UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 __________________ FORM 10-Q [X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the quarterly period ended September 30, 2002 [ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the Transition period from ____ to ______ Commission File Number 0-29788 SCOTTISH ANNUITY & LIFE HOLDINGS, LTD. (Exact Name of Registrant as Specified in Its Charter) Cayman Islands 98-0362785 (State or Other Jurisdiction of (I.R.S. Employer Incorporation or Organization) Identification No.) P.O. Box HM 2939 Crown House, Third Floor 4 Par-la-Ville Road Hamilton HM08 Bermuda Not Applicable (Address of Principal Executive Offices) (Zip Code) Registrant's telephone number, including area code: (441) 295-4451 (Former name, former address and former fiscal year, if changed since last report) Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes X No As of November 1, 2002, Registrant had 26, 927,456 ordinary shares outstanding. Table of Contents PART I FINANCIAL INFORMATION ITEM 1. FINANCIAL STATEMENTS Consolidated Balance Sheets - September 30, 2002 (Unaudited) and 1 December 31, 2001 Unaudited Consolidated Statements of Income - Three and nine months 2 ended September 30, 2002 and 2001 Unaudited Consolidated Statements of Comprehensive Income 4 - Nine months ended September 30, 2002 and 2001 Unaudited Consolidated Statements of Shareholders' Equity - Nine 5 months ended September 30, 2002 and 2001 Unaudited Consolidated Statements of Cash Flows - Nine months 6 ended September 30, 2002 and 2001 Notes to Unaudited Consolidated Financial Statements at 7 September 30, 2002 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 12 CONDITION AND RESULTS OF OPERATIONS ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK 26 ITEM 4. CONTROLS AND PROCEDURES 26 PART II OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS 27 ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS 27 ITEM 3. DEFAULTS UPON SENIOR SECURITIES 27 ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS 27 ITEM 5. OTHER INFORMATION 28 ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K 28 SIGNATURES 31 CERTIFICATIONS 32 i PART I. FINANCIAL INFORMATION Item 1. Financial Statements Scottish Annuity & Life Holdings, Ltd. Consolidated Balance Sheets (Dollars in thousands) September 30, December 31, 2002 2001 (unaudited) --------------------- ------------------- ASSETS Fixed maturity investments, available for sale, at fair value (Amortized cost $841,308; 2001 - $588,542) $ 855,100 $ 583,890 Investment in unit-linked securities 16,281 20,705 Cash and cash equivalents 86,580 94,581 Policy loans 717 801 Other investments 9,843 10,120 Funds withheld at interest 1,043,608 562,446 --------------------- ------------------- Total investments 2,012,129 1,272,543 Accrued interest receivable 10,106 9,335 Reinsurance balances and risk fees receivable 15,062 60,657 Deferred acquisition costs 175,728 113,898 Amount recoverable from reinsurers 22,203 19,212 Present value of in-force business 18,758 20,383 Goodwill 32,284 30,970 Fixed assets 5,388 5,459 Due from related party 1,001 1,892 Other assets 6,636 8,764 Segregated assets 570,550 602,800 --------------------- ------------------- Total assets $ 2,869,845 $ 2,145,913 ===================== =================== LIABILITIES Reserves for future policy benefits $ 398,926 $ 379,618 Interest sensitive contract liabilities 1,351,176 718,815 Unit-linked contract liabilities 16,545 25,503 Borrowings 21,216 65,145 Accounts payable and accrued expenses 13,200 12,532 Reinsurance payables 7,202 4,258 Current income tax payable 1,098 359 Deferred tax liability 8,241 5,601 Segregated liabilities 570,550 602,800 --------------------- ------------------- Total liabilities 2,388,154 1,814,631 --------------------- ------------------- SHAREHOLDERS' EQUITY Share capital, par value $0.01 per ordinary share: Issued and fully paid: 26,927,456 ordinary shares (2001 - 20,144,956) 269 201 Additional paid-in capital 416,073 301,542 Accumulated other comprehensive income (loss) 16,056 (3,626) Retained earnings 49,293 33,165 --------------------- ------------------- Total shareholders' equity 481,691 331,282 --------------------- ------------------- Total liabilities and shareholders' equity $ 2,869,845 $ 2,145,913 ===================== =================== See Accompanying Notes to Unaudited Consolidated Financial Statements 1 Scottish Annuity & Life Holdings, Ltd. Unaudited Consolidated Statements of Income (Dollars in thousands) Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------- ------------------ ------------------ ------------------- REVENUES Premiums earned $ 55,122 $ 18,631 $ 124,105 $ 39,461 Fee income 1,340 944 5,615 2,562 Investment income, net 28,697 12,526 76,574 34,788 Realized gains (losses) (5,653) 402 (8,932) 860 ------------------- ------------------ ------------------ ------------------- Total revenues 79,506 32,503 197,362 77,671 ------------------- ------------------ ------------------ ------------------- BENEFITS AND EXPENSES Claims and other policy benefits 35,630 13,028 86,173 30,654 Interest credited to interest sensitive contract liabilities 13,240 3,391 33,646 10,428 Acquisition costs and other insurance expenses, net 16,848 6,170 39,060 13,437 Operating expenses 6,952 2,934 17,928 7,906 Interest expense 111 622 593 937 ------------------- ------------------ ------------------ ------------------- Total benefits and expenses 72,781 26,145 177,400 63,362 ------------------- ------------------ ------------------ ------------------- Net income before income taxes 6,725 6,358 19,962 14,309 Income tax expense (benefit) (254) 824 136 767 ------------------- ------------------ ------------------ ------------------- Income before cumulative effect of change in accounting principle 6,979 5,534 19,826 13,542 Cumulative effect of change in accounting principle - - - (406) ------------------- ------------------ ------------------ ------------------- Net income $ 6,979 $ 5,534 $ 19,826 $ 13,136 =================== ================== ================== =================== See Accompanying Notes to Unaudited Consolidated Financial Statements 2 Scottish Annuity & Life Holdings, Ltd. Unaudited Consolidated Statements of Income (continued) (Dollars in thousands, except per share data) Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------- ------------------ ------------------ ------------------- Earnings per ordinary share - Basic Net income before cumulative effect of change in accounting principle $0.26 $0.35 $0.81 $0.86 Cumulative effect of change in accounting principle - - - (0.02) ------------------- ------------------ ------------------ ------------------- Net Income $0.26 $0.35 $0.81 $0.84 =================== ================== ================== =================== Earnings per ordinary share -Diluted Net income before cumulative effect of change in accounting principle $0.25 $0.33 $0.76 $0.82 Cumulative effect of change in accounting principle - - - (0.02) ------------------- ------------------ ------------------ ------------------- Net Income $0.25 $0.33 $0.76 $0.80 =================== ================== ================== =================== Dividends per ordinary share $0.05 $0.05 $0.15 $0.15 =================== ================== ================== =================== Weighted average number of ordinary shares outstanding Basic 26,910,907 15,699,027 24,604,864 15,657,405 =================== ================== ================== =================== Diluted 27,943,453 16,918,832 25,958,339 16,434,262 =================== ================== ================== =================== See Accompanying Notes to Unaudited Consolidated Financial Statements 3 Scottish Annuity & Life Holdings, Ltd. Unaudited Consolidated Statements of Comprehensive Income (Dollars in thousands) Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------- ------------------ ------------------ ------------------- Net income $ 6,979 $ 5,534 $19,826 $13,136 ------------------- ------------------ ------------------ ------------------- Other comprehensive income, net of tax Unrealized appreciation on investments: 11,989 5,988 18,171 8,146 Add: reclassification adjustment for investment gains (losses) included in net income (2,324) 334 (3,604) (122) ------------------- ------------------ ------------------ ------------------- Unrealized appreciation on investments net of deferred income tax expense (benefit) of $3,934, $(301), $2,848 and $180 9,665 6,322 14,567 8,024 ------------------- ------------------ ------------------ ------------------- Cumulative translation adjustments 2,127 - 5,115 - ------------------- ------------------ ------------------ ------------------- Comprehensive income $18,771 $11,856 $39,508 $21,160 =================== ================== ================== =================== See Accompanying Notes to Unaudited Consolidated Financial Statements 4 Scottish Annuity & Life Holdings, Ltd. Unaudited Consolidated Statements of Shareholders' Equity (Dollars in thousands) Nine months Nine months ended ended September 30, September 30, 2002 2001 ------------------- ------------------ ORDINARY SHARES: Beginning of period 20,144,956 15,614,240 Ordinary shares issued 6,750,000 - Issuance to employees on exercise of options 32,500 98,336 Repurchase of shares - (100,000) ------------------- ------------------ End of period 26,927,456 15,612,576 ------------------- ------------------ SHARE CAPITAL: Beginning of period $ 201 $ 156 Ordinary shares issued 68 - Issuance to employees on exercise of options - 1 Repurchase of shares - (1) ------------------- ------------------ End of period 269 156 ------------------- ------------------ ADDITIONAL PAID-IN CAPITAL: Beginning of period 301,542 223,771 Ordinary shares issued 114,252 - Issuance to employees on exercise of options 279 1,299 Repurchase of shares - (1,483) ------------------- ------------------ End of period 416,073 223,587 ------------------- ------------------ ACCUMULATED OTHER COMPREHENSIVE INCOME: Unrealized depreciation on investments Beginning of period (3,626) (3,822) Change in period (net of tax) 14,567 8,024 ------------------- ------------------ End of period 10,941 4,202 ------------------- ------------------ Cumulative translation adjustment 5,115 - ------------------- ------------------ ACCUMULATED OTHER COMPREHENSIVE INCOME: 16,056 4,202 ------------------- ------------------ RETAINED EARNINGS: Beginning of period 33,165 19,459 Net income 19,826 13,136 Dividends paid (3,698) (2,352) ------------------- ------------------ End of period 49,293 30,243 ------------------- ------------------ TOTAL SHAREHOLDERS' EQUITY $481,691 $258,188 =================== ================== See Accompanying Notes to Unaudited Consolidated Financial Statements 5 Scottish Annuity & Life Holdings, Ltd. Unaudited Consolidated Statements of Cash Flows (Dollars in thousands) Nine months Nine months ended ended September 30, 2002 September 30, 2001 --------------------- -------------------- OPERATING ACTIVITIES Net income $ 19,826 $ 13,542 Items not affecting cash: Net realized (gains) losses 8,932 (860) Amortization of investments 150 (1,123) Amortization of deferred acquisition costs 20,159 7,678 Amortization of present value of in force business 2,061 154 Interest credited to interest sensitive contract liabilities 33,646 10,428 Changes in assets and liabilities: Accrued interest (770) 210 Reinsurance and risk fees receivable and 48,540 6,645 reinsurance payables Deferred acquisition costs (81,989) (53,175) Deferred tax liability 626 (351) Other assets 2,127 (1,196) Current income tax receivable and payable 739 1,118 Reserve for future policy benefits 16,317 74,268 Unit linked contract liabilities (8,958) - Due from related party 891 218 Accounts payable and accrued expenses 668 639 Other (1,003) (2,547) --------------------- -------------------- Net cash provided by operating activities 61,962 55,648 --------------------- -------------------- INVESTING ACTIVITIES Purchase of fixed maturity investments (446,236) (183,399) Proceeds from sales of fixed maturity investments 121,665 225,794 Proceeds from maturity of investments 70,964 65,023 Funds withheld at interest (481,162) (228,538) Costs on acquisition of World-Wide (1,315) - Other investments 433 (10,119) --------------------- -------------------- Net cash used in investing activities (735,651) (131,239) --------------------- -------------------- FINANCING ACTIVITIES Deposits to interest sensitive contract liabilities 648,814 232,376 Withdrawals from interest sensitive contract liabilities (50,098) (205,355) Borrowings (43,929) 67,777 Issuance of ordinary shares 114,599 1,299 Dividends paid (3,698) (2,352) Repurchase of shares - (1,483) --------------------- -------------------- Net cash provided by financing activities 665,688 92,262 --------------------- -------------------- NET CHANGE IN CASH AND CASH EQUIVALENTS (8,001) 16,671 Cash and cash equivalents, beginning of period 94,581 47,763 --------------------- -------------------- CASH AND CASH EQUIVALENTS, END OF PERIOD $ 86,580 $ 64,434 ===================== ==================== See Accompanying Notes to Unaudited Consolidated Financial Statements 6 Scottish Annuity & Life Holdings, Ltd. Notes to Unaudited Consolidated Financial Statements September 30, 2002 1. General Scottish Annuity & Life Holdings, Ltd. is a holding company organized under the laws of the Cayman Islands with its principal executive office in Bermuda. We are a reinsurer of life insurance, annuities and annuity-type products. We have operating companies in Bermuda, the Cayman Islands, Ireland, Luxembourg, the United Kingdom and the United States. The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America ("GAAP") and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The results for the period are not necessarily indicative of the results to be expected for the entire year. For further information, refer to the consolidated financial statements and footnotes included in our annual report on Form 10-K for the period ended December 31, 2001. All amounts are reported in thousands of United States dollars (except per share amounts). Certain prior period amounts have been reclassified to conform to the current year presentation. 2. New accounting pronouncements In June 2001, the Financial Accounting Standards Board issued SFAS 141, "Business Combinations", and SFAS 142, "Goodwill and Other Intangible Assets", effective for fiscal years beginning after December 15, 2001. Under the new rules, goodwill and intangible assets deemed to have indefinite lives are no longer amortized but are subject to annual impairment tests in accordance with the Statements. Other intangible assets will continue to be amortized over their useful lives. We applied the new rules on accounting for goodwill and other intangible assets during the quarter ended June 30, 2002. Goodwill recognized in the consolidated balance sheet was assigned to reporting units. Goodwill was tested for impairment at June 30, 2002. There was no impairment in goodwill recognized on initial adoption. Our reported earnings and financial position for 2001 do not reflect significant amounts of amortization of goodwill. 3. Change in Accounting Principle EITF Issue No. 99-20 ("EITF 99-20"), "Recognition of Interest Income and Impairment on Purchased and Retained Beneficial Interests in Securitized Financial Assets", applies to all securities, purchased or retained, which represent beneficial interests in securitized assets, unless they meet certain exception criteria. Such securities include many collateralized mortgage, bond, debt and loan obligations (CMO, CBO, CDO and CLO), mortgage-backed securities and asset-backed securities. EITF 99-20 significantly changed the method of assessing "other than temporary impairments" and for recognizing interest income on these securities. A decline in fair value below the "amortized cost" basis is considered to be an other than temporary impairment whenever there is an adverse change in the amounts or timing of cash flows to be received, regardless of the resulting yield, unless the decrease is solely a result of changes in market interest rates. Interest income is based on prospective estimates of future cash flows. EITF 99-20 is effective for fiscal quarters beginning after March 15, 2001. We reviewed all applicable securities held at June 30, 2001, and identified a required write down in the amount of $406,000. This was shown in the consolidated statements of income as a cumulative effect of change in accounting principle. 7 Scottish Annuity & Life Holdings, Ltd. Notes to Unaudited Consolidated Financial Statements September 30, 2002 4. Business acquisitions On December 31, 2001, we completed the purchase of World-Wide Holdings and its wholly owned subsidiary World-Wide Reassurance ("World-Wide"). The excess of the purchase price over net assets acquired was $32.3 million and is recorded as goodwill. Goodwill arising on the purchase of World-Wide has increased from $30.6 million at December 31, 2001 because of additional costs of $1.7 million, relating to the acquisition, which were identified during the nine months ended September 30, 2002. These costs were principally legal and other professional fees. Pro forma information related to our acquisition of World-Wide Holdings is prepared for the three and nine-month periods ended September 30, 2001, and illustrates the effects of the acquisition as if it had occurred at the beginning of the period. Scottish World-Wide Combined Scottish World-Wide Combined Annuity & Life Holdings(1) Annuity & Life Holdings(1) Holdings, Ltd. Holdings, Ltd. Three months ended September 30, 2001 Nine months ended September 30, 2001 Revenues $32,503 $8,946 $41,449 $77,671 $26,841 $104,512 ================ =============== ================ ================ =============== ============== Income before cumulative effect of change in accounting principle $5,534 $516 $6,050 $13,542 $1,549 $15,091 Cumulative effect of change in accounting principle - - - (406) - (406) ---------------- --------------- ---------------- ---------------- --------------- -------------- Net income $5,534 $516 $6,050 $13,136 $1,549 $14,685 ================ =============== ================ ================ =============== ============== Earnings per ordinary share - basic (2) Income before cumulative effect of change in accounting principle $0.35 $0.30 $0.86 $0.75 Cumulative effect of change in accounting principle - - (0.02) (0.02) ---------------- --------------- ---------------- ---------------- --------------- -------------- Net income $0.35 $0.30 $0.84 $0.73 ================ =============== ================ ================ =============== ============== Earnings per ordinary share - diluted Income before cumulative effect of change in accounting principle $0.33 $0.28 $0.82 $0.72 Cumulative effect of change in accounting principle - - (0.02) (0.02) ---------------- --------------- ---------------- ---------------- --------------- -------------- Net income $0.33 $0.28 $0.80 $0.70 ================ =============== ================ ================ =============== ============== (1) World-Wide Holdings includes pro forma adjustments. (2) Combined amounts are calculated using historical weighted average number of ordinary shares plus 4,532,380 ordinary shares issued to acquire World-Wide Holdings. 8 Scottish Annuity & Life Holdings, Ltd. Notes to Unaudited Consolidated Financial Statements September 30, 2002 5. Business segments We report segments in accordance with SFAS 131, "Disclosures about Segments of an Enterprise and Related Information". Our main lines of business are Life Reinsurance and Wealth Management. The segment reporting for the lines of business is as follows: Three months Three months Nine months Nine months ended ended ended ended September 30, 2002 September 30, 2001 September 30, 2002 September 30, 2001 ------------------- ------------------- ------------------- ------------------- REVENUES Life Reinsurance North America $ 54,326 $ 29,736 $141,441 $ 69,057 International 23,328 - 50,402 - ------------------- ------------------- ------------------- ------------------- Total Life Reinsurance 77,654 29,736 191,843 69,057 Wealth Management 946 659 2,493 1,934 Other 906 2,108 3,026 6,680 ------------------- ------------------- ------------------- ------------------- Total $ 79,506 $ 32,503 $197,362 $ 77,671 =================== =================== =================== =================== NET INCOME BEFORE INCOME TAXES Life Reinsurance North America $ 4,325 $ 6,589 $ 15,580 $ 12,217 International 4,230 - 8,688 - ------------------- ------------------- ------------------- ------------------- Total Life Reinsurance 8,555 6,589 24,268 12,217 Wealth Management (713) (171) (1,405) 436 Other (1,117) (60) (2,901) 1,656 ------------------- ------------------- ------------------- ------------------- Total $ 6,725 $ 6,358 $ 19,962 $ 14,309 =================== =================== =================== =================== September 30, December 31, 2002 2001 ------------------- ------------------- ASSETS BY SEGMENT Life Reinsurance North America $1,991,137 $1,253,605 International 214,828 179,845 ------------------- ------------------- Total Life Reinsurance 2,205,965 1,433,450 Wealth Management 604,305 632,835 Other 59,575 79,628 ------------------- ------------------- Total $2,869,845 $2,145,913 =================== =================== 9 Scottish Annuity & Life Holdings, Ltd. Notes to Unaudited Consolidated Financial Statements September 30, 2002 6. Earnings per ordinary share The following table sets forth the computation of basic and diluted earnings per ordinary share: Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------ ----------------- ------------------ ------------------ Numerator: Net income $6,979 $5,534 $19,826 $13,136 ================== ================= ================== ================== Denominator: Denominator for basic earnings per ordinary share - Weighted average number of ordinary shares 26,910,907 15,699,027 24,604,864 15,657,405 Effect of dilutive securities - Stock options 729,007 805,644 860,740 636,477 - Warrants 303,539 414,161 492,735 140,380 ------------------ ----------------- ------------------ ------------------ Denominator for dilutive earnings per ordinary share 27,943,453 16,918,832 25,958,339 16,434,262 ================== ================= ================== ================== Basic earnings per ordinary share $0.26 $0.35 $0.81 $0.84 ================== ================= ================== ================== Diluted earnings per ordinary share $0.25 $0.33 $0.76 $0.80 ================== ================= ================== ================== 10 Scottish Annuity & Life Holdings, Ltd. Notes to Unaudited Consolidated Financial Statements September 30, 2002 7. Deferred acquisition costs The change in deferred acquisition costs is as follows: Three months Three months Nine months Nine months ended ended ended ended September 30, 2002 September 30, 2001 September 30, 2002 September 30, 2001 ------------------- ------------------- ------------------- ------------------- Balance beginning of period $150,464 $56,500 $113,898 $30,922 Deferred acquisition costs on in force blocks of business purchased - - - 11,000 Expenses deferred 31,801 22,962 81,989 42,175 Amortization expense (6,537) (3,043) (20,159) (7,678) ------------------- ------------------- ------------------- ------------------- Balance end of period $175,728 $76,419 $175,728 $76,419 =================== =================== =================== =================== 8. Borrowings During the quarter we arranged two secured credit facilities with U.S. banks totaling $100 million. Each of the credit facilities provides a combination of borrowings and letters of credit of up to $50 million. Interest rates on amounts borrowed under these facilities are LIBOR plus 45-50 basis points. These facilities expire in September 2003 but are renewable with the agreement of both parties. At September 30, 2002 there were no borrowings or outstanding letters of credit under these facilities. Each facility has covenants, including a consolidated net worth covenant and a maximum leverage covenant. At September 30, 2001 we had borrowed $40 million under a credit facility with a U.S. bank. We also have borrowings of $21.2 million in connection with a reverse repurchase agreement with a major broker/dealer. Under this agreement, we have sold agency mortgage backed securities with the agreement to repurchase them at a fixed price, providing the dealer with a spread that equates to an effective borrowing cost linked to one-month LIBOR. This agreement is renewable monthly at the discretion of the broker/dealer. At September 30, 2002 the rate applicable to borrowings was 1.8%. 9. Shareholders' equity On April 4, 2002, we completed a public offering of 6,750,000 ordinary shares (which included the over-allotment option of 750,000 ordinary shares) in which we raised aggregate net proceeds of $114.3 million. We used the proceeds of the equity offering to repay short-term borrowings of $40 million and the remainder for general corporate purposes. 11 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations General Scottish Annuity & Life Holdings, Ltd., which we call Scottish Holdings, is a holding company organized under the laws of the Cayman Islands with its principal executive office in Bermuda. We are a reinsurer of life insurance, annuities and annuity-type products. These products are written by life insurance companies and other financial institutions located principally in the United States as well as around the world. We refer to this portion of our business as Life Reinsurance North America. On December 31, 2001 we completed the purchase of World-Wide Holdings Limited and its subsidiary World-Wide Reassurance Company Limited. World-Wide specializes in niche markets in developed countries and broader life insurance markets in the developing world. We refer to this portion of our business as Life Reinsurance International. To a lesser extent, we directly issue variable life insurance and variable annuities and similar products to high net worth individuals and families for insurance, investment and estate planning purposes. We refer to this portion of our business as Wealth Management. All amounts are reported in thousands of United States dollars, except per share amounts. Revenues We derive revenue from four principal sources: o premiums from reinsurance assumed on life business; o fee income from our variable life insurance and variable annuity products and from financial reinsurance transactions; o investment income from our investment portfolio; and o realized gains and losses from our investment portfolio. Premiums from reinsurance assumed on life business are included in revenues over the premium paying period of the underlying policies. When we acquire blocks of in-force business, we account for these transactions as purchases, and our results of operations include the net income from these blocks as of their respective dates of acquisition. Reinsurance assumed on annuity business does not generate premium income but generates investment income over time on the assets we receive from the ceding company. We also earn fees in our financial reinsurance transactions with U.S. insurance company clients. Because some of these transactions do not satisfy the risk transfer rules for reinsurance accounting, the premiums and benefits are not reported in the consolidated statements of income. We also enter into funding agreements that do not generate premium income but generate income to the extent we earn an investment return in excess of the interest credited. In our Wealth Management business, when we sell a variable life insurance policy or a variable annuity contract, we charge mortality, expense and distribution risk fees that are based on total assets in each policyholder's separate account. In the case of variable life insurance policies, we also charge a cost of insurance fee based on the amount necessary to cover the death benefit under the policy. Our investment income includes interest earned on our fixed income investments and income from funds withheld at interest under modified coinsurance agreements. Under GAAP, because our fixed income investments are held as available for sale, these securities are carried at fair value, and unrealized appreciation and depreciation on these securities is not included in our statements of income, but is included in comprehensive income as a separate component of shareholders' equity. Realized gains and losses include gains and losses on investment securities that we sell during a period, realized investment losses on our unit-linked securities and write downs of securities deemed to be other than temporarily impaired. 12 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations Expenses We have five principal types of expenses: o claims and policy benefits under our reinsurance contracts; o interest credited to interest sensitive contract liabilities; o acquisition costs and other insurance expenses; o operating expenses; and o interest expense. When we issue a Life Reinsurance contract, we establish reserves for benefits. These reserves are our estimates of what we expect to pay in claims and policy benefits and related expenses under the contract or policy. From time to time, we may change the reserves if our experience leads us to believe that benefit claims and expenses will ultimately be greater or less than the existing reserve. We report the change in these reserves as an expense during the period when the reserve or additional reserve is established. In connection with reinsurance of annuity and annuity-type products, we record a liability for interest sensitive contract liabilities, which represents the amount ultimately due to the policyholder. We credit interest to these contracts each period at the rates determined in the underlying contract, and the amount is reported as interest credited to interest sensitive contract liabilities on our consolidated statements of income. A portion of the costs of acquiring new business, such as commissions, certain internal expenses related to our policy issuance and underwriting departments and some variable selling expenses are capitalized. The resulting deferred acquisition costs asset is amortized over future periods based on our expectations as to the emergence of future gross profits from the underlying contracts. These costs are dependent on the structure, size and type of business written. For certain products, we may retrospectively adjust our amortization when we revise our estimate of current or future gross profits to be realized. The effects of this adjustment are reflected in earnings in the period in which we revise our estimate. Operating expenses consist of salary and salary related expenses, legal and professional fees, rent and office expenses, travel and entertainment, directors' expenses, insurance and other similar expenses, except to the extent capitalized in deferred acquisition costs. Interest expense consists of interest charges on our borrowings. Factors affecting profitability We seek to generate profits from three principal sources. First, in our Life Reinsurance business, we seek to receive reinsurance premiums and financial reinsurance fees that, together with income from the assets in which those premiums are invested, exceed the amounts we ultimately pay as claims and policy benefits, acquisition costs and ceding commissions. Second, in our Wealth Management business, we seek to generate fee income that will exceed the expenses of maintaining and administering our variable life insurance and variable annuity products. Third, within our investment guidelines, we seek to maximize the return on our unallocated capital. The following factors affect our profitability: o the volume of business we write; o our ability to assess and price adequately for the risks we assume; o the mix of different types of business that we reinsure, because profits on some kinds of business emerge later than on other types; o our ability to manage our assets and liabilities and to manage investment and liquidity risk; o the level of fees that we charge on our Wealth Management contracts; and o our ability to control expenses. In addition, our profits can be affected by a number of factors that are not within our control. For example, movements in interest rates can affect the volume of business that we write, the income earned from our investments, the interest we 13 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations credit on interest sensitive contracts, the level of surrender activity on contracts that we reinsure and the rate at which we amortize deferred acquisition costs. Other external factors that can affect profitability include mortality experience that varies from our assumed mortality and changes in regulation or tax laws which may affect the attractiveness of our products or the costs of doing business. Critical Accounting Policies Financial Reporting Release No. 60 requires all companies to include a discussion of critical accounting policies or methods used in the preparation of financial statements. We consider the following accounting policies critical in the preparation of our financial statements. Financial Accounting Standard 60 applies to traditional life policies with continuing premiums. For these policies, future benefits are estimated using a net level premium method on the basis of actuarial assumptions as to mortality, persistency and interest established at policy issue. Assumptions established at policy issue as to mortality and persistency are based on anticipated experience, which, together with interest and expense assumptions, provide a margin for adverse deviation. Acquisition costs are deferred and recognized as expense in a constant percentage of the gross premiums using these assumptions established at issue. Should the liabilities for future policy benefits plus the present value of expected future gross premiums for a product be insufficient to provide for expected future benefits and expenses for that product, deferred acquisition costs will be written off and thereafter, if required, a premium deficiency reserve will be established by a charge to income. Changes in the assumptions for mortality, persistency and interest could result in material changes to the financial statements. Financial Accounting Standard 97 applies to investment contracts, limited premium contracts, and universal life-type contracts. For investment and universal life-type contracts, future benefit liabilities are held using the retrospective deposit method, increased for amounts representing unearned revenue or refundable policy charges. Acquisition costs are deferred and recognized as expense as a constant percentage of gross margins using assumptions as to mortality, persistency, and expense established at policy issue without provision for adverse deviation and are revised periodically to reflect emerging actual experience and any material changes in expected future experience. Liabilities and the deferral of acquisition costs are established for limited premium policies under the same practices as used for traditional life policies with the exception that any gross premium in excess of the net premium is deferred and recognized into income as a constant percentage of insurance in-force. Should the liabilities for future policy benefits plus the present value of expected future gross premiums for a product be insufficient to provide for expected future benefits and expenses for that product, deferred acquisition costs will be written off and thereafter, if required, a premium deficiency reserve will be established by a charge to income. Changes in the assumptions for mortality, persistency, maintenance expense and interest could result in material changes to the financial statements. The development of policy reserves and amortization of deferred acquisition costs for our products requires management to make estimates and assumptions regarding mortality, lapse, expense and investment experience. Such estimates are primarily based on historical experience and information provided by ceding companies. Actual results could differ materially from those estimates. Management monitors actual experience, and should circumstances warrant, will revise its assumptions and the related reserve estimates. Present value of in-force business is established upon the acquisition of a subsidiary and is amortized over the expected life of the business at the time of acquisition. The amortization each year will be a function of the gross profits or revenues each year in relation to the total gross profits or revenues expected over the life of the business, discounted at the assumed net credit rate. The determination of the initial value and the subsequent amortization require management to make estimates and assumptions regarding future business results that could differ materially from actual results. Estimates and assumptions involved in the present value of in-force business and subsequent amortization are similar to those necessary in the establishment of reserves and amortization of deferred acquisition costs. Goodwill is calculated as the difference between the price paid and the value of individual assets and liabilities on the date of acquisition of a subsidiary. In June 2001, the Financial Accounting Standards Board issued SFAS 141, "Business Combinations", and SFAS 142, "Goodwill and Other Intangible Assets", effective for fiscal years beginning after December 15, 2001. Under the new rules, goodwill and intangible assets deemed to have indefinite lives are no longer amortized but are 14 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations subject to annual impairment tests in accordance with the Statements. We have performed the required impairment tests and have determined that there is no goodwill impairment. Fixed maturity investments are evaluated for other than temporary impairments in accordance with SFAS 115 and EITF 99-20. Under these pronouncements, realized losses are recognized on securities if the securities are determined to be other than temporarily impaired. Factors involved in the determination of potential impairment include fair value as compared to cost, length of time the value has been below cost, credit worthiness of the issuer, forecasted financial performance of the issuer, position of the security in the issuer's capital structure, the presence or absence of collateral or other credit enhancement, the length of time to maturity, and interest rates. Changes in these factors could result in additional write-downs being necessary. Our accounting policies addressing reserves, deferred acquisition costs, value of business acquired, goodwill and investment impairment involve significant assumptions, judgments and estimates. Changes in these assumptions, judgments and estimates could create material changes in our consolidated financial statements. Results of Operations Our results of operations for the three and nine month periods ended September 30, 2001 do not include the results of operations of World-Wide Holdings, which we acquired at the close of business on December 31, 2001. Earnings per ordinary share Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------- ------------------- ------------------- ------------------- Net income $6,979 $5,534 $19,826 $13,136 =================== =================== =================== =================== Basic earnings per ordinary share $0.26 $0.35 $0.81 $0.84 =================== =================== =================== =================== Diluted earnings per ordinary share $0.25 $0.33 $0.76 $0.80 =================== =================== =================== =================== Weighted average number of ordinary shares outstanding: Basic 26,910,907 15,699,027 24,604,864 15,657,405 =================== =================== =================== =================== Diluted 27,943,453 16,918,832 25,958,339 16,434,262 =================== =================== =================== =================== Net income for the third quarter of 2002 increased 26% to $7.0 million from $5.5 million in the same quarter in 2001. Net income for the nine-month period ended September 30, 2002 increased 51% to $19.8 million from $13.1 million in the same period in 2001. The increases are attributable to the inclusion of World-Wide for the first time since its acquisition, continued growth in our Life Reinsurance North America segment, and an increase in investment income primarily due to the increase in average invested assets. These increases were offset in part by an increase in realized losses on fixed maturity investments and unit-linked securities. Realized losses were $5.7 million in the third quarter of 2002 and $8.9 million in the nine month period ended September 30, 2002 compared to realized gains of $402,000 and $860,000, respectively, in the quarter and nine month periods ended September 30, 2002. The contribution to net income by World-Wide amounted to $3.3 million and $6.8 million for the three and nine month periods of 2002, respectively. Earnings per ordinary share on a diluted basis amounted to $0.25 for the third quarter of 2002 in comparison with $0.33 in the same quarter in 2001. For the nine-month period ended September 30, 2002 diluted earnings per share amounted to $0.76 in comparison with $0.80 per ordinary share in the same period in 2001. Diluted earnings per share has decreased as a result of the realized losses on fixed maturity investments and unit- linked securities and the increase in the number of 15 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations ordinary shares outstanding. The increase in the number of ordinary shares outstanding is a result of shares issued in the acquisition of World-Wide and the equity offering, discussed in Note 9 to the unaudited consolidated financial statements. Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------- ------------------- ------------------- ------------------- GAAP net income $ 6,979 $ 5,534 $19,826 $13,136 Non-recurring expenses 482 - 482 - Realized losses net of deferred acquisition costs - non taxable companies 875 1,710 1,412 1,304 Realized losses (gains) net of deferred acquisition costs - taxable companies 5,054 (2,112) 7,822 (2,164) Provision for taxes - taxable companies (1,371) 737 (2,272) 737 Cumulative effect of change in accounting principle - - - 406 ------------------- ------------------- ------------------- ------------------- Net operating earnings $12,019 $ 5,869 $27,270 $13,419 =================== =================== =================== =================== Weighted average number of ordinary shares outstanding Basic 26,910,907 15,699,027 24,604,864 15,657,405 =================== =================== =================== =================== Diluted 27,943,453 16,918,832 25,958,339 16,434,262 =================== =================== =================== =================== We determine net operating earnings by adjusting GAAP net income for net realized capital gains and losses, as adjusted for the related effects upon the amortization of deferred acquisition costs and taxes, and non-recurring items that we believe are not indicative of overall operating trends. Non recurring items in the nine month period ended September 30, 2002 include a charge of $482,000 relating to severance arrangements with certain employees and a charge of $406,000 in 2001 due to the cumulative effect of a change in accounting principle. While these items may be significant components in understanding and assessing our consolidated financial performance, we believe the presentation of net operating earnings enhances the understanding of our results of operations by highlighting earnings attributable to the normal, recurring operations of our business. However, net operating earnings is not a substitute for net income determined in accordance with GAAP. Net operating earnings increased 105% to $12.0 million in the third quarter from $5.9 million in the same quarter in 2001. Net operating earnings for the nine-month period ended September 30, 2002 increased 103% to $27.3 million from $13.4 million in the same period in 2001. The increase in net operating earnings is attributable to the inclusion of World-Wide for the first time since its acquisition, continued growth in our Life Reinsurance North America segment and an increase in investment income primarily due to the increase in average invested assets. Revenues Revenues increased by $47.0 million or 145% to $79.5 million in the third quarter of 2002 in comparison with the third quarter of 2001. During the nine months ended September 30, 2002 revenues increased by $119.7 million or 154% to $197.4 million in comparison with the 2001 period. The increases are primarily due to the acquisition of World-Wide, the growth in our Life Reinsurance North America operations and an increase in investment income primarily due to the growth in our invested assets resulting from new business and the equity offering discussed in Note 9 to the unaudited consolidated financial statements. 16 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations Revenues consist of the following: Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------ ------------------- ------------------- ------------------- $55,122 $18,631 $124,105 $39,461 Premiums earned Fee income 1,340 944 5,615 2,562 Investment income, net 28,697 12,526 76,574 34,788 Realized gains (losses) (5,653) 402 (8,932) 860 ------------------ ------------------- ------------------- ------------------- Total revenues $79,506 $32,503 $197,362 $77,671 ================== =================== =================== =================== Premiums earned Premiums earned during the third quarter of 2002 increased 196% to $55.1 million compared with the same quarter in 2001. Premiums earned during the nine-month period ended September 30, 2002 increased 215% to $124.1 million compared with the prior year period. World-Wide's premiums earned during the third quarter amounted to $25.6 million and $52.0 million, respectively, during those periods. Premiums earned on Life Reinsurance North America operations during the quarter ended September 30, 2002 increased by 58% to $29.5 million and were from 49 clients. Premiums earned on Life Reinsurance North America operations during the nine-month period ended September 30, 2002 increased 82% to $72.0 million. Premiums earned, on the Life Reinsurance North America operations, in the third quarter and nine months of 2001 were from 33 reinsurance clients. As of September 30, 2002 we reinsured approximately $57.6 billion of life coverage on 1,373,000 lives in our North American operations. Our average benefit coverage per life is $42,000 and our maximum corporate retention on any one life is $500,000. As of September 30, 2001 we reinsured approximately $27.3 billion of life coverage on 860,000 lives. Our average benefit coverage per life was $32,000. Fee income Both Life Reinsurance and Wealth Management business generate fee income. In Life Reinsurance we earn fees on our financial reinsurance treaties that do not qualify under risk transfer rules for reinsurance accounting. Life Reinsurance fees increased by 44% to $447,000 and by 366% to $3.1 million during the third quarter and the first nine months of 2002 compared to the same periods in 2001. The increase is due to the growth in the number of clients. Wealth Management fees increased in the third quarter of 2002 by 41% to $893,000 and by 34% to $2.6 million during the first nine months of 2002 compared to the same periods in 2001. The increase during the quarter is primarily due to increases in account balances compared to the prior year. The growth in variable account balances has been partly offset by negative investment performance in the nine months ended September 30, 2002. 17 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations Fees earned are as follows: Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------ ------------------- ------------------- ------------------- Life Reinsurance North America $447 $311 $3,056 $656 Wealth Management 893 633 2,559 1,906 ------------------ ------------------- ------------------- ------------------- Total $1,340 $944 $5,615 $2,562 ================== =================== =================== =================== Wealth Management fees are earned from both life and annuity clients. The following table summarizes our client base with the associated segregated asset values and policy face amounts. September 30, December 31, September 30, 2002 2001 2001 ----------------- ---------------- ------------------ Number of clients - Life 48 42 28 - Annuity 90 90 85 ----------------- ---------------- ------------------ 138 132 113 ================= ================ ================== Segregated asset value - Life $113,800 $134,800 $ 82,100 - Annuity 456,750 468,000 434,350 ----------------- ---------------- ------------------ $570,550 $602,800 $516,450 ================= ================ ================== Face value - Life $978,092 $812,380 $586,589 ================= ================ ================== The change in the segregated assets is as follows: Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------ ------------------- ------------------- ------------------- Balance at beginning of period $573,150 $520,570 $602,800 $409,660 Deposits 12,592 27,400 24,399 136,524 Withdrawals (21,182) (770) (21,832) (8,985) Investment performance (1) 5,990 (30,750) (34,817) (20,749) ------------------ ------------------- ------------------- ------------------- Balance at end of period $570,550 $516,450 $570,550 $516,450 ================== =================== =================== =================== (1) Investment performance for the period is determined using actual asset valuations where available and estimates where actual data is not available. 18 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations Investment income Net investment income increased by $16.2 million or 129% to $28.7 million in the third quarter of 2002 compared to $12.5 million in the third quarter of 2001 and by $41.8 million or 120% to $76.6 million during the first nine months of 2002 compared to $34.8 million in the same period in 2001. The increases are due to the growth in our average invested assets, which has more than compensated for decreases in realized yields on investments in the current year period. Our total invested assets have increased significantly because of growth of our Life Reinsurance North America business, assets acquired through the acquisition of World-Wide and our equity offering in April 2002. Total invested assets have increased from $832.4 million at September 30, 2001 to $2,012.1 million at September 30, 2002. World-Wide's invested assets amounted to $134.6 million at September 30, 2002. During the third quarter of 2002 and the first nine months of 2002, average book yields were lower, particularly on floating rate assets and cash than in the same periods in 2001. On the $915.9 million portfolio managed by General Re - - New England Asset Management Inc. ("NEAM"), the yields on fixed rate assets were 6.2% and 7.2% at September 30, 2002 and 2001, respectively. Yields on floating rate assets are indexed to LIBOR. Between those dates, however, LIBOR decreased to 1.8% from 2.6%, the yield on our floating rate assets decreased to 3.5% from 5.8% and the yield on our cash and cash equivalents decreased to 1.5% from 2.8%. The volume of floating rate assets was increased in July 2002 as a result of our investing the proceeds of a $100 million floating-rate funding agreement to earn a spread over the cost of funds. The split of investment income by segment is as follows: Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------ ------------------- ------------------- ------------------- Life Reinsurance - North America $26,440 $10,348 $69,123 $28,538 - International 1,297 - 4,405 - Wealth Management 53 26 (66) 28 Other (1) 907 2,152 3,112 6,222 ------------------ ------------------- ------------------- ------------------- Total $28,697 $12,526 $76,574 $34,788 ================== =================== =================== =================== (1) Other includes investment income on unallocated capital. Realized gains (losses) In the third quarter of 2002, realized losses on investments amounted to $5.7 million compared to realized gains of $402,000 in the third quarter of 2001. During the first nine months of 2002 realized losses amounted to $8.9 million in comparison with gains of $860,000 in the first nine months of 2001. These losses are comprised of realized investment losses on unit-linked securities held by World-Wide, impairment losses recognized under EITF Issue No. 99-20 and "other than temporary impairments" on fixed maturity investments. These losses have been partially offset by realized gains arising on the sales of fixed maturity investments in the 2002 period. Under EITF 99-20, "Recognition of Interest Income and Impairment on Purchased and Retained Beneficial Interests in Securitized Financial Assets", a decline in fair value below "amortized cost" basis is considered to be an other than temporary impairment whenever there is an adverse change in the amount or timing of cash flows to be received, regardless of the resulting yield, unless the decrease is solely a result of changes in market interest rates. 19 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations Unit-linked securities are comprised of investments in a unit trust denominated in British pounds. These investments were acquired as part of the purchase of World-Wide and are recorded at quoted market value. Changes in market value are recorded as net realized gains. Benefits and expenses Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------ ------------------- ------------------- ------------------- Claims and other policy benefits $35,630 $13,028 $86,173 $30,654 Interest credited to interest sensitive contract liabilities 13,240 3,391 33,646 10,428 Acquisition costs and other 16,848 6,170 39,060 13,437 insurance expenses Operating expenses 6,952 2,934 17,928 7,906 Interest expense 111 622 593 937 ------------------ ------------------- ------------------- ------------------- Total benefits and expenses $72,781 $26,145 $177,400 $63,362 ================== =================== =================== =================== Claims and other policy benefits Claims and other policy benefits increased by 173% to $35.6 million in the third quarter of 2002 from $13.0 million in the third quarter of 2001 and by 181% to $86.2 million in the first nine months from $30.7 million in the same period of 2001. The increase is a result of the acquisition of World-Wide, the increased number of clients and the increase in business from these clients in our Life Reinsurance North America operations. World-Wide's claims and policyholder benefits were $13.7 million and $31.1 million, respectively, for the third quarter and first nine months of 2002. In the third quarter and nine months ended September 30, 2001 we expensed claims totaling $630,000 in relation to the World Trade Center and Pentagon attacks on September 11, 2001. 20 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations Interest credited to interest sensitive contract liabilities Interest credited to interest sensitive contract liabilities increased by $9.8 million or 290% to $13.2 million for the third quarter of 2002 from $3.4 million in the third quarter of 2001. For the first nine months of 2002 interest credited to interest sensitive contract liabilities increased by $23.2 million or 223% to $33.6 million from $10.4 million in the same period in 2001. The increase was due to interest credited on new 2002 reinsurance treaties and increases in interest credited to policies which commenced in 2002 and 2001 due to increasing average liability balances. Acquisition costs and other insurance expenses Acquisition costs and other insurance expenses increased by $10.7 million or 173% to $16.8 million in the third quarter of 2002 from $6.1 million in the third quarter of 2001. During the first nine months of 2002 acquisition costs and other insurance expenses increased by $25.6 million or 191% to $39.0 million from $13.4 million in the same period in 2001. The increases were a result of the acquisition of World-Wide, the increased number of reinsurance clients in our Life Reinsurance North America business and the increase in premiums earned. The components of these expenses are as follows: Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------ ------------------- ------------------- ------------------- Commissions, excise taxes and other insurance expenses $41,503 $26,038 $98,701 $47,780 Deferral of expenses (32,173) (22,962) (81,861) (42,175) ------------------ ------------------- ------------------- ------------------- 9,330 3,076 16,840 5,605 Amortization - Present value of in-force business 981 51 2,061 154 Amortization - Deferred acquisition costs 6,537 3,043 20,159 7,678 ------------------ ------------------- ------------------- ------------------- Total $16,848 $6,170 $39,060 $13,437 ================== =================== =================== =================== Commissions and excise taxes vary with premiums earned. Other insurance expenses include direct and indirect expenses of those departments involved in the marketing, underwriting and issuing of reinsurance treaties. In 2002 we have allocated less of these expenses to acquisition costs than in 2001. They are now included in operating expenses. Of these total expenses a portion is deferred and amortized over the life of the reinsurance treaty or, in the case of interest sensitive contract liabilities, in relation to the estimated gross profit therefrom. 21 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations The split of these expenses between segments is as follows: Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------ ------------------- ------------------- ------------------- Life Reinsurance - North America $12,212 $5,974 $31,237 $12,926 - International 3,814 - 5,488 - Wealth Management 822 196 2,335 511 ------------------ ------------------- ------------------- ------------------- Total $16,848 $6,170 $39,060 $13,437 ================== =================== =================== =================== Operating expenses Operating expenses increased to $7.0 million for the third quarter of 2002 compared to $2.9 million in the second quarter of 2001 and to $17.9 million in the first nine months of 2002 compared to $8.0 million in the same period in 2001. The increase is a result of the acquisition of World-Wide, less costs being allocated in 2002 to acquisition expenses as they relate to marketing, underwriting and policy and treaty issuance and increased personnel costs and legal and professional fees due to the growth in our business. Operating expenses in the quarter and nine months ended September 30, 2002 include $730,000 non-recurring expenses in respect of severance payments to certain employees. The split of operating expenses between segments is as follows: Three months Three months Nine months Nine months ended ended ended ended September 30, September 30, September 30, September 30, 2002 2001 2002 2001 ------------------ ------------------- ------------------- ------------------- Life Reinsurance - North America $2,628 $754 $6,002 $2,832 - International 1,576 - 5,030 - Wealth Management 836 635 1,562 987 Other 1,912 1,545 5,334 4,087 ------------------ ------------------- ------------------- ------------------- Total $6,952 $2,934 $17,928 $7,906 ================== =================== =================== =================== Other operating expenses include salaries, head office expenses, legal and professional fees and other expenses not directly related to either our Life Reinsurance or Wealth Management lines of business. Interest expense We incurred interest expense of $111,000 during the third quarter of 2002 as compared with $622,000 in the third quarter of 2001 reflecting the use of borrowings as described in Note 8 to the unaudited consolidated financial statements. Interest expense for the nine months ended September 30, 2002 amounted to $593,000 in comparison with $937,000 in the same period of 2001. 22 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations Income taxes The 2002 and 2001 income tax expense includes taxes on the earnings of Scottish Re (U.S.), Inc., Scottish Annuity & Life International Insurance Company (Bermuda) Ltd., World-Wide Reassurance Company Limited and Scottish Re (Dublin) Limited. Financial Condition Investments At September 30, 2002 the portfolio controlled by us consisted of $914.8 million of fixed income securities and cash. The average Standard & Poor's rating of the portfolio was "AA-", average effective duration was 2.95 years and the average book yield was 5.43% as compared with an average rating of "A+", an average effective duration of 3.5 years and an average book yield of 6.14% at December 31, 2001. At September 30, 2002 the unrealized appreciation on investments, net of tax was $10.9 million as compared with depreciation of $3.6 million at December 31, 2001. These amounts are included on our consolidated balance sheets as part of shareholders' equity. At September 30, 2002 funds withheld at interest totaled $1,043.6 million with an average rating of "A", an average duration of 5.42 years and an average book yield of 6.54% as compared with an average rating of "A-", an average duration of 6.0 years and an average book yield of 6.80% at December 31, 2001. These are fixed income investments associated with modified coinsurance transactions and include marketable securities, commercial mortgages and private placements. The market value of the funds withheld amounted to $1,123.6 million at September 30, 2002. Liquidity and Capital Resources Cash flow Cash flow from operations for the nine month period ended September 30, 2002 was $62.0 million compared to $55.6 million in the prior year period. The positive cash flow in the first nine months of 2001 arose principally as a result of the acquisition of $58.9 million of assets pursuant to the purchase of an in-force reinsurance transaction. There have been no acquisitions of in-force business in 2002. Our cash flow from operations may be positive or negative in any period depending on the amount of new Life Reinsurance business written, the level of ceding commissions paid in connection with writing that business and the level of renewal premiums earned in that period. Capital and collateral At September 30, 2002, total capitalization was $481.7 million compared to $331.3 million at December 31, 2001. The increase in capitalization at September 30, 2002 is due to the proceeds of the equity offering of $114.3 million discussed in Note 9 to the unaudited consolidated financial statements, the increase in unrealized appreciation of investments, the cumulative translation adjustment, and net earnings for the period less dividends. On April 4, 2002, we completed a public offering of 6,750,000 ordinary shares (which included the over-allotment option of 750,000 ordinary shares) in which we raised aggregate net proceeds of approximately $114.3 million. We used the proceeds of the offering to repay short-term borrowings of $40 million and for general corporate purposes. During the nine months ended September 30, 2002, we have paid dividends totaling $0.15 per share or $3.7 million in comparison with $2.4 million for the first nine months of 2001. 23 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations During the quarter we arranged two secured credit facilities with U.S. banks totaling $100 million. Each of the facilities provides a combination of borrowings and letters of credit for $50 million. These facilities expire in September 2003 but are renewable with the agreement of both parties. One of the facilities requires that Scottish Annuity & Life Insurance Company (Cayman) Ltd. and World-Wide Reassurance maintain Standard & Poor's ratings of "A-". Scottish Annuity & Life Insurance Company (Cayman) Ltd. is also required to maintain shareholder's equity at $210 million. At September 30, 2002 its shareholder's equity was $335 million. The other $50 million facility requires that the Company maintain consolidated net worth of $375 million and a maximum debt to total capitalization ratio of 25%. At September 30, 2002 our net worth was $482 million and the ratio of debt to total capitalization was 4%. Our failure to comply with the requirements of the credit facilities would, subject to grace periods, result in an event of default and we could be required to repay any outstanding borrowings. At September 30, 2002 there were no borrowings or outstanding letters of credit under these facilities. At September 30, 2001 we had borrowed $40 million under a credit facility with a U.S. bank. This borrowing was repaid with the proceeds of the equity offering. We have also borrowed $21.2 million at September 30, 2002 ($25.1 million at December 31, 2001) under a reverse repurchase agreement with a major broker/dealer. Under this agreement, we have sold agency mortgage backed securities with the agreement to repurchase them at a fixed price, providing the dealer with a spread that equates to an effective borrowing cost linked to one-month LIBOR. This agreement is renewable monthly at the discretion of the broker/dealer. We must have sufficient assets available for use as collateral to support borrowings, letters of credit and certain reinsurance transactions. With these reinsurance transactions, the need for collateral letters of credit arises in four ways: |X| When Scottish Annuity & Life Insurance Company (Cayman) Ltd. enters into a reinsurance treaty with a U.S. customer, we must contribute assets into a reserve credit trust with a U.S. bank in order that the ceding company may obtain reserve credit for the reinsurance transaction; in some cases, a letter of credit may be substituted for all or a portion of a reserve credit trust; |X| When Scottish Re (U.S.), Inc. enters into a reinsurance transaction, it typically incurs a need for additional statutory capital; this need can be met by its own capital and surplus, an infusion of cash or assets from Scottish Annuity & Life Insurance Company (Cayman) Ltd. or by ceding a portion of the transaction to another company within the group or an unrelated reinsurance company, in which case that reinsurer must provide reserve credit by contributing assets in a reserve credit trust or providing a letter of credit; |X| Scottish Re (U.S.), Inc. is licensed, accredited, approved or authorized to write reinsurance in 47 states and the District of Columbia. When Scottish Re (U.S.), Inc. enters into a reinsurance transaction with a customer domiciled in a state in which it is not licensed, accredited, authorized or approved reinsurer, it likewise must provide a reserve credit trust or letter of credit; and |X| Even when Scottish Re (U.S.), Inc. is licensed, accredited, approved or authorized to write reinsurance in the state, it may agree with a customer to provide a reserve credit trust or letter of credit voluntarily to mitigate the counter-party risk from the customer's perspective, thereby doing transactions that would be otherwise unavailable or would be available only on significantly less attractive terms. Scottish Annuity & Life Insurance Company (Cayman) Ltd. has agreed with Scottish Re (U.S.), Inc. that it will (1) cause Scottish Re (U.S.), Inc. to maintain capital and surplus equal to the greater of $20.0 million or such amount necessary to prevent the occurrence of a Company Action Level Event under the risk-based capital laws of the State of Delaware and (2) provide Scottish Re (U.S.), Inc. with enough liquidity to meet its obligations in a timely manner. In addition, Scottish Annuity & Life Insurance Company (Cayman) Ltd. and Scottish Holdings have agreed with World-Wide Reassurance that in the event World-Wide Reassurance is unable to meet its obligations under its insurance and reinsurance agreements, Scottish Annuity & Life Insurance Company (Cayman) Ltd. (or if Scottish Annuity & Life Insurance Company (Cayman) Ltd. cannot fulfill such obligations, then Scottish Holdings) will indemnify World-Wide Reassurance for all of its obligations under such agreements. 24 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations Scottish Holdings and Scottish Annuity & Life Insurance Company (Cayman) Ltd. may, from time to time, execute additional agreements guaranteeing the performance and/or obligations of their subsidiaries. Our business is capital intensive. We expect that our cash and investments, together with cash generated from our businesses, will provide sufficient sources to meet our current liquidity and letter of credit needs. However, if our business continues to grow significantly, we will need to raise additional capital. In addition, one of our objectives is to minimize our cost of capital and in that regard we continue to evaluate different alternatives available to us involving increasing the leverage in our capitalization. Off balance sheet arrangements We have no obligations, assets or liabilities other than those disclosed in the financial statements; no trading activities involving non-exchange traded contracts accounted for at fair value; and no relationships and transactions with persons or entities that derive benefits from their non-independent relationship with us or our related parties. Changes in Accounting Standards In June 2001, the Financial Accounting Standards Board issued SFAS 141, "Business Combinations", and SFAS 142, "Goodwill and Other Intangible Assets", effective for fiscal years beginning after December 15, 2001. Under the new rules, goodwill and intangible assets deemed to have indefinite lives are no longer amortized but are subject to annual impairment tests in accordance with the Statements. Other intangible assets will continue to be amortized over their useful lives. We applied the new rules on accounting for goodwill and other intangible assets during the quarter ended June 30, 2002. Goodwill of $32.3 million arose on the acquisition of World-Wide at December 31, 2001. We have performed the required impairment tests of goodwill and have determined that there is no goodwill impairment. Our reported earnings and financial position for 2001 do not reflect significant amounts of amortization of goodwill. Forward-Looking Statements Some of the statements contained in this report are not historical facts and are forward-looking within the meaning of the Private Securities Litigation Reform Act. Forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual results to differ materially from the forward-looking statements. Words such as "anticipates", "expects", "intends", "plans", "believes", "seeks", "estimates", "may", "will", "continue", "project", and similar expressions, as well as statements in the future tense, identify forward-looking statements. 25 Scottish Annuity & Life Holdings, Ltd. Management's Discussion and Analysis of Financial Condition and Results of Operations These forward-looking statements are not guarantees of our future performance and are subject to risks and uncertainties that could cause actual results to differ materially from the forward-looking statements. These risks and uncertainties include: |X| Uncertainties relating to the ratings accorded to our insurance subsidiaries; |X| Uncertainties relating to government and regulatory policies (such as subjecting us to insurance regulation or taxation in additional jurisdictions); |X| Exposure to mortality experience which differs from our assumptions; |X| Uncertainties arising from control of our assets by third parties; |X| The risk that our risk analysis and underwriting may be inadequate; |X| Risks arising from our investment strategy, including risks related to market value of our investments, fluctuations in interest rates and our need for liquidity; |X| The risk that our retrocessionaires may not honor their obligations to us; |X| Changes in capital needs; |X| The impact of acquisitions, including the ability to successfully integrate acquired businesses, the competing demands for our capital and the risk of undisclosed liabilities; |X| Loss of the service of any of our key employees; |X| Changes in accounting principles; |X| Terrorist attacks on the United States and the impact of such attacks on the economy in general and on our business in particular; |X| Political and economic risks in developing countries; |X| Losses due to foreign currency rate fluctuations; |X| Changes in the rate of policyholder withdrawals or recapture of reinsurance treaties; |X| The competitive environment in which we operate and associated pricing pressures; and |X| Developments in global financial markets that could affect our investment portfolio and fee income. The effects of these factors are difficult to predict. New factors emerge from time to time and we cannot assess the financial impact of any such factor on the business or the extent to which any factor, or combination of factors, may cause results to differ materially from those contained in any forward- looking statement. Any forward-looking statement speaks only as of the date of this report and we do not undertake any obligation to update any forward-looking statements to reflect events or circumstances after the date of such statement or to reflect the occurrence of unanticipated events. Item 3. Quantitative and Qualitative Disclosures About Market Risk There have been no material changes since December 31, 2001. Please refer to "Item 7A: Quantitative and Qualitative Disclosures About Market Risk" in our Annual Report on Form 10-K. Item 4. Controls and Procedures (a) Evaluation of disclosure controls and procedures. Based on their evaluation as of a date within 90 days of the filing date of this Quarterly Report on Form 10-Q, our principal executive officers and principal financial officer have concluded that the Company's disclosure controls and procedures (as defined in Rules 13a-14(c) and 15d-14(c) under the Securities and Exchange Act of 1934 (the "Exchange Act")) are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. (b) Changes in internal controls. There were no significant changes in the Company's internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. 26 PART II - OTHER INFORMATION Item 1. Legal Proceedings The Company is not currently involved in any material litigation or arbitration. Item 2. Changes in Securities and Use of Proceeds Not applicable. Item 3. Default Upon Senior Securities Not applicable. Item 4. Submission of Matters to a Vote of Securities Holders Not applicable. Item 5. Other Information Not applicable. Item 6. Exhibits and Reports on Form 8-K A. Exhibits Except as otherwise indicated, the following Exhibits are filed herewith and made a part hereof: Exhibit Number Description of Document - ------- ----------------------- 3.1 Memorandum of Association of the Company, as amended as of December 14, 2001 (incorporated herein by reference to the Company's Current Report on Form 8-K/A).(6) 3.2 Articles of Association of the Company, as amended as of December 14, 2001 (incorporated herein by reference to the Company's Current Report on Form 8-K/A).(6) 4.1 Specimen Ordinary Share Certificate (incorporated herein by reference to Exhibit 4.1 to the Company's registration Statement on Form S-1).(1) 4.2 Form of Amended and Restated Class A Warrant (incorporated herein by reference to Exhibit 4.2 to the Company's Registration Statement on Form S-1).(1) 27 4.3 Form of Amended and Restated Class B Warrant (incorporated herein by reference to Exhibit 4.3 to the Company's Registration Statement on Form S-1).(1) 4.4 Form of Securities Purchase Agreement for the Class A Warrants (incorporated herein by reference to Exhibit 4.4 to the Company's Registration Statement on Form S-1).(1) 4.5 Form of Warrant Purchase Agreement for the Class B Warrants (incorporated herein by reference to Exhibit 4.5 to the Company's Registration Statement on Form S-1).(1) 4.6 Form of Securities Purchase Agreement between the Company and the Shareholder Investors (incorporated herein by reference to Exhibit 4.10 to the Company's Registration Statement on Form S-1).(1) 4.7 Form of Securities Purchase Agreement between the Company and the Non-Shareholder Investors (incorporated herein by reference to Exhibit 4.12 to the Company's Registration Statement on Form S-1).(1) 10.1 Employment Agreement dated June 18, 1998 between the Company and Michael C. French (incorporated herein by reference to Exhibit 10.1 to the Company's Registration Statement on Form S-1).(1) 10.2 Second Amended and Restated 1998 Stock Option Plan effective October 22, 1998 (incorporated herein by reference to Exhibit 10.3 to the Company's Registration Statement on Form S-1).(1) 10.3 Form of Stock Option Agreement in connection with 1998 Stock Option Plan (incorporated herein by reference to Exhibit 10.4 to the Company's Registration Statement on Form S-1).(1) 10.4 Investment Management Agreement dated October 22, 1998 between the Company and General Re-New England Asset Management, Inc. (incorporated herein by reference to Exhibit 10.14 to the Company's Registration Statement on Form S-1).(1) 10.5 Form of Omnibus Registration Rights Agreement (incorporated herein by reference to Exhibit 10.17 to the Company's Registration Statement on Form S-1).(1) 10.6 1999 Stock Option Plan (incorporated herein by reference to Exhibit 10.14 to the Company's 1999 Annual Report on Form 10-K).(2) 10.7 Form of Stock Options Agreement in connection with 1999 Stock Option Plan (incorporated herein by reference to Exhibit 10.15 to the Company's 1999 Annual Report on Form 10-K).(2) 10.8 Employment Agreement dated September 18, 2000 between the Company and Oscar R. Scofield (incorporated herein by reference to Exhibit 10.16 to the Company's 2000 Annual Report on Form 10-K).(3) 10.9 Share Purchase Agreement by and between the Company and Pacific Life Insurance Company dated August 6, 2001 (incorporated by reference to the Company's Current Report on Form 8-K filed with the SEC on August 9, 2001). 28 10.10 Amendment No. 1, dated November 8, 2001, to Share Purchase Agreement dated August 2001 by and between the Company and Pacific Life Insurance Company (incorporated by reference to the Company's Current Report on Form 8-K).(5) 10.11 2001 Stock Option Plan (incorporated herein by reference to Exhibit 10.17 to the Company's 2001 Annual Report on Form 10-K).(4) 10.12 Form of Nonqualified Stock Option Agreement in connection with 2001 Stock Option Plan (incorporated herein by reference to Exhibit 10.18 to the Company's 2001 Annual Report on Form 10-K).(4) 10.13 Service Agreement dated December 31, 2001 between World-Wide Holdings, Paul Andrew Bispham and the Company (incorporated herein by reference to Exhibit 10.19 to the Company's 2001 Annual Report on Form 10-K).(4) 10.14 Registration Rights Agreement dated December 31, 2001 between the Company and Pacific Life Insurance Company (incorporated by reference to the Company's Current Report on Form 8-K).(5) 10.15 Stockholder Agreement dated December 31, 2001 between the Company and Pacific Life Insurance Company (incorporated by reference to the Company's Current Report on Form 8-K).(5) 10.16 Tax Deed of Covenant dated December 31, 2001 between the Company and Pacific Life Insurance Company (incorporated by reference to the Company's Current Report on Form 8-K).(5) 10.17 Letter Agreement dated December 28, 2001 between the Company and Pacific Life Insurance Company (incorporated by reference to the Company's Current Report on Form 8-K).(5) 10.18 Form of Indemnification Agreement between the Company and each of its directors and officers (incorporated by reference to the Company's Amended Quarterly Report on Form 10-Q/A).(7) 10.19 Employment Agreement dated July 1, 2002 between Scottish Annuity & Life International Insurance Company (Bermuda) Ltd. and Steven A. Helland (incorporated by reference to the Company's Amended Quarterly Report on Form 10-Q/A).(7) 10.20 Employment Agreement dated July 1, 2002 between Scottish Annuity & Life Insurance Company (Cayman) Ltd. and Thomas A. McAvity, Jr. (incorporated by reference to the Company's Amended Quarterly Report on Form 10-Q/A).(7) 10.21 Employment Agreement dated June 3, 2002 between Scottish Re (U.S.), Inc. and James Clayton Moye, III (incorporated by reference to the Company's Amended Quarterly Report on Form 10-Q/A).(7) 10.22 Employment Agreement dated June 1, 2002 between the Company and Elizabeth Murphy (incorporated by reference to the Company's Amended Quarterly Report on Form 10-Q/A).(7) 10.23 Employment Agreement dated June 1, 2002 between the Company and Clifford J. Wagner (incorporated by reference to the Company's Amended Quarterly Report on Form 10-Q/A).(7) 29 10.24 Employment Agreement dated July 8, 2002 between the Company and Scott E. Willkomm (incorporated by reference to the Company's Amended Quarterly Report on Form 10-Q/A).(7) 10.25 Employment Agreement dated May 29, 2002 between Scottish Re (U.S.), Inc. and Larry N. Stern (incorporated by reference to the Company's Amended Quarterly Report on Form 10-Q/A).(7) 99.1 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 99.2 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 99.3 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (1) The Company's Registration Statement on Form S-1 was filed with the Securities and Exchange Commission on June 19, 1998, as amended. (2) The Company's 1999 Annual Report on Form 10-K was filed with the Securities and Exchange Commission on April 3, 2000. (3) The Company's 2000 Annual Report on Form 10-K was filed with the Securities and Exchange Commission on March 30, 2001. (4) The Company's 2001 Annual Report on Form 10-K was filed with the Securities and Exchange Commission on March 5, 2002. (5) The Company's Current Report on Form 8-K was filed with the Securities and Exchange Commission on December 31, 2001. (6) The Company's Current Report on Form 8-K/A was filed with the Securities and Exchange Commission on January 11, 2002. (7) The Company's Amended Quarterly Report on Form 10-Q/A for the period ended June 30, 2002 was filed with the Securities and Exchange Commission on August 8, 2002. B. Reports on Form 8-K The Company did not file any Current Reports on Form 8-K during the three month period ended September 30, 2002. 30 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. SCOTTISH ANNUITY & LIFE HOLDINGS, LTD. Date: November 6, 2002 By: /s/ Scott E. Willkomm Scott E. Willkomm President Date: November 6, 2002 By: /s/ Michael C. French Michael C. French Chief Executive Officer Date: November 6, 2002 By: /s/ Elizabeth A. Murphy Elizabeth A. Murphy Chief Financial Officer 31 CERTIFICATION I, Michael C. French, Chief Executive Officer of Scottish Annuity & Life Holdings, Ltd. certify that: 1. I have reviewed this quarterly report on Form 10-Q of Scottish Annuity & Life Holdings, Ltd.; 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. Scottish Annuity & Life Holdings, Ltd.'s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. Scottish Annuity & Life Holdings, Ltd.'s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions): a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. Scottish Annuity & Life Holdings, Ltd.'s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Date: November 6, 2002 /s/ Michael C. French - ------------------------------ Michael C. French Chief Executive Officer 32 CERTIFICATION I, Scott E. Willkomm, President of Scottish Annuity & Life Holdings, Ltd. certify that: 1. I have reviewed this quarterly report on Form 10-Q of Scottish Annuity & Life Holdings, Ltd.; 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. Scottish Annuity & Life Holdings, Ltd.'s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. Scottish Annuity & Life Holdings, Ltd.'s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions): a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. Scottish Annuity & Life Holdings, Ltd.'s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Date: November 6, 2002 /s/ Scott E. Willkomm - ------------------------------ Scott E. Willkomm President 33 CERTIFICATION I, Elizabeth A. Murphy, Chief Financial Officer of Scottish Annuity & Life Holdings, Ltd. certify that: 1. I have reviewed this quarterly report on Form 10-Q of Scottish Annuity & Life Holdings, Ltd.; 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. Scottish Annuity & Life Holdings, Ltd.'s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. Scottish Annuity & Life Holdings, Ltd.'s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions): a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. Scottish Annuity & Life Holdings, Ltd.'s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Date: November 6, 2002 /s/ Elizabeth A. Murphy - ------------------------------ Elizabeth A. Murphy Chief Financial Officer 34