) (384) (339) (1,257) $ Third Quarter 2005 (Restated) (205) $ (63) 180 $ 168 2001 (Restated) 1 $ (51) (586) 165 (280) - (543) (143) - (610) $ (751) $ (977) Fourth Quarter 2005 (15) $ (75) Full Year 2005 (124) (205) (150) (118) (321) (1,644) (73) (509) (412) 340 (1,644) (146) (378) $ (2,396) $ (2,700) (17) $ (14) (109) (35) (264) (439) $ Third Quarter 2003 (Restated) Fourth Quarter 2004 (Restated) 73 $ (20) (114) (76) 301 (16) 148 $ Fourth Quarter 2003 (Restated) Full Year 2004 (Restated) 157 (62) (435) (299) 322 (16) (333) Full Year 2003 (Restated) 46 $ (69) 16 $ (69) 68 $ (68) 50 $ (74) 180 (280) (97) (76) (16) (212) $ (117) (84) (136) (390) $ (111) (101) 20 (192) $ (109) (123) (207) (463) $ (434) (384) (339) (1,257) 78 5 (296) (443) (168) (347) - (123) (114) 153 (26) Third Quarter 2004 (Restated) 2000 (Restated) Comment on Regulation G This financial supplement includes certain non-GAAP financial measures. The reconciliations of such measures to the most comparable GAAP figures in accordance with Regulation G are included within the relevant tables. Throughout this financial supplement, AIG presents its operations in the way it believes will be most meaningful and useful, as well as most transparent, to the investing public and others who use AIG’s financial information in evaluating the performance of AIG. That presentation includes the use of certain non-GAAP measures. In addition to the GAAP presentations, in some cases revenues, net income, operating income and related rates of performance are shown exclusive of realized capital gains (losses), cumulative effect of accounting changes in 2004, 2003 and 2001, the effect of FIN46R, the effect of FAS 133, the 2005 General Insurance reserve charge, the 2004 asbestos and environmental charge, the 2002 loss reserve charge, and the effect of the catastrophe related losses and settlement charges. Although the investment of premiums to generate investment income (or loss) and realized capital gains or losses is an integral part of both life and general insurance operations, the determination to realize capital gains or losses is independent of the insurance underwriting process. Moreover, under applicable GAAP accounting requirements, losses can be created as the result of other than temporary declines in value without actual realization. In sum, investment income and realized capital gains or losses for any particular period are not indicative of business performance for such period. AIG believes that a major part of the discipline of a successful general insurance company is to produce an underwriting profit, and it evaluates the performance of and manages its operations on that basis. Providing only a GAAP presentation of net income and operating income makes it much more difficult for users of AIG’s financial information to evaluate AIG’s success or failure in its basic business, that of insurance underwriting, and may, in AIG’s opinion, lead to a less meaningful presentation of AIG’s operations. The equity analysts who follow AIG exclude the realized capital transactions in their analyses for the same reason, and consistently request that AIG provide the nonGAAP information. Life and retirement services production (premiums, deposits and other considerations), gross premiums written, net premiums written and combined ratios are presented in accordance with accounting principles prescribed or permitted by insurance regulatory authorities because these are standard measures of performance used in the insurance industry and thus allow for more meaningful comparisons with AIG’s insurance competitors. 79