SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q
             QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2001

                         COMMISSION FILE NUMBER 1-10804

                                 XL CAPITAL LTD
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

       CAYMAN ISLANDS                                     98-0191089
(STATE OR OTHER JURISDICTION OF                        (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)                         IDENTIFICATION NO.)


              XL HOUSE, ONE BERMUDIANA ROAD, HAMILTON, BERMUDA HM11
              (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES AND ZIP CODE)

                                 (441) 292-8515
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

     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 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/ /

     As of May 11, 2001, there were outstanding 125,172,744 Class A Ordinary
Shares, $0.01 par value per share, of the registrant.



                               XL CAPITAL LTD

                             INDEX TO FORM 10-Q



                                                                                         Page No.
                                                                                         --------
                                PART I. FINANCIAL INFORMATION
                                                                                   
Item 1.  Financial Statements:

         Consolidated Balance Sheets as at March 31, 2001 and December
         31, 2000 (Unaudited)......................................................         3

         Consolidated Statements of Income and Comprehensive Income for the Three
         Months Ended March 31, 2001 and 2000 (Unaudited)..........................         4

         Consolidated Statements of Shareholders' Equity for the Three Months Ended
         March 31, 2001 and 2000 (Unaudited).......................................         5

         Consolidated Statements of Cash Flows for the Three Months Ended March 31,
         2001 and 2000 (Unaudited).................................................         6

         Notes to Unaudited Consolidated Financial Statements......................         7

Item 2.  Management's Discussion and Analysis of Results of Operations and
         Financial Condition.......................................................        11

Item 3.  Quantitative and Qualitative Disclosure about Market Risk.................        18

                                PART II. OTHER INFORMATION

Item 1.  Legal Proceedings.........................................................        21

Item 4.  Submission of Matters to a Vote of Shareholders...........................        21

Item. 6  Exhibits and Reports on Form 8-K..........................................        21

Signatures


                                       2


                         PART I - FINANCIAL INFORMATION
                          ITEM 1. FINANCIAL STATEMENTS

                                 XL CAPITAL LTD
                           CONSOLIDATED BALANCE SHEETS
                (U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)



                                                                                               (UNAUDITED)
                                                                                        ----------------------------
                                                                                          MARCH 31,     DECEMBER 31,
                                                                                            2001            2000
                                                                                        -----------     ------------
                                                                                                  
                                    A S S E T S

Investments:
   Fixed maturities, at fair value (amortized cost: 2001, $8,853,507; 2000,
     $8,714,196)....................................................................    $ 8,793,234      $ 8,605,081
   Equity securities, at fair value (cost: 2001, $517,752; 2000, $515,440)..........        469,957          557,460
   Short-term investments, at fair value (amortized cost: 2001, $209,400; 2000,
     $347,147)......................................................................        208,304          339,007
                                                                                       ------------     ------------
   Total investments available for sale.............................................      9,471,495        9,501,548
   Investments in affiliates........................................................        860,954          792,723
   Other investments................................................................        204,581          177,651
                                                                                       ------------     ------------
        Total investments...........................................................     10,537,030       10,471,922
Cash and cash equivalents...........................................................        937,286          930,469
Accrued investment income...........................................................        140,308          143,235
Deferred acquisition costs..........................................................        373,277          309,268
Prepaid reinsurance premiums........................................................        448,914          391,789
Premiums receivable.................................................................      1,366,117        1,119,723
Reinsurance balances receivable.....................................................        232,308          196,002
Unpaid losses and loss expenses recoverable.........................................      1,523,605        1,339,767
Intangible assets (accumulated amortization: 2001, $191,728; 2000, $177,260)........      1,587,467        1,591,108
Deferred tax asset, net.............................................................        158,008          152,168
Other assets........................................................................        326,134          296,501
                                                                                       ------------     ------------
         Total assets...............................................................   $ 17,630,454     $ 16,941,952
                                                                                       ============     ============

        L I A B I L I T I E S   A N D   S H A R E H O L D E R S'   E Q U I T Y

Liabilities:
Unpaid losses and loss expenses.....................................................   $  5,846,412     $  5,672,062
Deposit liabilities and policy benefit reserves.....................................      1,226,551        1,209,926
Unearned premiums...................................................................      2,055,679        1,741,393
Notes payable and debt..............................................................        500,034          450,032
Reinsurance balances payable........................................................        553,638          441,900
Net payable for investments purchased...............................................      1,202,694        1,372,476
Other liabilities...................................................................        541,410          439,433
Minority interest...................................................................         42,230           41,062
                                                                                       ------------     ------------
         Total liabilities..........................................................   $ 11,968,648     $ 11,368,284
                                                                                       ------------     ------------

Commitments and Contingencies

Shareholders' Equity:
Authorized, 999,990,000 ordinary shares, par value $0.01
Issued and outstanding:
   Ordinary shares (2001, 125,172,419; 2000, 125,020,676)...........................   $      1,251     $      1,250
Contributed surplus.................................................................      2,510,211        2,497,416
Accumulated other comprehensive loss................................................       (181,241)        (104,712)
Deferred compensation...............................................................        (16,969)         (17,727)
Retained earnings...................................................................      3,348,554        3,197,441
                                                                                       ------------     ------------
         Total shareholders' equity.................................................   $  5,661,806     $  5,573,668
                                                                                       ------------     ------------
         Total liabilities and shareholders' equity.................................   $ 17,630,454     $ 16,941,952
                                                                                       ============     ============


     See accompanying notes to Unaudited Consolidated Financial Statements.

                                       3


                                 XL CAPITAL LTD
           CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
        (U.S. DOLLARS AND SHARES IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



                                                                                      (UNAUDITED)
                                                                                  THREE MONTHS ENDED
                                                                                       MARCH 31
                                                                                ---------------------
                                                                                  2001        2000
                                                                                ---------   ---------
                                                                                      
Revenues:
     Net premiums earned............................................            $ 542,154   $ 494,499
     Net investment income..........................................              129,351     128,527
     Net realized gains on sales of investments.....................               60,171      68,707
     Equity in net income of affiliates.............................               28,388      17,479
     Fee income and other...........................................                7,069       4,956
                                                                                ---------   ---------
          Total revenues.........................................                 767,133     714,168
                                                                                ---------   ---------

Expenses:
     Losses and loss expenses.......................................              330,204     302,834
     Acquisition costs..............................................              125,872     103,694
     Operating expenses.............................................               71,888      69,276
     Interest expense...............................................                7,512       8,495
     Amortization of intangible assets..............................               14,468      14,052
                                                                                ---------   ---------
          Total expenses............................................              549,944     498,351
                                                                                ---------   ---------

Income before minority interest and income tax expense..............              217,189     215,817
     Minority interest in net income of subsidiary..................                1,169         205
     Income tax benefit.............................................               (2,909)     (8,147)
                                                                                ---------   ---------

Net income..........................................................            $ 218,929   $ 223,759
                                                                                ---------   ---------

Change in net unrealized depreciation of investments................              (29,407)    (10,216)

Foreign currency translation adjustments............................              (47,122)        836
                                                                                ---------   ---------

Comprehensive Income................................................            $ 142,400   $ 214,379
                                                                                =========   =========
Weighted average ordinary shares and ordinary share
   equivalents outstanding-basic....................................              124,464     125,671
                                                                                =========   =========
Weighted average ordinary shares and ordinary share
   equivalents outstanding - diluted................................              126,782     126,764
                                                                                =========   =========
Earnings per ordinary share and ordinary share
   equivalent-basic.................................................            $    1.76   $    1.78
                                                                                =========   =========
Earnings per ordinary share and ordinary share
   equivalent - diluted.............................................            $    1.73   $    1.77
                                                                                =========   =========


     See accompanying notes to Unaudited Consolidated Financial Statements.

                                       4


                                 XL CAPITAL LTD
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                           (U.S. DOLLARS IN THOUSANDS)



                                                                                    (UNAUDITED)
                                                                                 THREE MONTHS ENDED
                                                                                      MARCH 31
                                                                               --------------------
                                                                                 2001         2000
                                                                               -------      -------
                                                                                   
Ordinary shares:
     Balance-beginning of year.................................             $    1,250   $    1,278
     Issue of shares ..........................................                     --           --
     Exercise of share options.................................                      3            3
     Repurchase of treasury shares.............................                     (2)         (37)
                                                                            ----------   ----------
          Balance-end of period................................             $    1,251   $    1,244
                                                                            ----------   ----------
Contributed surplus:
     Balance-beginning of year.................................             $2,497,416   $2,520,136
     Issue (forfeit) of shares.................................                  2,096         (510)
     Exercise of share options.................................                 14,603        3,190
     Repurchase of treasury shares.............................                 (3,904)     (72,955)
                                                                            ----------   ----------
          Balance-end of period................................             $2,510,211   $2,449,861
                                                                            ----------   ----------

Accumulated other comprehensive (loss) income:
     Balance-beginning of year.................................             $ (104,712)  $   19,311
     Net change in unrealized gains and losses on investment
        portfolio, net of tax..................................                (50,407)         620
     Net change in unrealized gains and losses on investment
        portfolio of affiliate.................................                    --       (10,836)
     Currency translation adjustments..........................                (26,122)         836
                                                                            ----------   ----------
          Balance-end of period................................             $ (181,241)  $    9,931
                                                                            ----------   ----------

Deferred compensation:
     Balance-beginning of year.................................             $  (17,727)  $  (28,797)
     (Issue) forfeit of restricted shares......................                 (1,240)       2,504
     Amortization..............................................                  1,998        1,935
                                                                            ----------   ----------
          Balance-end of period................................             $  (16,969)  $  (24,358)
                                                                            ----------   ----------

Retained earnings:
     Balance-beginning of year.................................             $3,197,441   $3,065,150
     Net income................................................                218,929      223,759
     Cash dividends paid.......................................                (58,090)     (57,064)
     Repurchase of treasury shares.............................                 (9,726)     (92,897)
                                                                            ----------   ----------
          Balance-end of period................................             $3,348,554   $3,138,948
                                                                            ----------   ----------
Total shareholders' equity.....................................             $5,661,806   $5,575,626
                                                                            ==========   ==========


     See accompanying notes to Unaudited Consolidated Financial Statements.

                                       5


                                 XL CAPITAL LTD
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (U.S. DOLLARS IN THOUSANDS)


                                                                                           (UNAUDITED)
                                                                                       THREE MONTHS ENDED
                                                                                            MARCH 31
                                                                                    -----------------------
                                                                                       2001          2000
                                                                                    -----------------------
                                                                                            
Cash flows provided by (used in) operating activities:
     Net income.................................................................    $ 218,929     $ 223,759
Adjustments to reconcile net income to net cash provided by (used in) operating
     activities:
     Net realized gains on sales of investments.................................      (60,171)      (68,707)
     Amortization of discounts on fixed maturities..............................      (11,850)       (9,365)
     Equity in net income of affiliates.........................................      (28,388)      (17,479)
     Amortization of deferred compensation......................................        1,998         2,896
     Amortization of intangible assets .........................................       14,468        14,052
     Accretion of deposit liabilities ..........................................       22,250        14,096
     Unpaid losses and loss expenses............................................      174,097       (17,149)
     Unearned premiums..........................................................      314,286       264,646
     Premiums receivable........................................................     (246,394)     (260,706)
     Unpaid losses and loss expenses recoverable................................     (183,837)     (222,792)
     Prepaid reinsurance premiums...............................................      (57,125)     (105,413)
     Reinsurance balances receivable............................................      (36,306)       41,697
     Deferred acquisition costs.................................................      (64,009)      (54,071)
     Reinsurance balances payable...............................................      111,738       252,722
     Other......................................................................       30,873       (59,555)
                                                                                    ---------     ---------
          Total adjustments.....................................................      (18,370)     (225,128)
                                                                                    ---------     ---------
     Net cash provided by (used in) operating activities........................      200,559        (1,369)
Cash flows provided by (used in) investing activities:
     Proceeds from sale of fixed maturities and short-term investments..........    7,477,629     5,862,142
     Proceeds from redemption of fixed maturities and short-term investments....      167,189        52,030
     Proceeds from sale of equity securities....................................      350,307       660,943
     Purchases of fixed maturities and short-term investments..................    (7,810,907)   (5,718,001)
     Purchases of equity securities.............................................     (287,367)     (466,929)
     Investments in affiliates..................................................      (48,647)      (95,360)
     Acquisition of subsidiaries, net of cash acquired..........................      (20,586)       (3,094)
     Other investments..........................................................      (27,361)      (16,251)
     Fixed assets...............................................................       (5,749)       (9,108)
                                                                                    ---------     ---------
     Net cash (used in) provided by investing activities........................     (205,492)      266,372

Cash flows provided by (used in) financing activities:
     Proceeds from exercise of share options....................................       14,606         5,187
     Repurchase of treasury shares..............................................      (13,632)     (165,889)
     Dividends paid.............................................................      (58,090)      (57,064)
     Proceeds from loans........................................................       50,000       250,300
     Repayment of loans.........................................................           --      (250,300)
     Deposit liabilities and policy benefit reserves............................       20,000       237,044
                                                                                    ---------     ---------
     Net cash provided by financing activities..................................       12,884        19,278
Effects of exchange rate changes on foreign currency cash.......................       (1,134)        2,266
                                                                                    ---------     ---------
Increase in cash and cash equivalents...........................................        6,817       286,547
Cash and cash equivalents-beginning of year.....................................      930,469       557,749
                                                                                    ---------     ---------
Cash and cash equivalents-end of period.........................................     $937,286      $844,296
                                                                                     ========      ========


     See accompanying notes to Unaudited Consolidated Financial Statements.

                                       6



                                 XL CAPITAL LTD
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                           (U.S. DOLLARS IN THOUSANDS)

1.   BASIS OF PRESENTATION

     These unaudited consolidated financial statements include the accounts
of XL Capital Ltd and its subsidiaries (collectively referred to as the
"Company") and have been prepared in accordance with U.S. generally accepted
accounting principles ("GAAP") for interim financial information 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, these unaudited
financial statements reflect all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation of financial position
and results of operations as of the end of and for the periods presented. The
results of operations for any interim period are not necessarily indicative
of the results for a full year. All significant intercompany accounts and
transactions have been eliminated. The preparation of financial statements in
conformity with GAAP requires management to make estimates and assumptions
that affect the reported amount of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

2.   ACCOUNTING PRONOUNCEMENTS

     The Financial Accounting Standards Board issued Statement No. 133,
"Accounting for Derivative Instruments and Hedging Activities" (FAS 133) in
June 1998. FAS 133 establishes accounting and reporting standards for
derivative instruments, including those embedded in other contracts
(collectively referred to as derivatives), and for hedging activity. It
requires an entity to recognize all derivatives as either assets or
liabilities in the balance sheet and measure those instruments at fair value.
The Company adopted FAS 133, as amended, as of January 1, 2001.

     The Company established a committee and completed an implementation plan
to identify all derivatives, evaluate risk management hedging strategies and
determine appropriate valuation methodologies in order to assess the
continuing impact that adoption of this statement will have on its financial
position and results of operation. As a result of this review, the Company
has estimated that FAS 133, as amended, did not have a significant impact on
the results of operations, financial condition or liquidity in the current
period.

     The Company uses investment derivatives to manage duration and currency
exposure for its investment portfolio. None of these investment derivatives
are designated hedges, and accordingly, the fair value adjustments are
recognized in income and included in net realized gains on sales of
investments. Historically, it has been the Company's policy to record these
derivatives at fair value with the resulting gains and losses included in net
realized gains on sales of investments. The fair value adjustment amounted to
$21.6 million for the three months ended March 31, 2001. Further discussion
of the Company's use of derivative instruments is provided in Item 3
"Quantitative and Qualitative Disclosure about Market Risk".

     Credit default swaps issued by the Company meet the definition of a
derivative under FAS 133. Effective January 1, 2001, the Company has recorded
these products at fair value. Fair value adjustments are recognized in
earnings in each period and recorded in fee income and other, along with all
other credit default swap activity. The level of such adjustments is
dependent upon a number of factors including changes in interest rates,
credit spreads and other market factors. The fair value adjustment for the
quarter ended March 31, 2001 was a loss of $2.1 million.

     The Company commenced trading in weather derivatives in 2001, which are
recorded at fair value. Net realized and unrealized gains related to this
trading activity amounted to $0.7 million for the quarter ended March 31,
2001, and are included in fee income and other.

                                       7


                                 XL CAPITAL LTD
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (U.S. DOLLARS IN THOUSANDS)

3.   SEGMENT INFORMATION

     The Company is organized into three underwriting segments - insurance,
reinsurance and financial products and services - in addition to a corporate
segment that includes the investment operations of the Company. Lloyd's
syndicates are part of the insurance segment but are described separately as
the nature of the business written and the market in which the Lloyd's
syndicates underwrite are significantly different to the Company's other
insurance operations. The Company evaluates performance of each segment based
on underwriting profit or loss. Certain business written by the Company has
loss experience generally characterized as low frequency and high severity.
This may result in volatility in both the Company's and an individual
segment's results and operational cash flows. See "Cautionary Note Regarding
Forward - Looking Statements'' in Item 3.

     Other items of revenue and expenditure of the Company are not evaluated
at the segment level. In addition, management does not consider the
allocation of assets by segment.

     The following is an analysis of the underwriting profit or loss by
segment together with a reconciliation of underwriting profit or loss to net
income:

QUARTER ENDED MARCH 31, 2001



                                                         LLOYD'S                          FINANCIAL
                                        INSURANCE       SYNDICATES       REINSURANCE       SERVICES         TOTAL
                                        ---------       ----------       -----------      ---------       ---------
                                                                                           
Net premiums earned                     $ 177,314       $   92,159       $  266,860       $   5,821       $ 542,154
Fee income and other                        2,023              602             (563)          5,007           7,069
Net losses and loss expenses               94,205           65,926          168,458           1,615         330,204
Acquisition costs                          24,803           31,148           69,600             321         125,872
Operating expenses                         25,975            6,812           16,706          11,357          60,850
Exchange (gains) losses                      (547)            (835)             212              --          (1,170)
                                        ---------       ----------       -----------      ---------       ---------
Underwriting profit (loss)              $  34,901       $  (10,290)      $   11,321       $  (2,465)      $  33,467
Net investment income                                                                                       129,351
Net realized gains on investments                                                                            60,171
Equity in net income of affiliates                                                                           28,388
Interest expense                                                                                              7,512
Amortization of intangible assets                                                                            14,468
Corporate operating expenses                                                                                 12,208
Minority interest                                                                                             1,169
Income tax benefit                                                                                            2,909
                                                                                                          ---------
Net income                                                                                                $ 218,929
                                                                                                          =========
Loss and loss expense ratio                 53.2%            71.5%            63.1%           27.7%           60.9%
Underwriting expense ratio                  28.6%            41.2%            32.4%          200.6%           34.4%
                                            -----          -------            -----          ------           -----
Combined ratio                              81.8%           112.7%            95.5%          228.3%           95.3%
                                            =====           ======            =====          ======           =====


                                       8


                                 XL CAPITAL LTD
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (U.S. DOLLARS IN THOUSANDS)

3.   SEGMENT INFORMATION (CONTINUED)

QUARTER ENDED MARCH 31, 2000



                                                         LLOYD'S                          FINANCIAL
                                        INSURANCE       SYNDICATES       REINSURANCE       SERVICES         TOTAL
                                        ---------       ----------       -----------      ---------       ---------
                                                                              
Net premiums earned                     $ 146,301       $  103,062       $  239,040       $  6,096        $ 494,499
Fee income and other                        1,272           (1,168)             229          4,623            4,956
Net losses and loss expenses               85,534           80,687          135,178          1,435          302,834
Acquisition costs                          19,986           27,171           56,195            342          103,694
Operating expenses                         18,438            4,871           26,432          5,234           54,975
Exchange (gains) losses                       (10)            (304)           1,736             --            1,422
                                        ---------       ----------       -----------      ---------       ---------
Underwriting profit (loss)              $  23,625       $  (10,531)      $   19,728       $  3,708        $  36,530
Net investment income                                                                                       128,527
Net realized gains on investments                                                                            68,707
Equity in net income of affiliates                                                                           17,479
Interest expense                                                                                              8,495
Amortization of intangible assets                                                                            14,052
Corporate operating expenses                                                                                 12,879
Minority interest                                                                                               205
Income tax benefit                                                                                            8,147
                                                                                                          ---------
Net income                                                                                                $ 223,759
                                                                                                          =========

Loss and loss expense ratio                 58.4%             78.3%           56.5%            23.5%          61.2%
Underwriting expense ratio                  26.3%             31.1%           34.6%            91.5%          32.1%
                                            -----             -----           -----            -----          -----
Combined ratio                              84.7%            109.4%           91.1%           115.0%          93.3%
                                            =====            ======           =====           ======          =====


    The following tables summarize the Company's gross premiums written, net
premiums written and net premiums earned by line of business:

QUARTER ENDED MARCH 31, 2001



                                                     GROSS PREMIUMS             NET PREMIUMS            NET PREMIUMS
                                                        WRITTEN                   WRITTEN                  EARNED
                                                     --------------             ------------            ------------
                                                                                               
Casualty insurance                                    $    189,187               $  111,709              $  85,008
Casualty reinsurance                                       171,390                  123,045                 71,389
Property catastrophe                                       102,158                   97,842                 36,822
Other property                                             177,546                  126,893                 94,331
Marine, energy, aviation and satellite                     177,577                  115,408                 61,822
Lloyd's syndicates                                         216,996                  134,540                 92,159
Other                                                      115,991                  102,817                100,623
                                                     --------------             ------------            ------------
Total                                                 $  1,150,845               $  812,254              $ 542,154
                                                     ==============             ============            ============


                                       9


                                 XL CAPITAL LTD
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           (U.S. DOLLARS IN THOUSANDS)

3.   SEGMENT INFORMATION (CONTINUED)

QUARTER ENDED MARCH 31, 2000



                                                     GROSS PREMIUMS             NET PREMIUMS            NET PREMIUMS
                                                        WRITTEN                   WRITTEN                  EARNED
                                                     --------------             ------------            ------------
                                                                                               
Casualty insurance                                     $    97,497               $   73,537              $   78,228
Casualty reinsurance                                       155,166                  113,754                  87,937
Property catastrophe                                        77,836                   77,220                  29,278
Other property                                             165,301                  122,015                  82,606
Marine, energy, aviation and satellite                     155,641                  119,910                  44,516
Lloyd's syndicates                                         163,739                   59,677                 103,062
Other                                                      103,757                   85,986                  68,872
                                                     --------------             ------------            ------------
Total                                                  $   918,937               $  652,099              $  494,499
                                                     ==============             ============            ============


     The Company's Lloyd's syndicates write a variety of coverages
encompassing most of the above lines of business. Other premiums written and
earned include political risk, surety, bonding and warranty.

4.   BUSINESS COMBINATION

     During the quarter ended March 31, 2001, the Company acquired The London
Assurance of America, Inc., a company licensed in forty five U.S. States, for
the purpose of obtaining licenses for the financial guaranty operations of
the Company. The cost of the acquisition less cash acquired was $20.6
million. Goodwill arising from the acquisition amounted to $11.3 million.

5. COMPUTATION OF EARNINGS PER ORDINARY SHARE AND ORDINARY SHARE EQUIVALENT



                                                                            (UNAUDITED)
                                                                         THREE MONTHS ENDED
                                                                              MARCH 31
                                                                   -----------------------------
                                                                      2001               2000
                                                                   ----------         ----------
                                                                                
BASIC EARNINGS PER SHARE:
Net income......................................................    $218,929           $223,759
Weighted average ordinary shares outstanding....................     124,464            125,671
Basic earnings per share........................................    $   1.76           $   1.78
                                                                   ----------         ----------
DILUTED EARNINGS PER SHARE:
Net income......................................................     218,929           $223,759

Weighted average ordinary shares outstanding-basic..............     124,464            125,671
Average share options outstanding (1)...........................       2,318              1,093
                                                                   ----------         ----------
Weighted average ordinary shares outstanding-diluted............     126,782            126,764
                                                                   ----------         ----------
Diluted earnings per share......................................    $   1.73           $   1.77
                                                                   ==========         ==========
DIVIDENDS PER SHARE                                                 $   0.46           $   0.45
                                                                   ==========         ==========

- ------------------
(1)  Net of shares repurchased under the treasury stock method.

6.   SUBSEQUENT EVENT

     In April 2001, the Company issued at par $255.0 million of 6.58%
Guaranteed Senior Notes due April 2011 through a private placement to
institutional investors.

                                      10


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION

         RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2001
                COMPARED TO THE THREE MONTHS ENDED MARCH 31, 2000
         (U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

         This "Management's Discussion and Analysis of Results of Operations
and Financial Condition" contains forward-looking statements which involve
inherent risks and uncertainties. Statements that are not historical facts,
including statements about the Company's beliefs and expectations, are forward
looking-statements. These statements are based upon current plans, estimates and
expectations. Actual results may differ materially from those projected in such
forward-looking statements, and therefore you should not place undue reliance on
them. See "--Cautionary Note Regarding Forward-Looking Statements" for a list of
factors that could cause actual results to differ materially from those
contained in any forward-looking statement.

     This discussion and analysis should be read in conjunction with the
Management's Discussion and Analysis of Results of Operations and Financial
Condition, and the audited Consolidated Financial Statements and notes
thereto presented under Item 7 and Item 8, respectively, on Form 10-K for the
year ended December 31, 2000.

RESULTS OF OPERATIONS

     The following table presents an after-tax analysis of the Company's net
income and earnings per share for the three months ended March 31, 2001 and
2000:



                                                                       (UNAUDITED)
                                                                    THREE MONTHS ENDED
                                                                         MARCH 31
                                                              -------------------------------
                                                                  2001              2000           % CHANGE
                                                              --------------     ------------    -------------
                                                                                        
Net operating income (excluding net realized gains on
   investments)                                                   $ 156,734        $ 150,801          3.9%
Net realized gains on investments                                    62,195           72,958        (14.8%)
                                                                -----------      -----------       -------
Net income                                                        $ 218,929        $ 223,759         (2.2%)
                                                                  =========        =========       ========

Earnings per share - basic                                            $1.76           $ 1.78
Earnings per share - fully diluted                                    $1.73           $ 1.77


     Net operating income increased in the first quarter of 2001 compared to
the first quarter of 2000 primarily due to an increase in equity in net
income of affiliates. This was partially offset by a marginal reduction in
underwriting profit as discussed below.

SEGMENTS

     The Company is organized into three underwriting segments - insurance,
reinsurance and financial products and services - in addition to a corporate
segment, which includes the investment operations of the Company. Lloyd's
syndicates are part of the insurance segment but are described separately as
the nature of the business written and the market in which the Lloyd's
syndicates underwrite are significantly different to the Company's other
insurance operations. The results of each segment are discussed below.

     The calculation of the underwriting ratios for all segments is as
follows: The combined ratio is the sum of the loss and loss expense ratio and
the underwriting expense ratio. The loss and loss expense ratio is calculated
by dividing net losses and loss expenses by net premiums earned, and the
underwriting expense ratio is calculated by dividing the total of acquisition
costs and operating expenses by net premiums earned.

                                       11


INSURANCE OPERATIONS - EXCLUDING LLOYD'S SYNDICATES

     Insurance business written includes general liability, other liability
including directors and officers, professional and employment practices
liability, environmental liability, property, program business, marine,
aviation, satellite and other product lines including U.S. Customs bonds,
surety, political risk and specialty lines.

     The following table summarizes the underwriting profit for this segment:



                                                                     (UNAUDITED)
                                                                 THREE MONTHS ENDED
                                                                      MARCH 31
                                                           --------------------------------
                                                               2001              2000            % CHANGE
                                                           --------------    --------------    --------------
                                                                                      
Net premiums earned                                            $177,314         $ 146,301           21.2%
Fee income and other                                              2,023             1,272             NM
Net losses and loss expenses                                     94,205            85,534           10.1%
Acquisition costs                                                24,803            19,986           24.1%
Operating expenses                                               25,975            18,438           40.9%
Exchange gains                                                     (547)              (10)            NM
                                                           --------------    --------------    --------------
Net underwriting profit                                        $ 34,901          $ 23,625           47.7%
                                                           ==============    ==============    ==============


     * NM - Not Meaningful

     The insurance segment experienced growth in net premiums earned
primarily as a result of an increase in gross premiums written. Gross
premiums written increased in the quarter ended March 31, 2001 compared to
the quarter ended March 31, 2000 principally due to premium rate increases in
most lines of business, ranging from 5% to 8% on excess casualty lines to
approximately 20% on large property risks assumed. New business was written
in both environmental and professional liability lines, contributing
approximately $30.0 million in the quarter. In addition, XL Aerospace wrote
approximately $60.0 million and earned approximately $30.0 million in
aviation and satellite business in the first quarter of 2001. XL Aerospace
premiums were included in the reinsurance segment until December 31, 2000,
when the Company realigned its operations. Net premiums earned have also
increased due to premiums earned relating to environmental liability
business written in the prior year for which there was no corresponding
premium earned in the first quarter of 2000. These increases were partially
offset by the reduction of net premiums earned from business lines
discontinued in connection with the realignment of operations in the last
quarter of 2000.

     The following table presents the ratios for the insurance segment:



                                                       (UNAUDITED)
                                                    THREE MONTHS ENDED
                                                         MARCH 31
                                             ---------------------------------
                                                  2001               2000
                                             ----------------    -------------
                                                           
         Loss and loss expense ratio              53.2%             58.4%
         Underwriting expense ratio               28.6%             26.3%
                                             ----------------    -------------
         Combined ratio                           81.8%             84.7%
                                             ================    =============


     The loss and loss expense ratio improved in the first quarter of 2001
from the first quarter of 2000 primarily reflecting the emergence of a lower
level of reported losses in the quarter for prior underwriting years. The
underwriting expense ratio increased slightly in 2001 over 2000 primarily due
to changes in the allocation of operating expenses between segments.

                                      12


INSURANCE OPERATIONS - LLOYD'S SYNDICATES

     The Lloyd's syndicates write property, marine and energy, aviation and
satellite, professional indemnity, liability coverage and other specialty
lines, primarily of insurance but also reinsurance.

     The following table summarizes the underwriting loss for the Lloyd's
syndicates:



                                                                     (UNAUDITED)
                                                                 THREE MONTHS ENDED
                                                                      MARCH 31
                                                           --------------------------------
                                                               2001              2000            % CHANGE
                                                           --------------    --------------    --------------
                                                                                      
Net premiums earned                                          $  92,159         $ 103,062          (10.6%)
Fee income and other                                               602            (1,168)            NM
Net losses and loss expenses                                    65,926            80,687          (18.3%)
Acquisition costs                                               31,148            27,171           14.6%
Operating expenses                                               6,812             4,871           39.8%
Exchange gains                                                    (835)             (304)            NM
                                                           --------------    --------------    --------------
Net underwriting loss                                        $ (10,290)        $ (10,531)           2.3%
                                                           ==============    ==============    ==============


     Gross premiums written in the first quarter of 2001 increased by
approximately $53.3 million from the first quarter of 2000 due primarily
to a higher proportion of the total syndicates' capacity provided by the
Company, currently at 63% compared to 53% in the prior year. However, net
premiums earned for the same period were lower due to the reduction in net
premiums earned relating to the motor business sold at the end of 1999. The
Company retained the residual liability on this business, and the related net
premiums earned in the three months ended March 31, 2001 and 2000 were $2.1
million and $46.7 million, respectively. Net premiums earned were also
affected by a decrease in reinsurance costs relating to a stop loss policy
under which coverage was significantly reduced in 2001 as compared to 2000.
While this has reduced reinsurance costs, it exposes the Company's Lloyd's
syndicates to potentially higher net losses. Although premium rates have
improved slightly from the first quarter of 2000 to the first quarter of
2001, rates have not improved to the extent the Company believes necessary.

     XL Brockbank's managing agencies earn fees and may, dependent upon
underwriting results, earn profit commissions from syndicates they manage in
order to offset their operating expenses. Fee income and other increased in
the quarter ended March 31, 2001 compared to the quarter ended March 31, 2000
due to profit commissions received from the 1998 underwriting year that was
recently closed per Lloyd's rules. No commissions were earned in the first
quarter of 2000 due to loss deterioration in the Lloyd's market, resulting in
expenses in excess of fee income.

     The following table presents the combined ratios for the Lloyd's
syndicates:



                                                     (UNAUDITED)
                                                  THREE MONTHS ENDED
                                                       MARCH 31
                                           ---------------------------------
                                                2001               2000
                                           ----------------    -------------
                                                         
         Loss and loss expense ratio             71.5%             78.3%
         Underwriting expense ratio              41.2%             31.1%
                                           ----------------    -------------
         Combined ratio                        112.7%             109.4%
                                           ================    =============


     Changes in the loss and loss expense ratio and underwriting expense
ratio primarily reflect the effect of the sale of the motor business. At
March 31, 2000, the residual motor business had a loss and loss expense ratio
of 87.3% and an underwriting expense ratio of 19.6%. Other business written
typically has lower loss ratios and higher commissions than the motor
business. The reduction in the loss and loss expense ratio was partially
offset by losses arising from the sinking of the Petrobras oil rig in the
first quarter of 2001 and unfavorable loss development from prior years. The
increase in operating expenses also reflects the increase in the syndicates'
capacity provided by the Company and therefore, a greater proportion of the
expenses are allocated to the Company.

                                      13


REINSURANCE OPERATIONS

     Reinsurance business written includes treaty and facultative reinsurance
to primary insurers of casualty risks, principally general liability,
professional liability, automobile and workers' compensation; commercial and
personal property risk, specialty risks, including fidelity and surety and
ocean marine; property catastrophe; property excess of loss; property
pro-rata; marine and energy; aviation and satellite; and various other
reinsurance to insurers on a worldwide basis. The Company endeavors to manage
its exposures to catastrophic events by limiting the amount of its exposure
in each geographic zone worldwide and requiring that its property catastrophe
contracts provide for aggregate limits and varying attachment points.

     The following table summarizes the underwriting profit for this segment:



                                           (UNAUDITED)
                                       THREE MONTHS ENDED
                                            MARCH 31
                                 --------------------------------
                                     2001              2000            % CHANGE
                                 --------------    --------------    --------------
                                                            
Net premiums earned                $ 266,860         $  239,040           11.6%
Fee income and other                   (563)                229            NM
Net losses and loss expenses         168,458            135,178           24.6%
Acquisition costs                     69,600             56,195           23.9%
Operating expenses                    16,706             26,432          (36.8%)
Exchange losses                          212              1,736            NM
                                 --------------    --------------    --------------
Net underwriting profit             $ 11,321         $   19,728          (42.6%)
                                 ==============    ==============    ==============


     The increase in net premiums earned reflects price increases in gross
premiums written across most lines of business in the first quarter of 2001
compared to the first quarter of 2000. These price increases included
approximately 15% on property catastrophe, approximately 20% on casualty
treaty reinsurance and approximately 20% to 30% on other property
reinsurance. The effect of the rate increases was reduced by $30.0 million of
premiums earned by XL Aerospace in the first quarter of 2001, now included in
the insurance segment. XL Aerospace premiums were included in the reinsurance
segment until December 31, 2000.

     The following table presents the ratios for the reinsurance segment:



                                                         (UNAUDITED)
                                                      THREE MONTHS ENDED
                                                           MARCH 31
                                               ---------------------------------
                                                    2001               2000
                                               ----------------    -------------
                                                             
         Loss and loss expense ratio                63.1%             56.5%
         Underwriting expense ratio                 32.4%             34.6%
                                               ----------------    -------------
         Combined ratio                             95.5%             91.1%
                                               ================    =============


     The increase in the loss and loss expense ratio is primarily the result
of losses arising from the Petrobras oil rig and the Seattle earthquake in
the first quarter of 2001. There were no significant losses in the first
quarter of 2000. The underwriting expense ratio as at March 31, 2001 is
slightly lower as compared with the ratio as at March 31, 2000. While
acquisition costs have increased due to profit commissions on prior year
business assumed, this was offset by a reduction in operating expenses
caused by a reduction in certain accrued compensation expenses of approximately
$5.0 million.

                                      14


FINANCIAL PRODUCTS AND SERVICES

     Financial products and services business written includes insurance and
reinsurance solutions for complex financial risks. These include financial
guaranty insurance and reinsurance, credit default swaps and other
collateralized transactions. While each of these is unique and is tailored
for the specific needs of the insured, they are typically multi-year
transactions. Due to the nature of these types of policies, premium volume as
well as any profit margin can vary significantly from period to period. The
Company has approached this market primarily on a "net-line" basis, but may
cede a portion of some risks to third parties from time to time. In 1999, the
Company began assuming large loss portfolios as part of its asset
accumulation strategy. The investment spread on these assets is included in
the discussion of investment operations below.

     Financial guaranties are conditional commitments that guarantee the
performance of a customer to a third party. The Company's potential liability
in the event of non-performance by the issuer of the insured obligation is
represented by its proportionate share of the aggregate outstanding principal
and interest payable ("insurance in force") on such insured obligation. At
March 31, 2001, the Company's aggregate insurance in force was approximately
$16.5 billion.

     The following table summarizes the underwriting results for this segment:



                                                (UNAUDITED)
                                            THREE MONTHS ENDED
                                                 MARCH 31
                                      --------------------------------
                                          2001              2000            % CHANGE
                                      --------------    --------------    --------------
                                                                 
Net premiums earned                      $ 5,821           $ 6,096              (4.5%)
Fee income and other                       5,007             4,623                8.3%
Net losses and loss expenses               1,615             1,435               12.5%
Acquisition costs                            321               342              (6.1%)
Operating expenses                        11,357             5,234              117.0%
                                      --------------    --------------    --------------
Net underwriting (loss) profit         $ (2,465)           $ 3,708                NM
                                      ==============    ==============    ==============


     Financial guaranty premiums are earned over the life of the exposure
which is generally longer than that in the Company's other operating
segments. Certain premiums, such as those received on an installment basis,
are not earned until the premium is reported. Gross premiums written
increased from $7.7 million in the first quarter of 2000 to $12.0 million in
the first quarter of 2001 principally due to new business. However, net
premiums earned decreased for the same period due to a change in the mix of
business with longer earning periods.

     The Company provides credit protection in credit default swap form, in
addition to financial guaranty insurance form. Revenues received in respect
of credit default swaps, net of estimated losses, are included as fee income
and earned over the life of the policies. Fee income as at March 31, 2001 and
2000 relates primarily to credit default swaps. As a result of the Company
adopting FAS 133 effective January 1, 2001, fee income and other at March 31,
2001 also includes a loss of $2.1 million relating to the fair value
adjustment on credit default swaps and a gain of $0.7 million relating to
weather derivatives.

     The following table presents the combined ratios for this segment:



                                                       (UNAUDITED)
                                                    THREE MONTHS ENDED
                                                         MARCH 31
                                             ---------------------------------
                                                  2001               2000
                                             ----------------    -------------
                                                           
         Loss and loss expense ratio              27.7%              23.5%
         Underwriting expense ratio              200.6%              91.5%
                                             ----------------    -------------
         Combined ratio                          228.3%             115.0%
                                             ================    =============


                                      15


     The Company's financial guaranty operations write business with an
expected loss ratio of approximately 25%. The calculation of the underwriting
expense ratio excludes fee income and other derived from credit default swap
transactions. If this income were included, the expense ratio and the
combined ratio would have been 107.6% and 135.6%, respectively, as at March
31, 2001 and 61.7% and 85.2%, respectively, as at March 31, 2000. The high
underwriting expense principally reflects the continued investment in
infrastructure for this segment.

INVESTMENT OPERATIONS

     The following table illustrates the change in net investment income and
net realized gains on sales of investments for the quarters ended March 31,
2001 and 2000:



                                                             (UNAUDITED)
                                                         THREE MONTHS ENDED
                                                              MARCH 31
                                                   --------------------------------
                                                       2001              2000            % CHANGE
                                                   --------------    --------------    --------------
                                                                              
Net investment income                                $ 129,351         $ 128,527               0.6%
Net realized gains on sales of investments           $  60,171         $  68,707             (12.4%)


     Net investment income increased marginally from the first quarter of
2000 as compared to the first quarter of 2001. Investments and cash
equivalents net of payables for investments purchased, excluding assets
relating to deposit liabilities, increased while investment yields at March
31, 2001 and 2000 remained comparable at approximately 6.6%. The Company
anticipates that investment income will be negatively affected by the easing
of interest rates by Federal Reserve.

     Assets relating to the deposit liabilities are included in investments
available for sale. Interest earned on these assets is reduced by the
investment expense relating to the accretion of the deposit liabilities.

     Net realized gains on sales of investments in the first quarter of 2000
were realized primarily from the sale of equity securities as the stock
markets reached record levels at that time. In the first quarter of 2001,
gains were realized primarily from the sale of fixed maturities due to
declining interest rates. Partially offsetting these gains was a realized
capital loss of $4.0 million where the Company determined there to be an
other than temporary decline in the value of an other investment.

OTHER REVENUES AND EXPENSES

     The following table sets forth other revenues and expenses for the
quarters ended March 31, 2001 and 2000:



                                                                     (UNAUDITED)
                                                                 THREE MONTHS ENDED
                                                                      MARCH 31
                                                           --------------------------------
                                                               2001              2000            % CHANGE
                                                           --------------    --------------    --------------
                                                                                      
Equity in net earnings of affiliates                           $ 28,388          $ 17,479          62.4%
Amortization of intangible assets                                14,468            14,052           3.0%
Corporate operating expenses                                     12,208            12,879          (5.2%)
Interest expense                                                  7,512             8,495         (11.6%)
Minority interest                                                 1,169               205            NM
Income tax benefit                                                2,909             8,147         (64.3%)


     The increase in equity in net earnings of affiliates as at March 31,
2001 compared to March 31, 2000 is primarily attributable to the Company's
insurance and reinsurance affiliates, notably Le Mans Re, which was
negatively affected by European storm losses in the first quarter of 2000.
Earnings from investment affiliates remained relatively unchanged at
approximately $20.0 million for each quarter.

     The decrease in interest expense reflects a reduction in indebtedness
carried by the Company through the quarter in 2001 compared to 2000. The
Company anticipates the interest expense incurred will increase in future
periods due to the Company issuing at par $255.0 million of 6.58% Guaranteed
Senior Notes in April 2001.

                                      16


     The change in the income taxes of the Company reflects the effects of an
adjustment to the Company's deferred taxes for its London operations in the
quarter ended March 31, 2001, partially offset by an improvement in the
profitability of the Company's U.S. operations as compared to the quarter
ended March 31, 2000.

FINANCIAL CONDITION AND LIQUIDITY

     As a holding company, the Company's assets consist primarily of its
investments in subsidiaries, and future cash flows depend on the availability
of dividends or other statutorily permissible payments from its subsidiaries.
The ability to pay such dividends is limited by the applicable laws and
regulations of Bermuda, the United States, Ireland and the United Kingdom,
including those of the Society of Lloyd's. No assurance can be given that the
Company or its subsidiaries will be permitted to pay dividends in the future.
The Company's shareholders' equity at March 31, 2001 was $5.7 billion of
which $3.3 billion was retained earnings.

     At March 31, 2001, total investments available for sale and cash net of
unsettled investment trades were $9.2 billion compared to $9.1 billion at
December 31, 2000. This includes investments relating to Company's asset
accumulation business, which together with operational cash flows, have
increased during the quarter.

     The Company's fixed income investments including short-term investments
and cash equivalents at March 31, 2001 represented approximately 90% of
invested assets and were managed by several outside investment management
firms. Approximately 89.1% of fixed income securities are investment grade,
with 59.1% rated Aa or AA or better by a nationally recognized rating agency.
The average quality of the fixed income portfolio was AA.

     The net payable for investments purchased decreased from $1.4 billion at
December 31, 2000 to $1.2 billion as at March 31, 2001. This decrease results
from timing differences as investments are accounted for on a trade basis.

     Operational cash flows during the first quarter of 2001 improved from
the same period of 2000 primarily due to a lower level of losses paid in
2001. Certain business written by the Company has loss experience generally
characterized as having low frequency and high severity. This may result in
volatility in both the Company's results and operational cash flows. For the
quarters ended March 31, 2001 and 2000, the net amount of losses due to
claims activity paid by the Company was $334.6 million and $444.7 million,
respectively. Included in paid losses for the quarter ended March 31, 2000
was an amount of $74.0 million relating to a commutation payment where unpaid
losses were reduced by the same amount.

     During the quarter ended March 31, 2001, negative currency translation
adjustments were $26.1 million. This is shown as part of accumulated other
comprehensive income and primarily relates to unrealized losses on foreign
currency exchange rate movements in the quarter on the Company's investment in
Le Mans Re and certain subsidiaries where the functional currency is not the
U.S. dollar.

     The Company establishes reserves to provide for estimated claims, the
general expenses of administering the claims adjustment process and for
losses incurred but not reported. These reserves are calculated using
actuarial and other reserving techniques to project the estimated ultimate
net liability for losses and loss expenses. The Company's reserving practices
and the establishment of any particular reserve reflect management's judgment
concerning sound financial practice and does not represent any admission of
liability with respect to any claims made against the Company. No assurance
can be given that actual claims made and payments related thereto will not be
in excess of the amounts reserved.

     The Company has had several share repurchase programs in the past as
part of its capital management strategy. On January 9, 2000, the Board of
Directors authorized a program for the repurchase of shares up to $500.0
million. The repurchase of shares was announced in conjunction with a small
dividend increase of $0.04 per share per annum. Under this plan, the Company
has purchased 5.3 million shares up to May 11, 2001 at an aggregate cost of
$261.3 million or an average cost of $49.60 per share.

    As of March 31, 2001, the Company had bank, letter of credit and loan
facilities available from a variety of sources including commercial banks
totaling $2.4 billion of which $500.0 million in debt was outstanding. In
addition, $1.2 million of letters of credit were outstanding, 7.0% of which
were collateralized by the Company's investment portfolio, supporting U.S.
non-admitted business and the Company's Lloyd's capital requirements.

                                      17


FINANCIAL CONDITION AND LIQUIDITY (CONTINUED)

     The financing structure as of March 31, 2001 was as follows:



                                                                    IN USE/
FACILITY                                           COMMITMENT    OUTSTANDING
- --------                                           ----------    -----------
                                                           
DEBT:
   364 day Revolver                                  500,000          50,000
   2 facilities of 5 year Revolvers - total          350,000         350,000
   7.15% Notes due 2005                              100,000         100,000
                                                 -----------     -----------
                                                 $   950,000     $   500,000
                                                 ===========     ===========

LETTERS OF CREDIT:
   5 facilities - total                          $ 1,438,000     $ 1,213,000
                                                 ===========     ===========


     In the quarter ended March 31, 2001, the Company borrowed $50.0 million
under its $500.0 million 364-day revolving credit facility to finance its
share buyback program. The interest rate on funds borrowed was approximately
5.4%. A syndicate of banks provides the facility and borrowings are unsecured.

     Two syndicates of banks provide the two five-year facilities and
borrowings are unsecured. Under these facilities, the amount of $350.0
million outstanding at March 31, 2001 related primarily to the remaining
outstanding balance from the $300.0 million borrowed to finance the cash
option election available to shareholders in connection with the Mid Ocean
acquisition in August 1998, and $109.7 million borrowed to finance certain
acquisitions in 1999. The weighted average interest rate on funds borrowed
during the three months ended March 31, 2001 was approximately 6.0%.

     In 1995, NAC Re Corp, with which the Company merged in 1999, issued
$100.0 million of 7.15% Senior Notes due November 15, 2005 through a public
offering at a price of $99.9 million.

     Total pre-tax interest expense on the borrowings described above was
$7.5 million and $8.5 million for the three months ended March 31, 2001 and
2000, respectively. Associated with the Company's bank and loan commitments
are various loan covenants with which the Company was in compliance
throughout both three month periods.

     In April 2001, the Company issued at par $255.0 million of 6.58%
Guaranteed Senior Notes due April 2011 through a private placement to
institutional investors.

CURRENT OUTLOOK

     Most of the property and casualty markets in which the Company operates
have seen improvements in pricing and policy terms and conditions for
renewals of contracts the Company has underwritten thus far for 2001.
However, premium rates have not yet improved to the extent the Company
believes to be necessary in certain lines of business. In addition, it is
anticipated that underwriting results for the Lloyd's markets may not improve
at the expected rate.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     The Company is exposed to potential loss from various market risks,
including changes in interest rates and foreign currency exchange rates. The
Company manages its market risks based on guidelines established by
management. The Company enters into derivatives and other financial
instruments primarily for risk management purposes.

     This risk management discussion and the estimated amounts generated from
the sensitivity analyses are forward-looking statements of market risk
assuming certain adverse market conditions occur. Actual results in the
future may differ materially from these projected results due to actual
developments in the global financial markets. The results of analysis used by
the Company to assess and mitigate risk should not be considered projections
of

                                      18


future events of losses. See generally "--Cautionary Note Regarding
Forward-Looking Statements".

     The Company's investment portfolio consists of fixed income and equity
securities, denominated in both U.S. and foreign currencies. Accordingly,
earnings will be affected by, among other things, changes in interest rates,
equity prices and foreign currency exchange rates.

FOREIGN CURRENCY RISK MANAGEMENT

     The Company uses foreign exchange contracts to manage its exposure to
the effects of fluctuating foreign currencies on the value of its foreign
currency fixed maturities and equity investments. These contracts are not
designated as hedges for financial reporting purposes and therefore, realized
and unrealized gains and losses on these contracts are recorded in income in
the period in which they occur. These contracts generally have maturities of
three months or less. In addition, where the Company's investment managers
believe potential gains exist in a particular currency, a forward contract
may not be entered into. At March 31, 2001, forward foreign exchange
contracts with notional principal amounts totaling $247.0 million were
outstanding. The fair value of these contracts as at March 31, 2001 was
$260.7 million with unrealized gains of $13.7 million. Losses of $5.9 million
were realized during the quarter. Based on this value, a 10% appreciation or
depreciation of the U.S. dollar as compared to the level of other currencies
under contract at March 31, 2001 would have resulted in approximately $2.6
million and $17.5 million in unrealized gains, respectively.

     In addition, the Company also enters into foreign exchange contracts to
buy and sell foreign currencies in the course of trading its foreign currency
investments. These contracts are not designated as hedges, and generally have
maturities of two weeks or less. As such, any realized or unrealized gains or
losses are recorded in income in the period in which they occur. At March 31,
2001, the Company had $53.9 million of such contracts outstanding and had
recognized $0.2 million in realized and unrealized losses for the quarter.
Based on this value, a 10% appreciation or depreciation of U.S. dollar as
compared to the level of other currencies under contract at March 31, 2001
would have resulted in approximately $5.4 million in unrealized losses and
$6.0 million in realized gains, respectively.

     The Company also uses foreign exchange forward contracts to reduce its
exposure to premiums receivable denominated in foreign currencies. The
forward contract is closely matched with the receivable maturity date. Both
the foreign currency receivable and the offsetting forward contract are
marked to market on each balance sheet date, with any gains and losses
recognized in the income statement. As at March 31, 2001, the Company had
forward contracts outstanding for the sale of $14.1 million of foreign
currencies at fixed rates, primarily U.K. Sterling. Gains of $0.1 million
were realized during the first quarter of 2001.

     The Company attempts to manage the exchange volatility arising on
certain administration costs denominated in foreign currencies. Throughout
the year, forward contracts are entered into to acquire the foreign currency
at an agreed rate in the future. At March 31, 2001, the Company had forward
contracts outstanding for the purchase of $8.7 million of Euros and U.K.
Sterling at fixed rates. Activity was insignificant in the first quarter of
2001.

FINANCIAL MARKET EXPOSURE

     The Company also uses derivative investments to add value to the
portfolio where market inefficiencies are believed to exist, to equitize cash
holdings of equity managers and to adjust the duration of a portfolio of
fixed income securities to match the duration of related deposit liabilities.
At March 31, 2001, bond and stock index futures outstanding were $185.0
million with underlying

                                      19


investments having a market value of $3.2 billion. Gains of $1.1 million
were realized during the quarter. A 10% appreciation or depreciation of these
derivative instruments would have resulted in unrealized gains and unrealized
losses of $18.5 million, respectively.

     The Company provides credit protection in credit default swap form, in
addition to financial guaranty insurance form. The Company also trades in
weather derivatives. These types of transactions may expose the Company to
financial market risk through changes in interest rates, credit spreads and
other market factors. Further discussion of these contracts is provided in
Note 2 to the Consolidated Financial Statements.

ACCOUNTING PRONOUNCEMENTS

     See Note 2 to the Consolidated Financial Statements.

SUBSEQUENT EVENTS

     See Note 4 to the Consolidated Financial Statements.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

     The Private Securities Litigation Reform Act of 1995 ("PSLRA") provides
a "safe harbor" for forward-looking statements. This Form 10-Q, the Company's
Annual Report to Shareholders, any proxy statement, any other Form 10-Q,
Form 10-K or Form 8-K of the Company or any other written or oral statements
made by or on behalf of the Company may include forward-looking statements
which reflect the Company's current views with respect to future events and
financial performance. Such statements include forward-looking statements
both with respect to the Company and the insurance and reinsurance sectors in
general (both as to underwriting and investment matters). Statements which
include the words "expect", "intend", "plan", "believe", "project",
"anticipate", "will", and similar statements of a future or forward-looking
nature identify forward-looking statements for purposes of the PSLRA or
otherwise.

     All forward-looking statements address matters that involve risks and
uncertainties. Accordingly, there are or will be important factors that could
cause actual results to differ materially from those indicated in such
statements. The Company believes that these factors include, but are not
limited to, the following: (i) ineffectiveness or obsolescence of the
Company's business strategy due to changes in current or future market
conditions; (ii) increased competition on the basis of pricing, capacity,
coverage terms or other factors; (iii) greater frequency or severity of
claims and loss activity, including as a result of natural or man-made
catastrophic events, than the Company's underwriting, reserving or investment
practices anticipate based on historical experience or industry data; (iv)
developments in the world's financial and capital markets which adversely
affect the performance of the Company's investments; (v) changes in
regulation or tax laws applicable to the Company, its subsidiaries, brokers
or customers; (vi) acceptance of the Company's products and services,
including new products and services; (vii) changes in the availability, cost
or quality of reinsurance; (viii) changes in the distribution or placement of
risks due to increased consolidation of insurance and reinsurance brokers;
(ix) loss of key personnel; (x) the effects of mergers, acquisitions and
divestitures, including, without limitation, the Winterthur International
acquisition; (xi) changes in rating agency policies or practices; (xii)
changes in accounting policies or practices; and (xiii) changes in general
economic conditions, including inflation, foreign currency exchange rates and
other factors. The foregoing review of important factors should not be
construed as exhaustive and should be read in conjunction with the other
cautionary statements that are included herein or elsewhere. The Company
undertakes no obligation to publicly update or revise any forward-looking
statement, whether as a result of new information, future developments or
otherwise.

                                      20


                                 XL CAPITAL LTD
                           PART II - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS

     The Company is a party to various legal proceedings, including
arbitrations, arising in the ordinary course of business. Such legal
proceedings generally relate to claims asserted by or against the Company's
subsidiaries in the ordinary course of their respective insurance and
reinsurance operations. The Company does not believe that the eventual
resolution of any of the legal proceedings to which it is a party will result
in a material adverse effect on its financial condition or results of
operations.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SHAREHOLDERS

     None.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

EXHIBITS

     None.

REPORTS ON FORM 8-K

     Current Report on Form 8-K filed on February 23, 2001, under Item 5
thereof.

                                      21


                                   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 hereunto duly authorized.

                                             XL CAPITAL LTD
                          ----------------------------------------------------
                                                                  (Registrant)

May 15, 2001                                               /s/ Brian M. O'Hara
                          ----------------------------------------------------
                                                               Brian M. O'Hara
                                         President and Chief Executive Officer

May 15, 2001                                             /s/ Jerry De St. Paer
                          ----------------------------------------------------
                                                             Jerry De St. Paer
                          Executive Vice President and Chief Financial Officer

                                      22