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 JUNE 30, 2002

                         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 August 2, 2002, there were 135,780,655 outstanding 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 June 30,  2002 and
          December 31, 2001 (Unaudited) .............................      3

          Consolidated  Statements  of Income  and  Comprehensive
          Income for the Three  Months  Ended  June 30,  2002 and
          2001 (Unaudited) and the Six Months Ended June 30, 2002
          and 2001 (Unaudited) ......................................      4

          Consolidated Statements of Shareholders' Equity for the
          Six Months Ended June 30, 2002 and 2001 (Unaudited) .......      5

          Consolidated  Statements  of  Cash  Flows  for  the Six
          Months Ended June 30, 2002 and 2001 (Unaudited) ...........      6

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

Item 2.   Management's  Discussion  and  Analysis  of  Results of
          Operations and Financial Condition ........................     19

Item 3.   Quantitative  and Qualitative  Disclosure  about Market
          Risk ......................................................     36

                     PART II. OTHER INFORMATION


Item 1.   Legal Proceedings .........................................     39

Item 4.   Submission of Matters to a Vote of Shareholders ...........     39

Item 6.   Exhibits and Reports on Form 8-K ..........................     39

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)
                                                     --------------------------
                                                        JUNE 30,   DECEMBER 31,
                                                          2002         2001
                                                     ------------  ------------
                                   A S S E T S

Investments:
  Fixed maturities at fair value
    (amortized cost: 2002, $12,009,617;
    2001, $10,945,568) ............................   $11,922,363   $10,831,927
  Equity securities, at fair value
    (cost: 2002, $715,702; 2001, $575,090) ........       662,138       547,805
  Short-term investments, at fair value
    (amortized cost: 2002, $891,485;
    2001, $1,050,015) .............................       881,819     1,050,113
                                                      -----------   -----------
           Total investments available for sale ...    13,466,320    12,429,845
  Investments in affiliates .......................     1,234,174     1,037,344
  Other investments ...............................       223,059       273,528
                                                      -----------   -----------
           Total investments ......................    14,923,553    13,740,717
Cash and cash equivalents .........................     2,278,754     1,863,861
Accrued investment income .........................       196,990       180,305
Deferred acquisition costs ........................       631,977       394,258
Prepaid reinsurance premiums ......................     1,023,610       846,081
Premiums receivable ...............................     3,397,482     2,182,348
Reinsurance balances receivable ...................     1,448,156     1,246,106
Unpaid losses and loss expenses recoverable .......     4,727,297     5,033,952
Goodwill and other intangible assets ..............     1,648,475     1,616,943
Deferred tax asset, net ...........................       389,675       419,222
Other assets ......................................       523,296       439,282
                                                      -----------   -----------
           Total assets ...........................   $31,189,265   $27,963,075
                                                      ===========   ===========

      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 ...................   $12,396,503   $11,825,680
Deposit liabilities and policy benefit reserves ...     2,828,755     2,374,164
Unearned premiums .................................     4,145,201     2,682,089
Notes payable and  debt ...........................     1,863,816     1,604,877
Reinsurance balances payable ......................     2,027,837     1,672,122
Net payable for investments purchased .............     1,453,400     1,247,027
Other liabilities .................................     1,045,000     1,071,402
Minority interest .................................        53,222        48,530
                                                      -----------   -----------
           Total liabilities ......................   $25,813,734   $22,525,891
                                                      -----------   -----------

Commitments and Contingencies

Shareholders' Equity:
  Authorized, 999,990,000 Class A ordinary shares,
    par value $0.01 Issued and outstanding:
    (2002, 135,755,752; 2001, 134,734,491) ........   $     1,358   $     1,347
Contributed surplus ...............................     3,439,868     3,378,549
Accumulated other comprehensive loss ..............      (193,051)     (213,013)
Deferred compensation .............................       (38,038)      (27,177)
Retained earnings .................................     2,165,394     2,297,478
                                                      -----------   -----------
           Total shareholders' equity .............   $ 5,375,531   $ 5,437,184
                                                      -----------   -----------
           Total liabilities and
             shareholders' equity .................   $31,189,265   $27,963,075
                                                      ===========   ===========

           See accompanying Notes to 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)                (UNAUDITED)
                                                                          THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                               JUNE 30                     JUNE 30
                                                                       ------------------------    -------------------------
                                                                          2002          2001          2002           2001
                                                                       -----------    ---------    -----------    ----------
                                                                                                      
Revenues:
  Net premiums earned - general operations .........................   $ 1,068,160    $ 640,984    $ 2,101,113    $1,183,138
  Net premiums earned - life operations ............................        10,497           --         49,690            --
  Net investment income ............................................       174,743      151,168        345,870       294,264
  Net realized (losses) gains on investments .......................      (110,002)     (36,098)      (216,022)       26,437
  Net realized and unrealized (losses) gains on derivative
     instruments ...................................................        (6,713)       5,026        (19,913)        2,662
  Equity in net income of investment affiliates ....................         7,931       23,196         40,116        43,570
  Fee income and other .............................................        23,452       11,493         32,320        18,562
                                                                       -----------    ---------    -----------    ----------
     Total revenues ................................................   $ 1,168,068    $ 795,769    $ 2,333,174    $1,568,633
                                                                       -----------    ---------    -----------    ----------
Expenses:
  Net losses and loss expenses incurred - general operations .......   $   844,627    $ 386,951    $ 1,491,551    $  717,155
  Claims and policy benefit reserves - life operations .............        18,816           --         66,579            --
  Acquisition costs ................................................       174,260      143,202        359,992       269,074
  Operating expenses ...............................................       180,906       81,898        326,051       154,956
  Exchange (gains) losses ..........................................       (23,206)       7,608        (31,570)        6,438
  Interest expense .................................................        40,139       26,168         81,761        47,425
  Amortization of intangible assets ................................            11       14,703            625        29,171
                                                                       -----------    ---------    -----------    ----------
    Total expenses .................................................   $ 1,235,553    $ 660,530    $ 2,294,989    $1,224,219
                                                                       -----------    ---------    -----------    ----------

(Loss) income before  minority  interest,  income tax expense
  and equity in net income of insurance and operating affiliates ...   $   (67,485)   $ 135,239    $    38,185    $  344,414
    Minority interest in net income of subsidiary ..................         1,779         (652)         4,034           517
    Income tax expense .............................................        22,900       13,603         36,854        10,694
    Equity in net income of insurance and operating affiliates .....          (416)      (6,318)          (448)      (14,332)
                                                                       -----------    ---------    -----------    ----------
Net (loss) income ..................................................   $   (91,748)   $ 128,606    $    (2,255)   $  347,535
                                                                       -----------    ---------    -----------    ----------

Change in net unrealized depreciation of investments ...............   $    68,848    $ (59,299)   $   (35,466)   $ (109,706)

Foreign currency translation adjustments ...........................        (1,649)      (7,360)        55,428       (33,482)
                                                                       -----------    ---------    -----------    ----------

Comprehensive (loss) income ........................................   $   (24,549)   $  61,947    $    17,707    $  204,347
                                                                       ===========    =========    ===========    ==========

Weighted average ordinary shares and ordinary share
  equivalents outstanding - basic ..................................       135,662      125,396        135,431       125,312
                                                                       ===========    =========    ===========    ==========

Weighted average ordinary shares and ordinary share
  equivalents outstanding - diluted ................................       135,662      127,765        135,431       127,546
                                                                       ===========    =========    ===========    ==========

Earnings per ordinary share and ordinary share
  equivalent - basic ...............................................   $     (0.68)   $    1.03    $     (0.02)   $     2.77
                                                                       ===========    =========    ===========    ==========

Earnings per ordinary share and ordinary share
  equivalent - diluted .............................................   $     (0.68)   $    1.01    $     (0.02)   $     2.72
                                                                       ===========    =========    ===========    ==========



           See accompanying Notes to Consolidated Financial Statements

                                       4



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

                                                            (UNAUDITED)
                                                         SIX MONTHS ENDED
                                                              JUNE 30
                                                   ----------------------------
                                                       2002             2001
                                                   -----------      -----------

ORDINARY SHARES:
  Balance-beginning of year ..................     $     1,347      $     1,250
  Issue of shares ............................               2               --
  Exercise of stock options ..................               9                8
  Repurchase of shares .......................              --               (2)
                                                   -----------      -----------
      Balance-end of period ..................     $     1,358      $     1,256
                                                   -----------      -----------

CONTRIBUTED SURPLUS:
  Balance-beginning of year ..................     $ 3,378,549      $ 2,497,416
  Issue of shares ............................          18,219           15,993
  Exercise of stock options ..................          43,100           28,633
  Repurchase of shares .......................              --           (4,607)
                                                   -----------      -----------
      Balance-end of period ..................     $ 3,439,868      $ 2,537,435
                                                   -----------      -----------

ACCUMULATED OTHER COMPREHENSIVE LOSS:
  Balance-beginning of year ..................     $  (213,013)     $  (104,712)
  Net change in unrealized losses on
    investment portfolio, net of tax .........         (34,309)        (110,470)
  Net change in unrealized gains on
    investment portfolio of affiliate ........          (1,157)             764
  Currency translation adjustments ...........          55,428          (33,482)
                                                   -----------      -----------
      Balance-end of period ..................     $  (193,051)     $  (247,900)
                                                   -----------      -----------

DEFERRED COMPENSATION:
   Balance-beginning of year .................     $   (27,177)     $   (17,727)
   Issue of restricted shares ................         (17,736)         (15,103)
   Amortization ..............................           6,875            4,775
                                                   -----------      -----------
      Balance-end of period ..................     $   (38,038)     $   (28,055)
                                                   -----------      -----------

RETAINED EARNINGS:
  Balance-beginning of year ..................     $ 2,297,478      $ 3,197,441
  Net (loss) income ..........................          (2,255)         347,535
  Cash dividends paid ........................        (128,255)        (116,944)
  Repurchase of shares .......................          (1,574)         (11,454)
                                                   -----------      -----------
      Balance-end of period ..................     $ 2,165,394      $ 3,416,578
                                                   -----------      -----------
TOTAL SHAREHOLDERS' EQUITY ...................     $ 5,375,531      $ 5,679,314
                                                   ===========      ===========


           See accompanying Notes to Consolidated Financial Statements

                                       5



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

                                                             (UNAUDITED)
                                                          SIX MONTHS ENDED
                                                               JUNE 30
                                                     --------------------------
                                                         2002           2001
                                                     -----------    -----------

CASH FLOWS PROVIDED  BY (USED IN)
  OPERATING ACTIVITIES:
  Net (loss) income ..............................   $    (2,255)   $   347,535
Adjustments to reconcile net income to net cash
  provided by (used in) operating activities:
  Net realized losses (gains) on investments .....       216,022        (26,437)
  Net realized and unrealized losses on
    derivative instruments .......................        19,913         (2,662)
  Amortization of discounts on fixed maturities ..       (13,872)       (21,517)
  Equity in net income of investment and
    insurance and operating affiliates ...........       (40,564)       (57,902)
  Amortization of deferred compensation ..........         6,875          4,775
     Amortization of intangible assets ...........           625         29,171
     Accretion of deposit liabilities ............        28,395         39,639
  Unpaid losses and loss expenses ................        32,438        373,453
  Unearned premiums ..............................     1,393,714        446,861
  Premiums receivable ............................    (1,142,645)      (367,968)
  Unpaid losses and loss expenses recoverable ....       390,789       (293,327)
  Prepaid reinsurance premiums ...................      (169,155)       (79,489)
  Reinsurance balances receivable ................      (139,317)       (86,229)
  Deferred acquisition costs .....................      (237,219)       (69,323)
  Reinsurance balances payable ...................       286,548        106,038
  Deferred tax asset .............................        33,111        (10,571)
  Other ..........................................       (98,767)       102,515
                                                     -----------    -----------
          Total adjustments ......................       566,891         87,027
                                                     -----------    -----------
  Net cash provided by operating activities ......       564,636        434,562
                                                     -----------    -----------
CASH FLOWS PROVIDED BY (USED IN)
  INVESTING ACTIVITIES:
  Proceeds from sale of fixed maturities and
    short-term investments .......................    22,304,489     13,857,761
  Proceeds from redemption of fixed maturities
    and short-term investments ...................     1,601,993        345,521
  Proceeds from sale of equity securities ........      (478,070)       515,591
  Purchases of fixed maturities and
    short-term investments .......................   (23,478,748)   (14,506,336)
  Purchases of equity securities .................      (281,549)      (475,660)
  Investments in affiliates, net of
    dividends received ...........................      (284,315)       (66,974)
  Acquisition of subsidiaries, net of
    cash acquired ................................       (32,197)       (20,586)
  Other investments ..............................        14,492        (76,145)
  Fixed assets and other .........................        (1,252)       (14,599)
                                                     -----------    -----------
  Net cash used in investing activities ..........      (635,157)      (441,427)

CASH FLOWS PROVIDED BY (USED IN)
  FINANCING ACTIVITIES:
  Proceeds from exercise of stock options ........        43,109         28,640
  Repurchase of shares ...........................        (1,575)       (16,063)
  Dividends paid .................................      (128,255)      (116,944)
  Proceeds from notes payable and debt ...........       596,814        891,500
  Repayment of notes payable and debt ............      (350,000)       (50,000)
  Deposit liabilities ............................       324,877         16,699
                                                     -----------    -----------
Net cash provided by financing activities ........       484,970        753,832
Effects of exchange rate changes on foreign
  currency cash ..................................           444           (455)
                                                     -----------    -----------
Increase in cash and cash equivalents ............       414,893        746,512
CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR ....   $ 1,863,861    $   930,469
                                                     -----------    -----------
CASH AND CASH EQUIVALENTS - END OF YEAR ..........   $ 2,278,754    $ 1,676,981
                                                     ===========    ===========


           See accompanying Notes to Consolidated Financial Statements

                                       6



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

1.    BASIS OF PREPARATION AND CONSOLIDATION

      These unaudited  consolidated financial statements include the accounts of
XL Capital  Ltd and all of 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 at 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
amounts  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 these estimates.

      To facilitate period to period comparisons, certain reclassifications have
been made to prior year consolidated  financial  statement amounts to conform to
current year presentation. There was no effect on net income from this change in
presentation.

2.    ACCOUNTING PRONOUNCEMENTS

      Effective  January 1,  2002,  the  Company  adopted  Financial  Accounting
Standard ("FAS") 142, "Goodwill and Other Intangible Assets".  FAS 142 addresses
financial accounting and reporting for goodwill and other intangible assets both
upon  acquisition  and after these assets have initially been  recognized in the
financial statements. Adoption of FAS 142 has resulted in the Company ceasing to
amortize  goodwill.  The Company has assessed the carrying  value of goodwill in
accordance  with FAS 142 and has  determined  that these  assets  are  currently
unimpaired.

      The following is the pro forma effect on net income and earnings per share
for the three month and six month  periods  ended June 30, 2001 had FAS 142 been
effective  January 1, 2001 as compared to the actual net income and earnings per
share for the three month and six month periods ended June 30, 2002:



                                                                             THREE MONTHS                 SIX MONTHS
                                                                             ENDED JUNE 30               ENDED JUNE 30
                                                                       ------------------------    -------------------------
                                                                           2002         2001           2002          2001
                                                                       -----------    ---------    -----------    ----------
                                                                                                      
NET (LOSS) INCOME:
   Reported net (loss) income .......................................  $   (91,748)   $ 128,606    $    (2,255)   $  347,535
   Goodwill amortization ............................................           --       14,495             --        28,599
                                                                       -----------    ---------    -----------    ----------
   Adjusted net (loss) income .......................................  $   (91,748)   $ 143,101    $    (2,255)   $  376,134
                                                                       -----------    ---------    -----------    ----------

BASIC EARNINGS PER SHARE:
   Reported basic (loss) earnings per share .........................  $     (0.68)   $    1.03    $     (0.02)   $     2.77
   Goodwill amortization ............................................           --         0.11             --          0.23
                                                                       -----------    ---------    -----------    ----------
   Adjusted basic (loss) earnings per share .........................  $     (0.68)   $    1.14    $     (0.02)   $     3.00
                                                                       -----------    ---------    -----------    ----------

DILUTED EARNINGS PER SHARE:
   Reported diluted (loss)earnings per share ........................  $     (0.68)   $    1.01    $     (0.02)   $     2.72
   Goodwill amortization ............................................           --         0.11             --          0.23
                                                                       -----------    ---------    -----------    ----------
   Adjusted diluted (loss) earnings per share .......................  $     (0.68)   $    1.12    $     (0.02)   $     2.95
                                                                       -----------    ---------    -----------    ----------


                                       7



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

2.    ACCOUNTING PRONOUNCEMENTS (CONTINUED)

      The following is the pro forma effect on net income and earnings per share
for the years ended December 31, 2001,  2000 and 1999 had FAS 142 been effective
January 1, 1999 as compared to the  reported  net income and  earnings per share
for the years ended December 31, 2001, 2000 and 1999:

                                                      YEAR ENDED DECEMBER 31
                                                --------------------------------
                                                   2001        2000       1999
                                                ---------   ---------  ---------

NET (LOSS) INCOME:
  Reported net (loss) income .................. $(576,135)  $ 506,352  $ 470,509
  Goodwill amortization .......................    57,426      57,579     49,141
                                                ---------   ---------  ---------
  Adjusted net (loss) income .................. $(518,709)  $ 563,931  $ 519,650
                                                ---------   ---------  ---------

BASIC EARNINGS PER SHARE:
  Reported basic (loss) earnings per share .... $   (4.55)  $    4.07  $    3.69
  Goodwill amortization .......................      0.46        0.46       0.38
                                                ---------   ---------  ---------
  Adjusted basic (loss) earnings per share .... $   (4.09)  $    4.53  $    4.07
                                                ---------   ---------  ---------

DILUTED EARNINGS PER SHARE:
  Reported diluted (loss)earnings per share ... $   (4.55)  $    4.03  $    3.62
  Goodwill amortization .......................      0.46        0.46       0.37
                                                ---------   ---------  ---------
  Adjusted diluted (loss) earnings per share .. $   (4.09)  $    4.49  $    3.99
                                                ---------   ---------  ---------


      Goodwill  comprises  approximately  98% of the  total  goodwill  and other
intangible assets at June 30, 2002. The remaining balance represents  intangible
assets that are being  amortized  over their  estimated  useful lives of periods
between six and twenty years.

3.    SEGMENT INFORMATION

      The  Company is  organized  into  three  operating  segments -  insurance,
reinsurance  and  financial  products  and services - in addition to a corporate
segment that includes the  investment  and financing  activities of the Company.
General  operations  and life  operations are disclosed  separately  within each
segment.  There were no significant  life  operations in the first six months of
2001.  General  operations  include  property and casualty lines of business and
financial products and services. Effective January 1, 2002, the Company provides
100% of the capacity of its Lloyd's syndicates and these operations are included
in the insurance segment and are no longer shown separately.

      The  Company   evaluates  the   performance   of  each  segment  based  on
underwriting  profit or loss.  Other  items of revenue  and  expenditure  of the
Company are not  evaluated  at the  segment  level for  general  operations.  In
addition,  the  Company  does not  allocate  assets by segment  for its  general
operations.  Investment assets related to the Company's life operations are held
in portfolios  that are separately  managed.  Net  investment  income from these
assets is included in net income from life operations.

      Certain lines of business within general operations written by the Company
have 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.

                                       8



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

3.    SEGMENT INFORMATION (CONTINUED)

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

QUARTER ENDED JUNE 30, 2002:



                                                                         TOTAL        FINANCIAL
                                                                      INSURANCE AND    PRODUCTS
                                           INSURANCE    REINSURANCE    REINSURANCE  AND SERVICES   TOTAL
                                           ---------    -----------   ------------- ------------ -----------
                                                                                  
GENERAL OPERATIONS:
Net premiums earned                        $ 549,776     $ 495,300     $ 1,045,076     $23,084   $ 1,068,160
Fee income and other                          10,886         8,506          19,392       4,060        23,452
Net losses and loss expenses (1)             410,397       427,561         837,958       6,669       844,627
Acquisition costs                             67,644       100,295         167,939       5,045       172,984
Operating expenses (2)                       111,241        31,021         142,262      12,312       154,574
Exchange gains                                22,181         1,025          23,206          --        23,206
                                           ---------     ---------     -----------     -------   -----------
Underwriting (loss) profit                 $  (6,439)    $ (54,046)    $   (60,485)    $ 3,118   $   (57,367)
                                           ---------     ---------     -----------     -------   -----------

LIFE OPERATIONS:
Life premiums earned                       $      --     $  10,497     $    10,497     $    --   $    10,497
Fee income and other                              --            --              --          --            --
Claims and policy benefit reserves                --        18,816          18,816          --        18,816
Acquisition costs and operating expenses          --         2,467           2,467          --         2,467
Net investment income                             --        16,825          16,825          --        16,825
                                           ---------     ---------     -----------     -------   -----------
Net income from life operations            $      --     $   6,039     $     6,039     $    --   $     6,039
                                           ---------     ---------     -----------     -------   -----------

Net investment income                                                                            $   157,918
Net realized and unrealized losses on
  investments and derivative instruments                                                            (116,715)
Equity in net income of affiliates                                                                     8,347
Interest expense                                                                                      40,139
Amortization of intangible assets                                                                         11
Corporate operating expenses (2)                                                                      25,141
Minority interest                                                                                      1,779
Income tax expense                                                                                    22,900
                                                                                                 -----------
NET LOSS                                                                                         $   (91,748)
                                                                                                 ===========

GENERAL OPERATIONS:
Loss and loss expense ratio (3)                74.6%         86.3%           80.2%
Underwriting expense ratio (3)                 32.6%         26.5%           29.7%
                                           ---------     ---------     -----------
Combined ratio (3)                            107.2%        112.8%          109.9%
                                           =========     =========     ===========


(1)   Net losses and loss expenses include an increase to loss reserves of $73.0
      million and $127.0  million in the  insurance  and  reinsurance  segments,
      respectively, related to the  September 11 event.  See  Note 4 for further
      details.

(2)   Operating expenses exclude corporate operating expenses, shown separately.

(3)   Ratios  are  based on net  premiums  earned  from  general  insurance  and
      reinsurance  operations,  excluding fee income and other. The underwriting
      expense ratio excludes exchange gains.

                                       9



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

3.    SEGMENT INFORMATION (CONTINUED)

QUARTER ENDED JUNE 30, 2001:



                                                                           TOTAL       FINANCIAL
                                                                       INSURANCE AND    PRODUCTS
                                            INSURANCE    REINSURANCE    REINSURANCE   AND SERVICES     TOTAL
                                            ---------    -----------   -------------  ------------  -----------
                                                                                     
GENERAL OPERATIONS:
Net premiums earned                         $ 339,923     $ 292,407     $   632,330     $ 8,654     $   640,984
Fee income and other                              413           714           1,127      10,366          11,493
Net losses and loss expenses                  201,598       183,339         384,937       2,014         386,951
Acquisition costs                              65,919        76,126         142,045       1,157         143,202
Operating expenses (1)                         33,565        23,069          56,634       6,863          63,497
Exchange losses                                 2,783         4,825           7,608          --           7,608
                                            ---------     ---------     -----------     -------     -----------
Underwriting profit                         $  36,471     $   5,762     $    42,233     $ 8,986     $    51,219
                                            ---------     ---------     -----------     -------     -----------

Net investment income                                                                               $   151,168
Net realized and unrealized losses on
  investments and derivative instruments                                                                (31,072)
Equity in net income of affiliates                                                                       29,514
Interest expense                                                                                         26,168
Amortization of intangible assets                                                                        14,703
Corporate operating expenses (1)                                                                         18,401
Minority interest                                                                                          (652)
Income tax expense                                                                                       13,603
                                                                                                    -----------
NET INCOME                                                                                          $   128,606
                                                                                                    ===========

GENERAL OPERATIONS:
Loss and loss expense ratio (2)                 59.3%         62.7%           60.9%
Underwriting expense ratio (2)                  29.3%         33.9%           31.4%
                                            ---------     ---------     -----------
Combined ratio (2)                              88.6%         96.6%           92.3%
                                            =========     =========     ===========


(1)   Operating expenses exclude corporate operating expenses, shown separately.

(2)   Ratios  are  based on net  premiums  earned  from  general  insurance  and
      reinsurance  operations,  excluding fee income and other. The underwriting
      expense ratio excludes exchange losses.

                                       10



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

3.    SEGMENT INFORMATION (CONTINUED)

SIX MONTHS ENDED JUNE 30, 2002:



                                                                           TOTAL       FINANCIAL
                                                                       INSURANCE AND    PRODUCTS
                                            INSURANCE    REINSURANCE    REINSURANCE   AND SERVICES     TOTAL
                                            ---------    -----------   -------------  ------------  -----------
                                                                                     
GENERAL OPERATIONS:
Net premiums earned                         $1,142,432    $ 916,467     $ 2,058,899     $42,214     $ 2,101,113
Fee income and other                           17,431         9,405          26,836       5,482          32,318
Net losses and loss expenses (1)              786,777       692,193       1,478,970      12,581       1,491,551
Acquisition costs                             159,609       192,509         352,118       6,003         358,121
Operating expenses (2)                        200,214        49,707         249,921      27,302         277,223
Exchange gains                                 24,293         7,277          31,570          --          31,570
                                            ---------     ---------     -----------     -------     -----------
Underwriting profit (loss)                  $  37,556     $  (1,260)    $    36,296     $ 1,810     $    38,106
                                            ---------     ---------     -----------     -------     -----------

LIFE OPERATIONS:
Life premiums earned                        $      --     $  49,690     $    49,690     $    --     $    49,690
Fee income and other                               --             2               2          --               2
Claims and policy benefit reserves                 --        66,579          66,579          --          66,579
Acquisition costs and operating expenses           --         4,145           4,145          --           4,145
Net investment income                              --        32,343          32,343          --          32,343
                                            ---------     ---------     -----------     -------     -----------
Net income from life operations             $      --     $  11,311     $    11,311     $    --     $    11,311
                                            ---------     ---------     -----------     -------     -----------

Net investment income                                                                               $   313,527
Net realized and unrealized losses on
  investments and derivative instruments                                                               (235,935)
Equity in net income of affiliates                                                                       40,564
Interest expense                                                                                         81,761
Amortization of intangible assets                                                                           625
Corporate operating expenses (2)                                                                         46,554
Minority interest                                                                                         4,034
Income tax expense                                                                                       36,854
                                                                                                    -----------
NET LOSS                                                                                            $    (2,255)
                                                                                                    ===========

GENERAL OPERATIONS:
Loss and loss expense ratio (3)                 68.9%         75.5%           71.8%
Underwriting expense ratio (3)                  31.5%         26.4%           29.2%
                                            ---------     ---------     -----------
Combined ratio (3)                             100.4%        101.9%          101.1%
                                            =========     =========     ===========


(1)   Net losses and loss expenses include an increase to loss reserves of $73.0
      million and $127.0  million in the  insurance  and  reinsurance  segments,
      respectively, related to the September 11 event.

(2)   Operating expenses exclude corporate operating expenses, shown separately.

(3)   Ratios  are  based on net  premiums  earned  from  general  insurance  and
      reinsurance  operations,  excluding fee income and other. The underwriting
      expense ratio excludes exchange gains.

                                       11



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


3.    SEGMENT INFORMATION (CONTINUED)

SIX MONTHS ENDED JUNE 30, 2001:



                                                                           TOTAL       FINANCIAL
                                                                       INSURANCE AND    PRODUCTS
                                            INSURANCE    REINSURANCE    REINSURANCE   AND SERVICES     TOTAL
                                            ---------    -----------   -------------  ------------  -----------
                                                                                     
GENERAL OPERATIONS:
Net premiums earned                         $ 609,396     $ 559,267     $ 1,168,663     $14,475     $ 1,183,138
Fee income and other                            3,038           151           3,189      15,373          18,562
Net losses and loss expenses                  361,729       351,797         713,526       3,629         717,155
Acquisition costs                             121,870       145,726         267,596       1,478         269,074
Operating expenses (1)                         66,352        39,775         106,127      18,220         124,347
Exchange losses                                 1,401         5,037           6,438          --           6,438
                                            ---------     ---------     -----------     -------     -----------
Underwriting profit                         $  61,082     $  17,083     $    78,165     $ 6,521     $    84,686
                                            ---------     ---------     -----------     -------     -----------


Net investment income                                                                               $   294,264
Net realized and unrealized gains on
  investments and derivative instruments                                                                 29,099
Equity in net income of affiliates                                                                       57,902
Interest expense                                                                                         47,425
Amortization of intangible assets                                                                        29,171
Corporate operating expenses (1)                                                                         30,609
Minority interest                                                                                           517
Income tax expense                                                                                       10,694
                                                                                                    -----------
NET INCOME                                                                                          $   347 535
                                                                                                    ===========

GENERAL OPERATIONS:
Loss and loss expense ratio (2)                 59.4%         62.9%           61.1%
Underwriting expense ratio (2)                  30.9%         33.2%           32.0%
                                            ---------     ---------     -----------
Combined ratio (2)                              90.3%         96.1%           93.1%
                                            =========     =========     ===========


(1)   Operating expenses exclude corporate operating expenses, shown separately.

(2)   Ratios  are  based on net  premiums  earned  from  general  insurance  and
      reinsurance  operations,  excluding fee income and other. The underwriting
      expense ratio excludes exchange losses.

                                       12



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

3.    SEGMENT INFORMATION (CONTINUED)

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

QUARTER ENDED JUNE 30, 2002:

                                              GROSS         NET          NET
                                             PREMIUMS     PREMIUMS     PREMIUMS
                                             WRITTEN       WRITTEN      EARNED
                                            ----------   ----------   ----------
GENERAL OPERATIONS
Casualty insurance .......................  $  421,091   $  274,306   $  204,890
Casualty reinsurance .....................     206,110      200,456      198,982
Property catastrophe .....................      64,740       47,018       53,574
Other property ...........................     319,005      218,158      224,614
Marine, energy, aviation and satellite ...     178,046      120,475      119,256
Lloyd's syndicates (1) ...................     136,276      116,265       84,000
Accident and health (2) ..................     (38,048)     (40,073)      45,041
Financial products and services ..........      84,539       82,125       23,084
Other insurance (3) ......................     123,364       97,184       92,947
Other reinsurance (3) ....................      31,857       19,908       21,772
                                            ----------   ----------   ----------
Total general operations .................   1,526,980    1,135,822    1,068,160

LIFE OPERATIONS (4) ......................      19,968       11,529       10,497
                                            ----------   ----------   ----------
TOTAL ....................................  $1,546,948   $1,147,351   $1,078,657
                                            ==========   ==========   ==========

QUARTER ENDED JUNE 30, 2001:

                                              GROSS         NET          NET
                                             PREMIUMS     PREMIUMS     PREMIUMS
                                             WRITTEN       WRITTEN      EARNED
                                            ----------   ----------   ----------
GENERAL OPERATIONS
Casualty insurance .......................  $  250,039   $  170,261   $  113,502
Casualty reinsurance .....................     118,932       81,271       92,391
Property catastrophe .....................      50,892       44,726       41,035
Other property ...........................     175,535      128,075      124,787
Marine, energy, aviation and satellite ...      77,088       36,959       49,606
Lloyd's syndicates (1) ...................     162,242      145,042      118,387
Financial products and services ..........      29,214       28,994        8,654
Other insurance (3) ......................     102,823       85,100       51,723
Other reinsurance (3) ....................      39,082       28,724       40,899
                                            ----------   ----------   ----------
TOTAL ....................................  $1,005,847   $  749,152   $  640,984
                                            ==========   ==========   ==========

Footnotes appear on the following page.

                                       13



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

3.    SEGMENT INFORMATION (CONTINUED)

SIX MONTHS ENDED JUNE 30, 2002:
                                              GROSS         NET          NET
                                             PREMIUMS     PREMIUMS     PREMIUMS
                                             WRITTEN       WRITTEN      EARNED
                                            ----------   ----------   ----------
GENERAL OPERATIONS
Casualty insurance .......................  $  916,327   $  639,782   $  441,758
Casualty reinsurance .....................     656,439      576,898      358,827
Property catastrophe .....................     262,486      224,420      113,899
Other property ...........................     898,262      597,922      454,399
Marine, energy, aviation and satellite ...     475,916      346,732      223,043
Lloyd's syndicates (1) ...................     470,001      380,079      204,362
Accident and health (2) ..................      89,858       64,904       64,699
Financial products and services ..........     156,335      151,310       42,214
Other insurance (3) ......................     248,962      195,924      150,006
Other reinsurance (3) ....................     164,065      125,259       47,906
                                            ----------   ----------   ----------
Total general operations .................   4,338,651    3,303,230    2,101,113

LIFE OPERATIONS (4) ......................      58,496       48,497       49,690
                                            ----------   ----------   ----------
TOTAL ....................................  $4,397,147   $3,351,727   $2,150,803
                                            ==========   ==========   ==========

SIX MONTHS ENDED JUNE 30, 2001:
                                              GROSS         NET          NET
                                             PREMIUMS     PREMIUMS     PREMIUMS
                                             WRITTEN       WRITTEN      EARNED
                                            ----------   ----------   ----------
GENERAL OPERATIONS
Casualty insurance .......................  $  439,226   $  281,970   $  198,510
Casualty reinsurance .....................     290,322      204,316      163,780
Property catastrophe .....................     153,050      142,568       77,857
Other property ...........................     353,081      254,968      219,118
Marine, energy, aviation and satellite ...     254,665      152,367      111,428
Lloyd's syndicates (1) ...................     379,238      279,582      210,546
Financial products and services ..........      41,203       40,927       14,475
Other insurance (3) ......................     169,510      127,754       85,302
Other reinsurance (3) ....................      76,397       76,954      102,122
                                            ----------   ----------   ----------
TOTAL ....................................  $2,156,692   $1,561,406   $1,183,138
                                            ==========   ==========   ==========


(1)   The Company's  Lloyd's  syndicates write a variety of coverages, primarily
      marine, energy, aviation and satellite.

(2)   Accident and health  business  originally  included in the  acquisition of
      Winterthur  International  was written and earned commencing July 1, 2001.
      During  the  three  months  ended  June 30,  2002,  the  Company  sold the
      remaining  unearned  premium  related  to this  business,  totaling  $49.0
      million,  back to Winterthur Swiss Insurance  Company.  This was accounted
      for as a  return  premium.  For more  information  on the  acquisition  of
      Winterthur International,  see Note 5(c). Accident and health business was
      written by the Company's Lloyd's syndicates during the three and six month
      periods ended June 30, 2001.

(3)   Other  insurance  and  reinsurance  premiums  written  and earned  include
      political risk, surety, bonding, warranty and other lines.

(4)   The Company did not write any  significant  life business during the three
      month and six month periods ended June 30, 2001.

                                       14



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


4.    THE SEPTEMBER 11 EVENT

      As part of the Company's ongoing reserve review process and as a result of
loss  development  information  during the second  quarter of 2002,  the Company
believed  it was  necessary  to  increase  its  gross and net  reserves  for the
September 11 event by $200.0  million.  This increase  included  $127.0  million
related  to  the   reinsurance   segment,   primarily  due  to  higher  business
interruption  losses and  exposure to  potential  claims by the Lloyd's  Central
Guarantee Fund under a reinsurance  contract,  as to which the Company has fully
reserved its rights.  The remaining $73.0 million primarily  comprised a loss in
the accident and health book of the Company's Lloyd's operations.

5.    BUSINESS COMBINATIONS

      (A)   LE MANS RE

      Effective  January 1, 2002, the Company  increased its  shareholding in Le
Mans Re  from  49% to 67% in  order  to  expand  its  international  reinsurance
operations. Le Mans Re underwrites a worldwide portfolio comprising most classes
of property and casualty reinsurance business, together with a portfolio of life
reinsurance  business.  The  remaining 33% ownership is held by Les Mutuelles du
Mans Assurances Group ("MMA").  However, MMA does not have any economic interest
in the future  earnings  of Le Mans Re as a result of this  ownership  beginning
January 1, 2002 due to certain contractual  arrangements between the Company and
MMA.  Accordingly,  no minority interest has been recorded.  The Company has the
option to buy the remaining shares from MMA for approximately  $119.0 million in
cash on December 13, 2003.  The Company must provide  notice of its intention to
exercise prior to June 13, 2003. The Company  currently  intends to exercise its
option prior to this date. In addition, MMA has the option to sell the remaining
shares to the Company on December 13, 2003, or earlier if specific events occur,
for  approximately  $119.0 million in cash.  These events  include,  but are not
limited  to, a  reduction  of the  Standard & Poor's  rating of Le Mans Re and a
change of  control in either  the  Company or Le Mans Re. If the  Company or MMA
have not exercised  their options by December 13, 2003, the parties may agree to
extend the exercise period. The Company has accrued a liability for the purchase
of the  remaining  shares at  approximately  $119.0  million,  included in other
liabilities, at June 30, 2002.

      The cost of the  acquisition  of the increase in ownership,  including the
liability  discussed above, was approximately  $171.1 million.  Goodwill arising
from the acquisition  was  approximately  $50.0 million.  The Company expects to
complete the  allocation of goodwill and  intangible  assets by the end of 2002.
Cash paid, net of cash  acquired,  was $45.5 million during the six months ended
June 30, 2002.

      Pro forma financial information is not presented for the acquisition of Le
Mans  Re as  the  results  of  their  operations  are  not  significant  to  the
consolidated results of operations of the Company.

      (B)   LYNDON LIFE INSURANCE COMPANY

      In the first quarter of 2002, the Company  acquired  Lyndon Life Insurance
Company,  a shell company licensed in forty nine U.S. states, for the purpose of
obtaining  licenses  for  the  Company's  life  operations.   The  cost  of  the
acquisition was $13.5 million, paid in April 2002, and intangible assets arising
from the  acquisition  were $3.5  million.  No  goodwill  was  recorded  on this
acquisition.

                                       15



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

5.    BUSINESS COMBINATIONS (CONTINUED)

      (C)   WINTERTHUR INTERNATIONAL

      Effective  July 1, 2001,  the Company  acquired  Winterthur  International
primarily  to extend its  predominantly  North  American  based large  corporate
insurance business globally.  Results of operations for Winterthur International
have been included  effective  July 1, 2001.  The following  unaudited pro forma
financial  information  for the three month and six month periods ended June 30,
2001 includes the unaudited financial  information for Winterthur  International
for the  three  month  and six  month  periods  ended  June  30,  2001 as if the
acquisition of the Winterthur  International  operations  occurred on January 1,
2001. Winterthur  International's  results of operations for the three month and
six month  periods  ended June 30,  2001,  included  in the pro forma  financial
information,  have not been  adjusted for the  contractual  protection  that the
Company has received from the seller with effect from July 1, 2001.

      The pro forma  financial  information  for the  three  month and six month
periods ended June 30, 2001 is based upon  information  currently  available and
certain assumptions that the Company's  management believes are reasonable.  The
pro forma financial information does not purport to represent what the Company's
results of operations or financial condition would have been had the transaction
occurred  on such dates or to project the  Company's  results of  operations  or
financial condition for any future period or date. As a result of the above, the
pro forma  financial  information  should be  reviewed  with  caution  and undue
reliance should not be placed on such information.

                                  QUARTER ENDED             SIX MONTHS ENDED
                                     JUNE 30                    JUNE 30
                             ------------------------   ------------------------
                                2002          2001         2002          2001
                               Actual      Pro forma      Actual      Pro forma
                             ----------    ----------   ----------    ----------

Total revenues ............  $1,168,068    $  984,261   $2,333,174    $1,945,629
Net (loss) income(1) ......  $  (91,748)   $   66,495   $   (2,255)   $  223,140
(Loss) earnings
   per ordinary share:
    Basic .................  $    (0.68)   $     0.53   $    (0.02)   $     1.78
    Diluted ...............  $    (0.68)   $     0.52   $    (0.02)   $     1.75


(1)   Net (loss) income is adjusted for the effect of goodwill  amortization had
      FAS 142 been adopted effective January 1, 2001.

      As discussed in Note 3, the accident and health  business was sold back to
Winterthur Swiss Insurance  Company.  As a result of the ongoing process to fair
value identifiable assets and liabilities,  the excess of the selling price over
the carrying  value of this business was accounted for by adjusting the original
purchase price of Winterthur International.

6.    NOTES PAYABLE AND DEBT AND FINANCING ARRANGEMENTS

      In January 2002, the Company  issued $600.0  million par value  Guaranteed
Senior  Notes due January  2012.  The Notes were issued at 99.469% of their face
amount and gross proceeds were $596.8 million.  The Guaranteed Senior Notes have
a coupon of 6.5%.  Related  expenses of the offering  amounted to $7.9  million.
Proceeds of the Notes were used to pay down without  penalty  $350.0  million of
outstanding  revolving  credit in February  2002 that would have expired in June
2002, and for general corporate purposes.

                                       16



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

7.    DERIVATIVE INSTRUMENTS

      The  Company  enters  into  derivative  instruments  for risk  management,
trading and investment  purposes.  The Company is exposed to potential loss from
various market risks,  including  changes in interest  rates,  foreign  currency
exchange rates and commodity values. The commodity risk relates to the Company's
participation  in the weather and energy risk  management  markets.  The Company
manages its market risks based on guidelines  established by  management.  These
derivative  instruments  are carried at fair value with the resulting  gains and
losses recognized in income in the period in which they occur.

      The following  table  summarizes  these  instruments and the effect on net
income in the three months and six months ended June 30, 2002 and 2001:



                                                               THREE MONTHS     THREE MONTHS      SIX MONTHS       SIX MONTHS
                                                                  ENDED            ENDED            ENDED            ENDED
                                                               JUNE 30, 2002    JUNE 30, 2001    JUNE 30, 2002    JUNE 30, 2001
                                                               -------------    -------------    -------------    -------------
                                                                                                       
CREDIT DEFAULT SWAPS:
  Net premiums earned .......................................   $    21,116       $      --        $    28,547     $       --
  Losses and loss expenses ..................................       (22,530)             --            (27,156)            --
  Net unrealized losses on derivative instruments ...........        (8,710)             --            (10,159)            --
  Fee income and other ......................................            --           5,317                 --          8,661
                                                                -----------       ---------        -----------     ----------
    Total                                                       $   (10,124)      $   5,317        $    (8,768)    $    8,661
                                                                -----------       ---------        -----------     ----------

WEATHER AND ENERGY RISK MANAGEMENT PRODUCTS:
  Fee income and other ......................................   $     2,993       $   4,099        $     3,912     $    4,786

INVESTMENT DERIVATIVES:
  Net realized gains (losses) on derivative  instruments ....   $     6,097       $   9,592        $     7,404     $   (3,091)
  Net unrealized (losses) gains on derivative instruments ...        (4,100)         (4,566)           (17,158)         5,753
                                                                -----------       ---------        -----------     ----------
  Total                                                         $     1,997       $   5,026        $    (9,754)    $    2,662
                                                                -----------       ---------        -----------     ----------
EFFECT ON NET INCOME                                            $    (5,134)      $  14,442        $   (14,610)    $   16,109
                                                                ===========       =========        ===========     ==========



      The  Company  holds  warrants  in  conjunction  with  certain of its other
investments.  These  warrants are recorded at fair value based on quoted  market
prices.  For the three  month and six month  periods  ended June 30,  2002,  the
Company  recorded  an  unrealized  loss  of  $0.8  million  and  $14.2  million,
respectively, related to the change in fair value of these warrants, included in
net unrealized  (losses) gains on derivative  instruments.  The loss for the six
months  ended June 30,  2002  related  primarily  to a decrease  in the value of
warrants  of Mutual  Risk  Management  in the  first  quarter  of 2002.


                                       17



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


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



                                                             THREE MONTHS ENDED        SIX MONTHS ENDED
                                                                  June 30                   JUNE 30
                                                           ----------------------   ----------------------
                                                              2002         2001        2002         2001
                                                           ---------    ---------   ---------    ---------
                                                                                     
BASIC (LOSS) EARNINGS PER SHARE:
Net (loss) income ......................................   $ (91,748)   $ 128,606   $  (2,255)   $ 347,535
Weighted average ordinary shares outstanding ...........     135,662      125,396     135,431      125,312

Basic (loss) earnings per share ........................   $   (0.68)   $    1.03   $   (0.02)   $    2.77
                                                           =========    =========   =========    =========
DILUTED (LOSS) EARNINGS PER SHARE:
Net (loss) income ......................................   $ (91,748)   $ 128,606   $  (2,255)   $ 347,535
Weighted average ordinary shares outstanding-basic .....     135,662      125,396     135,431      125,312
Average stock options outstanding (1) ..................          --        2,369          --        2,234
                                                           ---------    ---------   ---------    ---------
Weighted average ordinary shares outstanding-diluted ...     135,662      127,765     135,431      127,546
                                                           ---------    ---------   ---------    ---------
Diluted (loss) earnings per share ......................   $   (0.68)   $    1.01   $   (0.02)   $    2.72
                                                           =========    =========   =========    =========
DIVIDENDS PER SHARE ....................................   $    0.47    $    0.46   $    0.94    $    0.92
                                                           =========    =========   =========    =========


(1)   Net of shares  repurchased  under the treasury stock method.  Basic shares
      outstanding are used to calculate net loss per share.

      Future  weighted  average number of shares  outstanding may be affected by
the  convertible  debt issued during 2001. Due to the  contingent  nature of the
conversion  features  of the debt,  there is no effect on diluted  earnings  per
share for the three months or six months ended June 30, 2002.

9.    COMMITMENTS AND CONTINGENCIES

      The decline in the Company's  ordinary share price  subsequent to June 30,
2002 could result in an  additional  interest  cost to the Company in respect of
the  Liquid  Yield  Option  Notes(TM)  ("LYONs")  issued  by the  Company.  Such
additional  cost is  contingent on the share price  performance  during a 30-day
trading  period prior to the first "put" date of  September 7, 2002.  Should the
share price relative to the accreted  conversion  price of the LYONs be equal to
or less  than  69% for 20 days  within  the 30 day  trading  period,  contingent
additional  principal  will  accrue for one year.  As the LYONs is a zero coupon
note,  additional  principal represents interest expense. It is not yet known if
such  additional  expense,  estimated at $1.9 million,  will be incurred for the
twelve month period from September 7, 2002 to September 6, 2003.  Alternatively,
the Noteholders have the right to require the Company to repurchase the Notes on
September 7, 2002. The Company cannot predict whether  Noteholders will exercise
such right but  currently  plans to  satisfy  any such  obligation  in cash from
general  operations should this occur. The amount of such repurchase  obligation
would be $295.8 million.

                                       18



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

         RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2002
                COMPARED TO THE THREE MONTHS ENDED JUNE 30, 2001
              (U.S. DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

GENERAL

      The following is a discussion of the Company's  results of operations  and
financial  condition and liquidity.  Certain  aspects of the Company's  business
have loss experience  characterized as low frequency and high severity. This may
result in volatility in both the Company's and an individual  segment's  results
of operations and financial condition.

      The Company's results for the three months ended June 30, 2002 include the
results of  Winterthur  International,  acquired by the Company with effect from
July 1, 2001.  They also include the results of Le Mans Re,  accounted  for as a
subsidiary with effect from January 1, 2002 following the Company's  acquisition
of  majority  ownership.  Previously,  the  Company's  share of Le Mans Re's net
income  was  included  in  equity  in net  income  of  insurance  and  operating
affiliates. As a result of these two transactions,  period to period comparisons
of the Company's results of operations and financial condition and liquidity may
not be meaningful.

      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
projections.  Actual results may differ  materially from those projected in such
forward-looking statements, and therefore undue reliance should not be placed on
them. See Item 3, "--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,  of the Company's Form 10-K for
the year ended December 31, 2001.

CRITICAL ACCOUNTING POLICIES

      The Company's critical  accounting  policies should be read in conjunction
with Item 7 of the Company's Form 10-K for the year ended December 31, 2001.

RESULTS OF OPERATIONS

      The following  table  presents an after-tax  analysis of the Company's net
(loss) income and (loss)  earnings per share for the three months ended June 30,
2002 and 2001:

                                                               (UNAUDITED)
                                                           THREE MONTHS ENDED
                                                                JUNE 30
                                                        ------------------------
                                                           2002           2001
                                                        ---------      ---------
Net operating income (1) ..........................     $  25,018      $ 160,062
Net realized (losses) gains on investments ........      (110,053)        36,482
Net realized and unrealized (loss) gains
  on derivative instruments .......................        (6,713)         5,026
                                                        ---------      ---------
Net (loss) income .................................     $ (91,748)     $ 128,606
                                                        =========      =========
(Loss) earnings per share - basic .................     $   (0.68)     $    1.03
                                                        =========      =========
(Loss) earnings per share - diluted ...............     $   (0.68)     $    1.01
                                                        =========      =========

                                       19



(1)   Net operating  income excludes  after-tax net realized gains and losses on
      investments   and  net  realized  and  unrealized   losses  on  derivative
      instruments.

      Net operating  income  decreased in the second quarter of 2002 compared to
the first  quarter of 2001  primarily  due to an  increase  in loss  reserves of
$200.0  million  related  to the  September  11 event.  Due  principally  to the
complexity  of the  claims and  inherent  lag in  reporting  from  insureds  and
cedants,  management  believed it was  necessary  to increase  the  estimate for
ultimate  losses  related to this  event.  This  increase  in net loss  reserves
included  $73.0  million in the  insurance  segment  and  $127.0  million in the
reinsurance segment, discussed more fully in each of the segments below.

      Net  income  was  significantly  reduced by an  increase  in net  realized
investment  losses  in the  second  quarter  of 2002.  Net  realized  losses  on
investments   included   a  loss   of   $92.5   million   related   to   certain
telecommunication fixed income securities,  including WorldCom and Adelphia. Net
income in 2001 included net realized gains.

SEGMENTS

INSURANCE OPERATIONS

      General  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  customs bonds,
surety,  political risk and specialty lines. No life insurance business has been
written in this segment.

      The following table summarizes the underwriting results for this segment:

                                                  (UNAUDITED)
                                               THREE MONTHS ENDED
                                                    JUNE 30
                                             ---------    ---------
                                                2002        2001      % CHANGE
                                             ---------    ---------   ---------
Net premiums earned ......................   $ 549,776    $ 339,923      61.73%
Fee income and other .....................      10,886          413          NM
Net losses and loss expenses .............     410,397      201,598      103.6%
Acquisition costs ........................      67,644       65,919        2.6%
Operating expenses .......................     111,241       33,565      231.4%
Exchange (gains) losses ..................     (22,181)       2,783          NM
                                             ---------    ---------   ---------
Underwriting (loss) profit ...............   $  (6,439)   $  36,471          NM
                                             =========    =========   =========
Net unrealized losses on credit
  default swaps ..........................   $  (3,964)   $      --          NM
                                             =========    =========   =========

* NM - Not Meaningful

      In the quarter  ended June 30, 2002,  the insurance  segment  included the
results of  Winterthur  International,  acquired  effective  July 1, 2001.  As a
result,  each of the  above  line  items for the  quarter  ended  June 30,  2002
experienced growth.  Further,  some business previously written by the Company's
insurance operations is now written by Winterthur  International.  Consequently,
period to period comparisons may not be meaningful.

      Net premiums earned included $183.9 million from Winterthur  International
in the quarter  ended June 30, 2002.  Excluding  Winterthur  International,  net
premiums  earned  increased in the quarter  ended June 30, 2002  compared to the
quarter ended June 30, 2001 by approximately  $26.0 million due to growth in new
business  written and significant  pricing  increases on business written in the
first six months of 2002. Pricing increases were experienced across all lines of
business  as a  result  of a  market  correction  following  five  years of poor
underwriting performance throughout the property and casualty industry caused by
a highly competitive environment.  These price increases were further compounded
by the  September 11 event.  The increase in net premiums  earned in the quarter
ended June 30, 2002 was partially  offset by a reduction in net premiums  earned
by the  Company's  Lloyd's  syndicates  following  the exit of certain  lines of
business.

                                       20



      The  increase  in fee income  and other for the second  quarter of 2002 as
compared to the second  quarter of 2001  related  primarily  to  consulting  and
administration  services  provided  by  Winterthur  International  for  employee
benefit plans of unrelated  companies.  These services will be  discontinued  in
2003. In addition,  in the quarter ended June 30, 2001, managing agency expenses
were  offset  against fee income  earned by the  managing  agency  from  Lloyd's
syndicates  not  owned by the  Company.  As the  Company  now  owns  100% of the
syndicate  capacity of its Lloyd's  operations  effective January 1, 2002, these
expenses are now included in operating expenses.

      Exchange gains of $22.2 million in the quarter ended June 30, 2002 related
to the decline in value of the U.S. dollar against other  currencies,  primarily
the U.K. sterling and Swiss franc where the value of certain monetary net assets
denominated  in these  currencies  increased.  The exchange  loss in the quarter
ended June 30,  2001 was due  primarily  to an increase in the value of the U.S.
dollar against the U.K. sterling.

      In 2001, the insurance  operations  began to write credit default swaps at
primary  layers in this  segment.  During the  quarter  ended  June 30, 2002, an
unrealized  loss of $4.0  million  was  recognized  related  to the  fair  value
adjustment for these credit default swaps.

      The following table presents the ratios for this segment:

                                                      (UNAUDITED)
                                                   THREE MONTHS ENDED
                                                        JUNE 30
                                                  --------------------
                                                   2002          2001
                                                  ------         -----
          Loss and loss expense ratio ..........   74.6%         59.3%
          Underwriting expense ratio ...........   32.6%         29.3%
                                                  ------         -----
          Combined ratio .......................  107.2%         88.6%
                                                  ======         =====

      The loss ratio  increased in the quarter  ended June 30, 2002  compared to
the same period of 2001  primarily  due to an  increase  in net losses  incurred
related to the September 11 event of $73.0 million. This was mainly attributable
to additional  loss reserves in the accident and health  business as a result of
the Company's ongoing reserve review process and additional information received
during the quarter.

      Excluding this increase in net losses incurred,  the loss ratio would have
been 61.4% in the quarter  ended June 30, 2002.  The quarter ended June 30, 2001
included  favorable  development  of loss reserves  related to certain  casualty
business written in prior underwriting years, partially offset by a net incurred
loss related to Tropical  Storm Allison.  There were no significant  catastrophe
events during the quarter ended June 30, 2002.

      It is uncertain at this time  whether the ongoing  political  and economic
crisis in Argentina  may result in losses under  political  risk  insurance  and
reinsurance  coverages  provided by the Company,  and if so, to what extent. The
Company  believes  both the  possibility  and  magnitude of such losses are more
likely to  increase  the  longer  the  crisis  remains  unresolved,  potentially
increasing this segment's loss ratio in future quarters.

      The underwriting expense ratio in the quarter ended June 30, 2002 included
acquisition and operating expenses for Winterthur  International of $9.2 million
and $54.4  million,  respectively.  These expenses were reduced by the effect of
purchase accounting treatment on the deferred acquisition costs of $9.6 million.
No such purchase adjustments for Winterthur International are required in future
quarters.  Had an historical level of deferred  acquisition costs for Winterthur
International been amortized, the expense ratio for this segment would have been
34.3% in the quarter ended June 30, 2002. Historically, Winterthur International
has had a higher  operational  expense ratio than the Company's  other insurance
operations and is currently incurring ongoing  integration costs.

      Excluding the effects of Winterthur International,  the operating expenses
increased  in the quarter  ended June 30, 2002 as compared to the quarter  ended
June 30, 2001 due to the growth of the U.S. based insurance operations,  notably
the professional and environmental  businesses.  In addition, there was a higher
amount of  allocated  corporate  expenses  in the U.S.  to this  segment  in the
quarter ended June 30, 2002.

                                       21



REINSURANCE OPERATIONS

REINSURANCE - GENERAL OPERATIONS

      General  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 risks;  specialty risks including  fidelity and
surety and ocean marine; property catastrophe; property excess of loss; property
pro-rata; marine and energy; aviation and satellite;  political risk 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  results for the general
operations of this segment:

                                              (UNAUDITED)
                                          THREE MONTHS ENDED
                                                JUNE 30
                                      --------------------------
                                         2002             2001         % CHANGE
                                      ---------        ---------       --------
Net premiums earned ................  $ 495,300        $ 292,407          69.4%
Fee income and other ...............      8,506              714             NM
Net losses and loss expenses .......    427,561          183,339         133.2%
Acquisition costs ..................    100,295           76,126          31.7%
Operating expenses .................     31,021           23,069          34.5%
Exchange (gains) losses ............     (1,025)           4,825             NM
                                      ---------        ---------       --------
Underwriting (loss) profit .........  $ (54,046)       $   5,762             NM
                                      =========        =========       ========

      Net premiums  earned in the second quarter of 2002  increased  compared to
the second quarter of 2001 primarily due to strong growth and pricing  increases
in business  written in the first half of 2002 and the latter half of 2001. This
increase  was  experienced  across  most  lines of  business,  notably  casualty
reinsurance and property lines.  Pricing increases  primarily reflected a market
correction following five years of poor underwriting  performance throughout the
property and casualty industry caused by a highly competitive environment. These
price increases were further  compounded by the September 11 event. In addition,
the inclusion of Le Mans Re  consolidated as a subsidiary  effective  January 1,
2002  contributed  $70.5 million of additional net premiums earned in the second
quarter of 2002.

      Fee income and other in the second  quarter of 2002  primarily  arose from
the  recognition  of unearned  income related to a contract that was commuted in
the quarter.

      The net exchange  gain in the quarter ended June 30, 2002 is primarily due
to a decline in the value of the U.S.  dollar against other  currencies in those
operations  that  transact  in  multiple  currencies.

      The following table presents the ratios for this segment:

                                                       (UNAUDITED)
                                                   THREE MONTHS ENDED
                                                         JUNE 30
                                                   -------------------
                                                    2002         2001
                                                   ------        -----
          Loss and loss expense ratio ...........   86.3%        62.7%
          Underwriting expense ratio ............   26.5%        33.9%
                                                   ------        -----
          Combined ratio ........................  112.8%        96.6%
                                                   ======        =====

      The increase in the loss and loss expense ratio for the quarter ended June
30, 2002 over the same  quarter of 2001 is due  primarily  to $127.0  million of
additional  losses  related to the  September 11 event.  These  additional  loss
reserves  included $35.0 million  related to reinsurance of the Lloyd's  Central
Guarantee  Fund,  which  notified its  reinsurers in the second quarter of 2002.
Additional  loss reserves of  approximately  $92.0 million were also recorded in
the  Company's  property and  aviation  lines due to an increase in the level of
reported losses.

                                       22




      Excluding  additional loss reserves related to the September 11 event, the
loss  ratio  would have been  60.7% in the  second  quarter of 2002,  reflecting
improved  terms and  conditions  on business  being  written and earned.  In the
quarter  ended June 30, 2001,  the Company had  favorable  loss  development  on
certain property business written in prior underwriting years that was partially
offset by net  incurred  losses  of $20.0  million  related  to  Tropical  Storm
Allison.

      It is uncertain at this time  whether the ongoing  political  and economic
crisis in Argentina  may result in losses under  political  risk  insurance  and
reinsurance  coverages  provided by the Company,  and if so, to what extent. The
Company  believes  both the  possibility  and  magnitude of such losses are more
likely to  increase  the  longer  the  crisis  remains  unresolved,  potentially
increasing this segment's loss ratio in future quarters.

      The decrease in expense ratio in the second quarter of 2002 as compared to
the second  quarter of 2001  reflected  the high growth in net  premiums  earned
relative to a smaller  increase in operating  expenses,  which  generally do not
change in direct  proportion to changes in net premiums earned.  In addition,  a
change in the mix of  business  included  in net  premium  earned in the quarter
ended June 30, 2002 caused a relatively smaller growth in acquisition  expenses,
where certain lines of business had lower commission rates.

REINSURANCE - LIFE OPERATIONS

      Life business written by the reinsurance operations includes long duration
annuity contracts and traditional mortality risk reinsurance.  No such contracts
were written in the second  quarter of 2001.  Due to the nature of some of these
contracts, premium volume may vary significantly from period to period.

      The following summarizes net income from life operations:

                                                           (UNAUDITED)
                                                        THREE MONTHS ENDED
                                                             JUNE 30
                                                        -----------------
                                                          2002       2001
                                                        -------      ----
Net premiums earned ..................................  $10,497      $ --

Claims and policy benefit reserves ...................   18,816        --
Acquisition costs ....................................    1,276        --
Operating expenses ...................................    1,191        --
Net investment income ................................   16,825        --
                                                        -------      ----
Net income from life operations                         $ 6,039      $ --
                                                        =======      ====

      Net investment income is included in net income from life operations as it
relates to income  earned on portfolios of  segregated  life  investment  assets
received  that are  matched by the  assumption  of policy  benefit  reserves  on
contracts  written.  The accretion of the policy benefit reserves is included in
claims and policy benefit reserves.

FINANCIAL PRODUCTS AND SERVICES OPERATIONS

      Financial  products  and services  business  written  includes  insurance,
reinsurance and derivative  solutions for complex financial risks. These include
financial  guaranty  insurance and reinsurance,  credit enhancement swaps, other
collateralized  transactions  and weather and energy risk  management  products.
While these  transactions  are usually  tailored for the  specific  needs of the
insured or user,  they often involve the issuance of multi-year  contracts.  The
Company has also started an institutionally-oriented  life business and acquired
a shell company  licensed in forty-nine U.S. states for the purpose of obtaining
life  licenses.  Initial  products  offered  will include  municipal  guaranteed
investment contracts,  funding agreements and business-owned life insurance. Due
to the nature and variety of the business written in this segment, gross premium
volume as well as  underwriting  results may vary  significantly  from period to
period.

      Financial  guaranties  are  conditional  commitments  that  guarantee  the
performance of certain financial obligations by an obligor 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

                                       23



aggregate  outstanding  principal and interest payable ("insurance in force") on
such insured  obligation.  The Company also  guarantees  payment  obligations of
counterparties   under  credit  default  swaps.  The  maturity  of  the  insured
obligations ranges from one to thirty five years.

      The following table summarizes the underwriting results for this segment:

                                               (UNAUDITED)
                                            THREE MONTHS ENDED
                                                JUNE  30
                                         -----------------------
                                           2002           2001        % CHANGE
                                         --------       --------      --------
Net premiums earned ...................  $ 23,084       $  8,654        166.7%
Fee income and other ..................     4,060         10,366        (60.8%)
Net losses and loss expenses ..........     6,669          2,014        231.1%
Acquisition costs .....................     5,045          1,157        336.0%
Operating expenses ....................    12,312          6,863         79.4%
Underwriting profit ...................  $  3,118       $  8,986            NM
                                         --------       --------      --------
Net unrealized (losses) on credit
  default swaps .......................  $ (4,746)      $     --            NM
                                         ========       ========      ========

      Net premiums earned increased in the second quarter of 2002 as compared to
the second  quarter of 2001  primarily  due to  significantly  greater  premiums
written on new financial guaranty business.

      A  component  of the  financial  guaranty  business  is  written in credit
default swap form.  The Company fair values credit default swaps by modeling its
exposures  and  creating  indices  by using  proxies  of the  spreads on similar
categories of exposures.  For the second quarter of 2001, all adjustments to the
fair value of credit  default swaps were  included in fee income and other.  For
the second  quarter of 2002,  the  components  of the fair  value  changes  were
included  in net  premiums  earned,  net  losses  and loss  expenses  and in net
realized and unrealized gains and losses on derivative instruments.  See Item 1,
Note 7 to the Unaudited Consolidated Financial Statements.

      Fee and other income in 2002  included fees earned from weather and energy
risk management  products  provided in swap form, net of hedges  purchased.  All
such swaps and any unhedged  positions in the Company's trading book are carried
at fair value.

      Net losses and loss expenses  increased in the quarter ended June 30, 2002
relative to the growth in net premiums earned. The Company's  financial guaranty
operations  write business with an initial  expected loss ratio of approximately
25%. The increase in operating  expenses is directly  related to the increase in
financial  guaranty  premiums  written,  as well as the  continued  expansion of
operations in this segment  including life  business,  which has not yet written
any contracts.

      The financial  guaranty business tracks embedded value that represents the
present value of unearned premium and installment premiums not yet recorded, net
of expected losses and acquisition  costs. This value was  approximately  $400.0
million  at June 30,  2002 and is  expected  to be  earned  over the life of the
exposures,  that can be up to thirty  years,  and with an  average  duration  of
approximately seven years.

INVESTMENT ACTIVITIES - GENERAL OPERATIONS

      The following table  illustrates  the change in net investment  income and
net realized and unrealized losses on investments and derivative instruments for
the quarters ended June 30, 2002 and 2001:

                                                   (UNAUDITED)
                                                THREE MONTHS ENDED
                                                     JUNE 30
                                             ---------    ---------
                                                2002         2001      % CHANGE
                                             ---------    ---------    --------
Net investment income ....................   $ 157,918    $ 151,168       4.5%
Net realized losses on investments .......    (110,002)     (36,098)    304.7%
Net realized and unrealized gains on
  investment derivative instruments ......       1,997        5,026     (60.3%)


                                       24



      Net investment  income increased  moderately in the second quarter of 2002
as compared to the second  quarter of 2001 due primarily to a higher  investment
base in 2002.  The growth in the  investment  base included the receipt of funds
related to new debt and equity  issued by the Company and the addition of assets
from  Winterthur  International  and Le Mans Re. This was partially  offset by a
decrease  in  interest  rate  levels for the three  months  ended June 30,  2002
compared to the three months ended June 30, 2001.

      Interest  earned on deposit  liability  assets is included  in  investment
income and the accretion of deposit liabilities is included in interest expense.
In the  second  quarter  of 2001,  the  accretion  charge of $10.4  million  was
included in net  investment  income and has been  reclassified  for this change.
There was no effect on net income from this change in presentation.

      Net realized  losses on investments in the second quarter of 2002 included
a loss of approximately  $92.5 million related to losses on certain fixed income
and equity  telecommunication  securities held, including WorldCom and Adelphia.
In addition,  the Company wrote down $20.0  million of its  investment in Mutual
Risk  Management  and  approximately  $12.5  million of certain of the Company's
fixed income and equity investments where the Company believed that there was an
other than temporary decline in the value of those investments. These investment
losses were offset by realized gains from sales of  approximately  $15.0 million
on the Company's investment portfolio during the quarter ended June 30, 2002.

      The Company has investment guidelines in place to minimize  concentrations
in any one industry sector or any one company.  The Company also monitors credit
exposure  but  such   controls   cannot   mitigate   losses  due  to  accounting
irregularities or other improprietaries of other organizations.

      Net realized and unrealized  losses on investment  derivative  instruments
resulted  primarily  from the mark to market of foreign  exchange  and  forwards
contracts  used for risk  management  purposes.  See Item 3,  "Quantitative  and
Qualitative Disclosure About Market Risk", for a more detailed analysis.

OTHER REVENUES AND EXPENSES

      The following  table sets forth other  revenues and expenses for the three
months ended June 30, 2002 and 2001:

                                                      (UNAUDITED)
                                                   THREE MONTHS ENDED
                                                        JUNE 30
                                                   ------------------
                                                     2002       2001    % CHANGE
                                                   -------    -------   --------
Equity in net income of investment affiliates ...  $ 7,931    $23,196   (65.8)%
Equity in net income of insurance and
  operating affiliates ..........................      416      6,318   (93.4)%
Amortization of intangible assets ...............       11     14,703   (99.9)%
Corporate operating expenses ....................   25,141     18,401     36.6%
Interest expense ................................   40,139     20,642     94.4%
Minority interest ...............................    1,779       (652)       NM
Income tax expense ..............................   22,900     13,603     68.3%

      Equity in net income of  investment  affiliates  in the second  quarter of
2002,  although  positive,  showed a decreased  return as compared to the second
quarter of 2001 due to lower  comparative  performance from the fund investments
as a result of the volatility in the financial markets. In addition, income from
the  Company's  investments  in  management  companies  was lower in the  second
quarter of 2002 as compared to income in the second quarter of 2001 due to lower
levels of performance in their funds under management.

      The decrease in equity in net income of insurance and operating affiliates
primarily  resulted from the  acquisition of a majority  shareholding in Le Mans
Re, and its  consolidation as a subsidiary of the Company  effective  January 1,
2002.  The Company's  share of Le Mans Re's net income in the quarter ended June
30, 2001 was $3.0 million. In addition,  there was a decrease in the earnings of


                                       25



the remaining  insurance and operating  affiliates of approximately $2.9 million
as compared to last year's second quarter. The Company made no provision for its
share of Annuity and Life Re's second  quarter  loss as its results have not yet
been finalized.

      Amortization of intangible  assets decreased in the second quarter of 2002
compared to the second quarter of 2001 due to the adoption of FAS 142, where the
Company is no longer required to amortize  goodwill.  Had FAS 142 been effective
January 1, 2001, the  amortization  expense would have been  approximately  $0.2
million in the  quarter  ended June 30,  2001.  The  Company  has  assessed  the
carrying  value of goodwill at June 30, 2002 in accordance  with FAS 142 and has
determined that these assets are currently unimpaired.

      Corporate  operating  expenses in the second  quarter  ended June 30, 2002
increased  compared to the three months ended June 30, 2001 due to the continued
worldwide expansion of the Company's  operations.  The Company is in the process
of developing a network of shared service organizations to support the Company's
operations  in certain  locations on a centralized  basis to improve  efficiency
over the longer term.

      The increase in interest  expense  primarily  reflected an increase in the
level of indebtedness from June 30, 2001 to June 30, 2002. In addition, interest
expense  included a higher  accretion  charge on the deposit  liabilities due to
growth  in these  reserves.  For more  information  on the  Company's  financing
structure, see "--Financial Condition and Liquidity."

      The  Company  reported a pre-tax net loss of $68.8  million  caused by the
increase to loss  reserves of $200.0  million  related to the September 11 event
and realized  investment losses of $110.0 million.  Both of these items occurred
primarily  within the  Company's  Bermuda  operations.  The  September  11 event
reserve  increase in the Company's  Lloyd's  operations  had no  associated  tax
benefit as the Company has provided a full valuation  allowance of approximately
$20.0 million against its deferred tax asset.  The change in the income taxes of
the  Company   reflected  an  improvement  in  the  profitability  of  its  U.S.
operations, which were largely unaffected by these events.

          RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2002
                 COMPARED TO THE SIX MONTHS ENDED JUNE 30, 2001
              (U.S. DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

RESULTS OF OPERATIONS

      The following  table  presents an after-tax  analysis of the Company's net
income and earnings per share for the six months ended June 30, 2002 and 2001:

                                                               (UNAUDITED)
                                                             SIX MONTHS ENDED
                                                                 JUNE 30
                                                        ------------------------
                                                           2002           2001
                                                        ---------       --------
Net operating income (1) .............................  $ 235,402       $316,796
Net realized (losses) gains on investments ...........   (217,744)        28,077
Net realized and unrealized (losses) gains
  on derivative instruments ..........................    (19,913)         2,662
                                                        ---------       --------
Net (loss) income ....................................  $  (2,255)      $347,535
                                                        =========       ========
(Loss) earnings per share - basic ....................  $   (0.02)      $   2.77
                                                        =========       ========
(Loss) earnings per share - diluted ..................  $   (0.02)      $   2.72
                                                        =========       ========

(1)   Net operating  income excludes  after-tax net realized gains and losses on
      investments   and  net  realized  and  unrealized   losses  on  derivative
      instruments.

      Net operating income decreased in the first six months of 2002 compared to
the first six months of 2001 primarily due to an increase in net losses incurred
of $200.0  million  related to the September 11 event during the second  quarter
ended June 30, 2002.

      Net income was significantly  reduced by net realized investment losses in
the first six months of 2002 of $217.7 million  compared to investment  gains of
$28.1 million in the same prior year period.  Included in net realized losses on

                                       26



on  investments  for 2002 was a loss of $92.5  million  related to certain fixed
income  and  equity  telecommunications   securities,   including  WorldCom  and
Adelphia.  In 2002,  the Company also wrote down an additional  $80.0 million of
certain other fixed income and equity  investments  in  circumstances  where the
Company believed that there was an other than temporary  decline in the value of
those investments.

SEGMENTS

INSURANCE OPERATIONS

      The following table summarizes the underwriting results for this segment:

                                               (UNAUDITED)
                                            SIX MONTHS ENDED
                                                 JUNE 30
                                        -------------------------
                                           2002           2001        % CHANGE
                                        ----------     ----------    ----------
Net premiums earned ..................  $1,142,432     $  609,396         87.5%
Fee income and other .................      17,431          3,038        473.8%
Net losses and loss expenses .........     786,777        361,729        117.5%
Acquisition costs ....................     159,609        121,870         31.0%
Operating expenses ...................     200,214         66,352        201.7%
Exchange (gains) losses ..............     (24,293)         1,401            NM
                                        ----------     ----------    ----------
Underwriting profit ..................  $   37,556     $   61,082       (38.5)%
                                        ==========     ==========    ==========
Net unrealized (losses) on
  credit default swaps ...............  $  (10,712)    $       --            NM
                                        ==========     ==========    ==========

* NM - Not Meaningful

      In the six months ended June 30, 2002, the insurance  segment included the
results of  Winterthur  International,  acquired  effective  July 1, 2001.  As a
result, each of the above line items experienced growth. Consequently, period to
period comparisons may not be meaningful.

      Net premiums earned included $345.5 million from Winterthur  International
in the six months ended June 30, 2002. Excluding Winterthur  International,  net
premiums earned  increased in the six months ended June 30, 2002 compared to the
six months ended June 30, 2001 by approximately $187.5 million, primarily due to
growth in new business  written and  significant  pricing  increases  across all
lines of business.  Pricing increases were due to a market correction  following
five years of poor underwriting performance throughout the property and casualty
industry caused by a highly competitive environment.  These price increases were
further compounded by the September 11 event.

      The increase in fee income and other for the first six months of 2002 over
the first six months of 2001 related primarily to consulting and  administration
services  provided by  Winterthur  International  for employee  benefit plans of
unrelated companies. These services will be discontinued in 2003.

      Exchange gains of $24.3 million in the six months ended June 30, 2002 were
primarily  due to a decline  in the value of the U.S.  dollar  against  the U.K.
sterling  and Swiss  franc in those  operations  that have net  monetary  assets
denominated in these foreign currencies.

      In 2001, the insurance  operations  began to write credit default swaps at
primary  layers in this  segment.  During the six months  ended June 30, 2002 an
unrealized  loss of $10.7  million was recorded in this  segment  related to the
fair value adjustment for these credit default swaps.

                                       27



      The following table presents the ratios for the insurance segment:

                                                       (UNAUDITED)
                                                    SIX MONTHS ENDED
                                                        JUNE 30
                                                  -------------------
                                                   2002         2001
                                                  ------       ------
          Loss and loss expense ratio ...........  68.9%        59.4%
          Underwriting expense ratio ............  31.5%        30.9%
                                                  ------       ------
          Combined ratio                          100.4%        90.3%
                                                  ======       ======

      The loss ratio increased in the six months ended June 30, 2002 compared to
the same  period of 2001 due to  additional  incurred  losses  of $73.0  million
related to the September 11 event,  discussed  above in the results of insurance
operations for the second quarter of 2002. Excluding these additional net losses
incurred,  the loss  ratio  would  have been  62.1%.  The loss ratio for the six
months  ended June 30, 2001  reflected  favorable  loss  development  of certain
casualty business lines written in prior underwriting years, partially offset by
losses from Tropical Storm Allison.  There were no catastrophe losses in the six
months ended June 30, 2002.

      The Company's  exposure to the ongoing  political  and economic  crisis in
Argentina is discussed  above in the results of operations  for the three months
ended June 30, 2002.

      The  underwriting  expense  ratio in the six months  ended  June 30,  2002
included  acquisition  and operating  expenses for Winterthur  International  of
$14.2 million and $96.8  million,  respectively.  These expenses were reduced by
the effect of purchase accounting treatment on the deferred acquisition costs of
$19.3 million. No such purchase adjustments are required in future quarters. Had
an historical level of deferred  acquisition costs for Winterthur  International
been amortized,  the expense ratio for this segment would have been 33.2% in the
six months  ended June 30, 2002 as compared to 30.9%.  Historically,  Winterthur
International  has had a higher  operational  expense  ratio than the  Company's
other  insurance  operations,  and is currently  incurring  ongoing  integration
costs.

      Excluding the effect of Winterthur  International,  the operating expenses
for the six months  ended June 30, 2002 were  higher  than the six months  ended
June 30, 2001 due to the growth of the U.S. based insurance operations,  notably
the professional and environmental  businesses.  In addition, there was a higher
amount of  allocated  corporate  expenses in the U.S. to this segment in the six
months ended June 30, 2002.

REINSURANCE OPERATIONS

REINSURANCE - GENERAL OPERATIONS

      The  following  table  summarizes  the  underwriting  results  for general
operations of this segment:

                                              (UNAUDITED)
                                           SIX MONTHS ENDED
                                                JUNE 30
                                       -------------------------
                                          2002            2001       % CHANGE
                                       ---------       ---------      ---------
Net premiums earned .................  $ 916,467       $ 559,267          63.9%
Fee income and other ................      9,405             151             NM
Net losses and loss expenses ........    692,193         351,797          96.7%
Acquisition costs ...................    192,509         145,726          32.1%
Operating expenses ..................     49,707          39,775          25.0%
Exchange (gains) losses .............     (7,277)          5,037             NM
                                       ---------       ---------      ---------
Underwriting (loss) profit ..........  $  (1,260)      $  17,083             NM
                                       =========       =========      =========

      Net premiums earned in the first six months of 2002 increased  compared to
the first  six  months  of 2001  primarily  due to  strong  growth  and  pricing
increases  in  business  written in 2002 and the latter half of 2001 across most
lines of business, notably casualty reinsurance and property lines. In addition,
the inclusion of Le Mans Re  consolidated as a subsidiary  effective  January 1,
2002 contributed  $134.1 million of additional net premiums earned for the first



                                       28



six  months  of  2002.  The  increase  in net  premiums  earned  also  reflected
significant price increases across all lines of business. Pricing increases were
due to a market correction following five years of poor underwriting performance
throughout  the property and casualty  industry  caused by a highly  competitive
environment.  These price increases were further  compounded by the September 11
event.

      Fee income and other in the six months  ended June 30, 2002 was  increased
by the recognition of unearned  income on a contract  commuted during the second
quarter of 2002.

      Exchange  gains  during the first six months of 2002 of $7.3  million were
mainly  attributable  to a decline in the value of the U.S.  dollar  against the
U.K. sterling and euro in those operations that transact in multiple currencies.

      The following table presents the ratios for the reinsurance segment:

                                                     (UNAUDITED)
                                                   SIX MONTHS ENDED
                                                       JUNE 30
                                                 --------------------
                                                  2002          2001
                                                 ------        ------
          Loss and loss expense ratio ..........  75.5%         62.9%
          Underwriting expense ratio ...........  26.4%         33.2%
                                                 ------        ------
          Combined ratio .......................  101.9         96.1%
                                                 ======        ======

      The  increase  in the loss and loss  expense  ratio  during  the first six
months of 2002 is due to additional net loss reserves of $127.0 million  related
to the  September  11  event,  discussed  above in the  results  of  reinsurance
operations for the quarter ended June 30, 2002. Excluding these losses, the loss
ratio would have been 61.7% in the first six months of 2002.  The loss ratio for
the six months of June 30, 2001  reflected  losses from Tropical  Storm Allison,
the Petrobras oil rig loss and the Seattle earthquake,  which were mostly offset
by favorable loss  development  on certain  property  business  written in prior
underwriting  years.  There were no significant  catastrophe losses in the first
half of 2002.

      The Company's  exposure to the ongoing  political  and economic  crisis in
Argentina is discussed  above in the results of operations  for the three months
ended June 30, 2002.

      The underwriting  expense ratio was lower in the six months ended June 30,
2002 as compared to the six months  ended June 30, 2001 due to several  factors.
First,  the growth in net  premiums  earned was  greater  than the  increase  in
operating  expenses,  which  generally  do not  change in direct  proportion  to
changes in net premiums  earned.  Price increases which cause an increase in net
premiums  earned would result in a lower expense ratio.  Second,  this ratio was
reduced by the effect of the recognition of a curtailment  gain of approximately
$8.0 million on a pension plan in the U.S.  during the first six months of 2002.
Lastly,  there was a change in the mix of business in net premiums  earned where
certain lines of business had a lower rate of commission.

REINSURANCE - LIFE OPERATIONS

      Life  business  written by the  Company  includes  long  duration  annuity
contracts and  traditional  mortality risk  reinsurance.  No such contracts were
written in the first half of 2001. Due to the nature of some of these contracts,
premium volume may vary significantly from period to period.

                                       29



      The following summarizes net income from life operations:

                                                           (UNAUDITED)
                                                         SIX MONTHS ENDED
                                                             JUNE 30
                                                     ------------------------
                                                       2002             2001
                                                     -------          -------
Net premiums earned ...............................  $49,690          $    --
Fee income and other ..............................        2               --
Claims and policy benefit reserves ................   66,579               --
Acquisition costs .................................    1,871               --
Operating expenses ................................    2,274               --
Net investment income .............................   32,343               --
                                                     -------          -------
Net income from life operations ...................  $11,311          $    --
                                                     =======          =======

      Net investment income is included in net income from life operations as it
relates to income  earned on portfolios of  segregated  life  investment  assets
received  that are  matched by the  assumption  of policy  benefit  reserves  on
contracts  written.  The accretion of the policy benefit reserves is included in
claims and policy benefit reserves.

FINANCIAL PRODUCTS AND SERVICES OPERATIONS

      The following table summarizes the underwriting results for this segment:

                                                      (UNAUDITED)
                                                   SIX MONTHS ENDED
                                                       JUNE 30
                                                  ------------------
                                                    2002       2001    % CHANGE
                                                  -------    -------   --------
Net premiums earned ............................  $42,214    $14,475    191.6%
Fee income and other ...........................    5,482     15,373    (64.3)%
Net losses and loss expenses ...................   12,581      3,629    246.7%
Acquisition costs ..............................    6,003      1,478    306.2%
Operating expenses .............................   27,302     18,220     49.8%
                                                  -------    -------    -------
Underwriting profit ............................  $ 1,810    $ 6,521    (72.2)%
                                                  =======    =======    =======
Net unrealized gains on credit default swaps ...  $   553    $    --         NM
                                                  =======    =======    =======

      Net premiums earned increased in the first half of 2002 as compared to the
first half of 2001 primarily due to  significantly  greater  premiums written on
new business in the  financial  guaranty  business.  Net premiums  earned in the
first half of 2002 also included  approximately  $2.1 million of weather related
risk management transactions written.

      Some financial  guaranty  business is written in credit default swap form.
The Company  fair values  credit  default  swaps by modeling its  exposures  and
creating  indices by using  proxies of the  spreads  on  similar  categories  of
exposures.  For the first six months of 2001, all  adjustments to the fair value
of credit default swaps were included in fee income and other. For the first six
months of 2002,  the  components  of the fair value changes were included in net
premiums earned, net losses and loss expenses and in net realized and unrealized
gains and losses on derivative instruments.  See Item 1, Note 7 to the Unaudited
Consolidated Financial Statements.

      Net losses and loss  expenses  increased  in the six months ended June 30,
2002  relative to the growth in net premiums  earned.  The  Company's  financial
guaranty  operations  write  business  with an  initial  expected  loss ratio of
approximately  25%. The increase in operating  expenses  reflected the continued
expansion of operations in this segment, including life business, which  has not

                                       30



yet  written  any  transactions.  These  expenses,  relative  to  the  segment's
revenues,  have  improved  compared to the prior  year's  quarter as the growing
portfolio of aggregate insurance in force is earned.

INVESTMENT ACTIVITIES - GENERAL OPERATIONS

      The following table  illustrates  the change in net investment  income and
net realized and unrealized  gains and losses on investments  for the six months
ended June 30, 2002 and 2001:

                                                     (UNAUDITED)
                                                  SIX MONTHS ENDED
                                                      JUNE 30
                                               ---------------------
                                                  2002        2001      % CHANGE
                                               ---------   ---------    --------
Net investment income ........................ $ 313,527   $ 294,264        6.5%
Net realized (losses) gains on investments ...  (216,022)     26,437          NM
Net realized and unrealized (losses) gains
  on investment derivative instruments .......    (9,754)      2,662          NM

      Net  investment  income  increased  in the  first  six  months  of 2002 as
compared to the first quarter of 2001 due primarily to a higher  investment base
in 2002. The growth in the investment base included the receipt of funds related
to new debt and equity  issued by the  Company  and the  addition of assets from
Winterthur  International  and Le Mans Re. The  effect of the higher  investment
base was  partially  offset by  decreases  in  interest  rate levels for the six
months ended June 30, 2002 compared to the six months ended June 30, 2001.

      Interest  earned on deposit  liability  assets is included  in  investment
income and the accretion of deposit liabilities is included in interest expense.
In the six months ended June 30, 2001, the accretion charge of $24.1 million was
included in net  investment  income and has been  reclassified  for this change.
There was no effect on net income from this change in presentation.

      The Company has investment guidelines in place to minimize  concentrations
in any one industry sector or any one company.  The Company also monitors credit
exposure  but  such   controls   cannot   mitigate   losses  due  to  accounting
irregularities or other improprietaries of other organizations.

      Net realized  losses on  investments  in the first half of 2002 included a
loss of $92.5  million of  certain  fixed  income and equity  telecommunications
securities,  including  WorldCom and  Adelphia,  and a loss of $80.0  million of
certain  fixed income and equity  investments  where the Company  believed  that
there was an other than temporary decline in the value of those investments.

      Net realized and unrealized  losses on investment  derivative  instruments
resulted  primarily  from the fair  value of  warrants  held by the  Company  in
conjunction  with  certain  of its other  investments,  based on  quoted  market
values. See Item 3, "Quantitative and Qualitative Disclosure About Market Risk",
for a more detailed analysis.

                                       31



OTHER REVENUES AND EXPENSES

      The  following  table sets forth other  revenues  and expenses for the six
months ended June 30, 2002 and 2001:

                                                       (UNAUDITED)
                                                    SIX MONTHS ENDED
                                                        JUNE 30
                                                   ------------------
                                                     2002       2001    % CHANGE
                                                   -------    -------    -------
Equity in net income of investment affiliates ...  $40,116    $43,570     (7.9)%
Equity in net income of insurance and
  operating affiliates ..........................      448     14,332         NM
Amortization of intangible assets ...............      625     29,171         NM
Corporate operating expenses ....................   46,554     30,609      52.1%
Interest expense ................................   81,761     47,425      72.4%
Minority interest ...............................    4,034        517         NM
Income tax expense ..............................   36,854     10,694     244.6%

      Equity in net income of investment  affiliates  decreased in the first six
months  of 2002 over the first six  months of 2001 due  primarily  to  decreased
returns in the  quarter  ended June 30,  2002 on the  Company's  investments  in
investment  funds and the management  companies that administer these investment
funds as a result of the volatility in the financial markets.

      The decrease in equity in net income of insurance and operating affiliates
primarily  resulted from the  acquisition of a majority  shareholding in Le Mans
Re, and its  consolidation as a subsidiary of the Company  effective  January 1,
2002.  The  Company's  share of Le Mans Re's net income for the six months ended
June 30,  2001 was $8.0  million.  In  addition,  there  was a  decrease  in the
earnings of the remaining insurance and operating affiliates as compared to last
year's second quarter.

      Amortization  of  intangible  assets  decreased  in the first half of 2002
compared  to the first half of 2001 due to the  adoption  of FAS 142,  where the
Company is no longer required to amortize  goodwill.  Had FAS 142 been effective
January 1, 2001, the  amortization  expense would have been  approximately  $0.6
million in the six months  ended June 30,  2001.  The Company has  assessed  the
carrying  value of goodwill at June 30, 2002 in accordance  with FAS 142 and has
determined that these assets are currently unimpaired.

      Corporate  operating  expenses in the six months  ended June 30, 2002 have
increased  compared to the six months  ended June 30, 2001 due to the  continued
worldwide expansion of the Company's  operations.  The Company is in the process
of developing a network of shared service organizations to support the Company's
operations  in certain  locations on a centralized  basis to improve  efficiency
over the longer term.

      The  increase in interest  expense  primarily  reflects an increase in the
level of  indebtedness  from  June  30,  2001 to June 30,  2002.  The  Company's
financing structure is outlined in "--Financial Condition and Liquidity."

      The Company  reported a pre-tax  net income of $34.6 which was  negatively
affected by the  increase  to loss  reserves  of $200.0  million  related to the
September 11 event and realized  investment  losses of $216.0  million.  Both of
these items occurred  primarily  within the Company's  Bermuda  operations.  The
September 11 event reserve  increase in the Company's  Lloyds  operations had no
associated tax benefit as the Company has provided a full valuation allowance of
approximately  $20.0 million  against its deferred tax asset.  The change in the
income taxes of the Company reflected an improvement in the profitability of its
U.S. operations that were largely unaffected by these events.

FINANCIAL CONDITION AND LIQUIDITY

      As a holding  company,  the  Company's  assets  consist  primarily  of its
investments in  subsidiaries,  and the Company's 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 the various countries the Company operates in including,
among others,  Bermuda, the United States,  Ireland,  Switzerland and the United


                                       32



Kingdom, and 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 ability to underwrite business is largely dependent upon the
quality of its claims  paying and  financial  strength  ratings as  evaluated by
independent  agencies.  The Company regularly provides financial  information to
these agencies to maintain existing ratings.

      The Company's fixed income investments  including  short-term  investments
and  cash  equivalents  at June  30,  2002  represented  approximately  90.0% of
invested assets and were managed by several outside investment management firms.
Approximately  93.5% of fixed income securities are investment grade, with 66.0%
rated Aa or AA or better by a nationally  recognized  rating  agency.  Using the
Standard  & Poor's  rating  scale,  the  average  quality  of the  fixed  income
portfolio was AA.

      At June 30, 2002,  total  investments  available for sale and cash, net of
unsettled  investment  trades,  were $14.3 billion  compared to $13.0 billion at
December 31, 2001. The net payable for investments purchased increased from $1.2
billion at December 31, 2001 to $1.5 billion at June 30, 2002.  This increase in
investment  assets  related to the inclusion of Le Mans Re as a subsidiary,  the
receipt  of  premiums  and an  additional  $319.9  million  received  on deposit
liabilities.

      For the six months ended June 30, 2002, currency  translation  adjustments
were $55.4  million.  This is shown as part of accumulated  other  comprehensive
loss and primarily related to unrealized gains on foreign currency exchange rate
movement at Winterthur  International and Le Mans Re, where most operations have
a functional currency that 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.

      Inflation  can,  among other things,  lead to increased  damage awards and
potentially result in larger claims. The Company's underwriting philosophy is to
adjust  premiums  in  response  to  inflation,  although  this may not always be
possible due to competitive  pressures.  Inflationary  factors are considered in
determining  the premium level on any multi-year  policies at the time contracts
are written.

      The Company's liquidity depends on operating, investing and financing cash
flows, discussed below.

      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. Operational
cash flows during the first six months of 2002 increased from the same period of
2001  primarily  due to the receipt of increased  premiums  written.  In the six
months  ended  June 30,  2002 and 2001,  the net  amount  of losses  paid by the
Company was $1.2 billion and $614.5 million,  respectively. The increase in 2002
is due to growth in operations and the inclusion of Winterthur International and
Le Mans Re.

      The  Company's  cash  flow  has not yet  been  adversely  affected  by the
September 11 event, as  approximately  90% of these losses remain unpaid at June
30, 2002. The Company has reviewed the anticipated  cash flow from the September
11 event and believes it has sufficient liquidity to meet its obligations.

      In the six months  ended June 30,  2002,  the Company  made the  following
significant investments:

                                       33



      (1)   Effective  January 2002, the Company  completed the acquisition of a
67% majority shareholding in Le Mans Re, increasing its shareholding from 49% at
December 31, 2001. Cash paid, net of cash acquired, was $45.5 million.

      (2)   The Company  invested a further $286.4  million in  affiliates,  the
majority of which related to investments in alternative  investment managers and
related  investment  funds.  This included a $75.0 million  investment in Primus
Guaranty,  Ltd., that  specializes in providing  credit risk protection  through
credit default swaps. The mark to market effect on their derivative  instruments
may  potentially  introduce some volatility to the equity earnings in affiliates
in future periods.

      As at June 30,  2002,  the  Company  had bank,  letter of credit  and loan
facilities  available  from a variety  of  sources  including  commercial  banks
totaling  $5.4  billion,  of which  $1.9  billion  in debt was  outstanding.  In
addition,  $2.0 billion of letters of credit were outstanding,  6% of which were
collateralized   by  the  Company's   investment   portfolio,   supporting  U.S.
non-admitted business and the Company's Lloyd's capital requirements.

      The following tables present the Company's  indebtedness under outstanding
securities and lenders' commitments as at June 30, 2002:



                                                                                -------------------------------------------------
                                                                                               PAYMENTS DUE BY PERIOD
                                                                                -------------------------------------------------
                                                                       YEAR OF   LESS THAN    1 TO 3      4 TO 5         AFTER 6
NOTES PAYABLE AND DEBT                       COMMITMENT      IN USE     EXPIRY    1 YEAR       YEARS       YEARS          YEARS
                                             ------------------------------------------------------------------------------------
                                                                                                  
364-day revolver .........................   $  500,000    $       --    2002    $     --    $     --    $     --      $       --
7.15% Senior Notes .......................      100,000        99,976    2005          --     100,000          --              --
6.58% GUARANTEED SENIOR NOTES ............      255,000       255,000    2011          --          --          --         255,000
6.50% Guaranteed Senior Notes ............      600,000       596,963    2012          --                      --         600,000
Zero Coupon Convertible Debentures (1) ...      617,602       617,602    2021          --          --          --       1,010,833
Liquid Yield Option Notes(TM) (1) ........      294,275       294,275    2021          --          --          --         508,842
                                             ------------------------            ------------------------------------------------
Total ....................................   $2,366,877    $1,863,816            $     --    $100,000    $     --      $2,374,675
                                             ========================            ================================================


(1)   "Commitment"  and "In Use" data represent  June 30, 2002 accreted  values.
      "After  6  years"  data  represent   ultimate   redemption   values.   The
      convertibles may be "put" or converted by the bondholders at various times
      prior to the 2021  redemption  date.  The next "put" date is  September 7,
      2002 for the Liquid Yield Option  Notes(TM),  as described  below, and May
      23, 2004 for the Zero Coupon Convertible Debentures.  The Company may also
      choose to "call" the debt from May and September 2004 onwards for the Zero
      Coupon   Convertible   Debentures  and  Liquid  Yield  Option   Notes(TM),
      respectively.

      In January  2002,  the  Company  issued  $600.0  million  par value  6.50%
Guaranteed  Senior Notes due January 2012.  The notes were issued at $99.469 and
gross proceeds were $596.8 million. Related expenses of the offering amounted to
$7.9 million.  Proceeds of the Notes were used to pay down two 5-year  revolving
credit  facilities of $350.0 million and for general corporate  purposes.  These
credit facilities were subsequently canceled.

      The decline in the Company's  ordinary share price  subsequent to June 30,
2002 could result in an  additional  interest  cost to the Company in respect of
the  Liquid  Yield  Option  Notes(TM)  ("LYONs")  issued  by the  Company.  Such
additional  cost is  contingent on the share price  performance  during a 30-day
trading  period prior to the first "put" date of  September 7, 2002.  Should the
share price relative to the accreted  conversion  price of the LYONs be equal to
or less  than  69% for 20 days  within  the 30 day  trading  period,  contingent
additional  principal  will  accrue for one year.  As the LYONs is a zero coupon
note,  additional  principal represents interest expense. It is not yet known if
such  additional  expense,  estimated at $1.9 million,  will be incurred for the
twelve month period from September 7, 2002 to September 6, 2003.  Alternatively,
the Noteholders have the right to require the Company to repurchase the Notes on
September 7, 2002. The Company cannot predict whether  Noteholders will exercise
such right but  currently  plans to  satisfy  any such  obligation  in cash from
general  operations should this occur. The amount of such repurchase  obligation
would be $295.8 million.

      The total pre-tax interest  expense on the borrowings  described above was
$81.8 million and $47.4 million for the six months ended June 30, 2002 and 2001,
respectively.

                                       34





                                                                                          AMOUNT OF COMMITMENT
                                                                                         EXPIRATION PER PERIOD
                                                                          -------------------------------------------------
                                                                                         PAYMENTS DUE BY PERIOD
                                                                          -------------------------------------------------
                                                                 YEAR OF   LESS THAN    1 TO 3      4 TO 5         AFTER 6
OTHER COMMERCIAL COMMITMENTS           COMMITMENT      IN USE     EXPIRY    1 YEAR       YEARS       YEARS          YEARS
                                       ------------------------------------------------------------------------------------
                                                                                                   

Letter of Credit Facilities ........   $1,490,000    $1,251,000    2002    $1,490,000         --           --           --
Letter of Credit Facilities ........   $1,500,000    $779,000      2003    $1,500,000


      The  Company  renewed its  364-day  revolving  credit and letter of credit
facility  that  expired  in June 2002.  The  combined  facility  amounts to $2.0
billion,  previously $1.5 billion, of which up to $500.0 million is available as
revolving  credit  and is  disclosed  in "Notes  payable  and debt"  above.  The
remaining  $1.5 billion is disclosed in "Other  Commercial  Commitments"  above,
however the Company may choose to use the total $2.0 billion  facility in letter
of credit form.

      The  Company  has  several  letter  of  credit  facilities  provided  on a
syndicated  and bilateral  basis from  commercial  banks.  These  facilities are
utilized to support  non-admitted  insurance and  reinsurance  operations in the
U.S. and capital requirements at Lloyd's. All of these commercial facilities are
scheduled  for  renewal  during  2002  and  2003.  It is  anticipated  that  the
commercial facilities will be renewed on expiry but such renewals are subject to
the availability of credit from banks utilized by the Company. In the event that
such credit  support is  insufficient,  the Company could be required to provide
alternative  security  to  cedants.  This  could  take  the  form of  additional
insurance  trusts  supported  by the  Company's  investment  portfolio  or funds
withheld  using the  Company's  cash  resources.  The value of letters of credit
required  is driven  by,  among  other  things,  loss  development  of  existing
reserves,  the  payment  pattern of such  reserves,  the  expansion  of business
written by the Company and the loss experience of such business.

      In  addition,  from July 1, 2001  until July 24,  2002,  the  Company  had
additional  letters of credit  provided by the previous  owner of the Winterthur
International  operations.  The Company  replaced  this facility with letters of
credit issued from its 364-day facility on July 24, 2002.

      The letter of credit  facilities  also included a $150.0  million  secured
letter  of credit  facility  established  in  January  2002.  This  facility  is
unutilized  and will expire at the end of 2002.  In  addition,  Le Mans Re has a
secured  letter of credit  facility,  included in the table  above,  under which
letters of credit amounting to $42.0 million were issued.

      For information  regarding  cross-default  and certain other provisions in
the Company's debt documents, see Item 7 of the Company's Form 10-K for the year
ended December 31, 2001.

      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.  Under
this plan,  the Company has purchased 6.6 million shares at an aggregate cost of
$364.6  million or an average  cost of $55.24 per share.  The Company has $135.4
million remaining in its share repurchase  authorization.  During the six months
ended June 30,  2002,  no shares  were  repurchased  in the open  market but the
Company has repurchased shares from employees and directors in relation to share
swaps on option exercises and withholding tax on restricted stock.

CURRENT OUTLOOK

      The Company  continued to recognize  strong levels of net premiums earned,
primarily due to increases in pricing across virtually all property and casualty
lines of insurance and reinsurance  business,  significant new business  growth,
the  acquisition  of  Winterthur  International  effective  July 1, 2001 and the
acquisition of a majority  ownership stake in Le Mans Re,  effective  January 1,
2002.  Rate increases and favorable  terms and  conditions  remained at least as
strong as earlier in the year, and the Company believes these market  conditions
will prevail  through 2002 for most lines of property and casualty  business the
Company  writes.  These  improvements  are,  however,  tempered  by, among other
things, a challenging  investment income  environment and potential unusual loss
events.

                                       35



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE OF MARKET RISK

      The  Company is exposed  to  potential  loss from  various  market  risks,
including  changes in interest rates,  foreign currency  exchange rates,  equity
prices and commodity values (as it relates to the Company's participation in the
weather risk and energy management market). The Company manages its market risks
based on guidelines  established by senior  management.  The Company enters into
derivatives  and other  financial  instruments  for trading and risk  management
purposes. These derivative instruments are carried at fair market value with the
resulting  gains and  losses  recognized  in income in the  period in which they
occur.

      This risk management  discussion and the estimated  amounts generated from
the sensitivity and  value-at-risk  ("VaR") analyses  presented in this document
are  forward-looking  statements of market risk assuming  certain adverse market
conditions occur.  Actual results in the future may differ materially from these
estimated results due to, among other things,  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 future events of losses.
See generally "Cautionary Note Regarding Forward-Looking Statements."

WEATHER AND ENERGY RISK

      The  Company  offers  weather  and  energy  risk  management  products  in
insurance  or  derivative  form to  end-users,  while  hedging  the risks in the
over-the-counter  and  exchange  traded  derivatives  markets.  In  addition  to
entering into transactions with end-users,  the Company also maintains a weather
and  energy  derivatives  trading  portfolio,  with the  majority  of  contracts
outstanding for less than twelve months.  The fair values of these  transactions
are determined using quantitative  analysis.  The models used to determine these
fair values are  consistent  with the models used to estimate the  Company's VaR
exposure to weather risk.

      The Company's high, low and average aggregate  seasonal VaR amounts during
the period  ended June 30, 2002 were  $101.6  million,  $25.8  million and $55.4
million,  respectively,  calculated  at a  99%  confidence  level.  The  Company
calculates its aggregate VaR by summing the VaR amounts for each of its seasonal
portfolio.  Since VaR statistics are estimates based on historical  position and
market data, VaR should not be viewed as an absolute, predictive gauge of future
financial  performance or as a way for the Company to predict risk. There can be
no assurance  that the  Company's  actual  future losses will not exceed its VaR
amounts.

      The following  table  summarizes the movement in the fair value of weather
and energy contracts outstanding during the six months ended June 30, 2002:


                                                                SIX MONTHS ENDED
                                                                 JUNE 30, 2002
                                                                ----------------
Fair value of contracts outstanding, beginning of the year .....    $ (1,104)
Contracts realized or otherwise settled ........................      (8,094)
Fair value of new contracts ....................................      15,360
Other changes in fair value ....................................       3,410
                                                                    --------
Fair value of contracts outstanding, end of period .............    $  9,572
                                                                    ========

      The following table summarizes the maturity of contracts outstanding as at
June 30, 2002:



                                                                                       GREATER
                                                        LESS THAN                       THAN 5   TOTAL FAIR
               SOURCE OF FAIR VALUE                       1 YEAR  1-3 YEARS  4-5 YEARS  YEARS       VALUE
               --------------------                       ------  ---------  ---------  -----       -----
                                                                                    
Prices actively quoted ...............................    $  800    $   --     $   --    $   --    $  800
Prices based on models and other valuation methods ...     4,732     1,657      2,383        --     8,772
                                                          ------    ------     ------    ------    ------
Total fair value of contracts outstanding ............    $5,532    $1,657     $2,383    $   --    $9,572
                                                          ======    ======     ======    ======    ======


                                       36



      In managing its weather and energy risk management  business,  the Company
seeks to  identify,  assess,  monitor and manage,  in  accordance  with  defined
policies and procedures its market,  credit,  operational  and legal risks.  The
Company's senior management takes an active role in the risk management  process
and has developed and implemented  policies and procedures that require specific
administrative  and  business   functions  to  assist  in  the   identification,
assessment  and  control of various  risks.  Due to the  changing  nature of the
global  marketplace,  the Company's  risk  management  policies,  procedures and
methodologies  are evolving and are subject to ongoing review and  modification.
Market, credit, operational, legal and other risks are inherent in the Company's
weather  risk  management  business and cannot be wholly  eliminated  or reduced
despite the Company's risk management  policies,  procedures and  methodologies,
which are subject to limitations and assumptions.

INVESTMENT MARKET RISK

      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,
credit quality,  equity prices and foreign  currency  exchange  rates.  External
investment  professionals  manage the Company's portfolio under the direction of
the  Company's  management in accordance  with  detailed  investment  guidelines
provided by the Company.  These guidelines encompass investments in derivatives.
Derivatives  can only be utilized for purposes of managing  interest  rate risk,
foreign exchange risk and credit risk,  provided the use of such instruments are
incorporated  in the overall  portfolio  duration,  spread,  convexity and other
relevant  portfolio  metrics.  The  use  of  derivatives  is  not  permitted  to
economically leverage the portfolio outside of the stated guidelines.

      VaR is one of the tools used by management to measure  potential losses in
fair values using  historical  rates,  market  movements  and credit  spreads to
estimate the  volatility  and  correlation  of these  factors to  calculate  the
maximum  loss that  could  occur  over a defined  period of time given a certain
probability.  The VaR of the  investment  portfolio,  including  all  investment
related derivatives, at June 30, 2002 was approximately $222.4 million.

      The  Company  also  uses  derivative  investments  to  add  value  to  the
investment  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 June 30, 2002,  bond and stock index  futures  outstanding  were $226.0
million with underlying investments having a market value of $2.2 billion. Gains
of $7.3 million were realized on these contracts for the three months ended June
30, 2002. The Company reduces its exposure to these futures  through  offsetting
transactions,  including options and forwards. The VaR of all investment related
derivatives at June 30, 2002 was approximately $6.0 million.

      The  Company  holds  warrants  in  conjunction  with  certain of its other
investments.  These  warrants are recorded at fair value based on quoted  market
prices.  For the six  months  ended  June 30,  2002,  the  Company  recorded  an
unrealized loss of $14.2 million for the change in fair value of these warrants,
relating primarily to the Company's investment in Mutual Risk Management.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

      The Private Securities  Litigation Reform Act of 1995 ("PSLRA") provides a
"safe  harbor"  for  forward-looking  statements.  Any  prospectus,   prospectus
supplement,  the Company's Annual Report to  Shareholders,  any proxy statement,
any Form 10-K, Form 10-Q 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 in  general,  and the  insurance,
reinsurance and financial  products and services  sectors in particular (both as
to  underwriting  and investment  matters).  Statements  that are not historical
facts,  including  statements about the Company's beliefs and expectations,  are
forwarded-looking  statements.  These  Statements  are based on  current  plans,
estimates  and  projections.   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.

                                       37



      All forward-looking statements address matters that involve inherent risks
and  uncertainties.  Accordingly,  there are or will be  important  factors that
could cause actual  results to differ  materially  from those  indicated in such
forward-looking statements. The Company believes that these factors include, but
are not limited to, the following:  (i) rate increases and improvements in terms
and  conditions  may not be as large or  sustainable as the Company is currently
projecting;  (ii)  the  size  of the  Company's  claims  may  change  due to the
preliminary  nature of  reports  and  estimates  of loss and  damage,  or due to
adverse  development  over time,  including  in  relation  to the attacks in the
United States on September 11, 2001; (iii) the timely and full recoverability of
reinsurance placed by the Company with third parties;  (iv) the projected amount
of ceded  reinsurance  recoverables  and the  ratings  and  creditworthiness  of
reinsurers  may change;  (v) the timing of claims  payments  being faster or the
receipt  of  reinsurance  recoverables  being  slower  than  anticipated  by the
Company; (vi) ineffectiveness or obsolescence of the Company's business strategy
due  to  changes  in  current  or  future  market  conditions;  (vii)  increased
competition on the basis of pricing, capacity,  coverage terms or other factors;
(viii) 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;  (ix)  developments  in the world's  financial and
capital  markets  which  adversely  affect  the  performance  of  the  Company's
investments and the Company's  access to such markets;  (x) the potential impact
of government-sponsored  solutions to make available insurance coverage for acts
of  terrorism;  (xi)  developments  in the  bankruptcy  proceedings  of Adelphia
Communications,  Enron Corp.  and  WorldCom  Inc. (or other  companies  that are
subject  to  bankruptcy  or other  similar  proceedings)  or other  developments
related  to such  companies,  in so far as they  affect  property  and  casualty
insurance and reinsurance coverages;  (xii) availability and terms of borrowings
and letters of credit under the Company's credit  facilities;  (xiii) changes in
regulation or tax laws applicable to the Company and its  subsidiaries,  brokers
or customers; (xiv) acceptance of the Company's products and services, including
new products and services; (xv) changes in the availability,  cost or quality of
reinsurance;  (xvi)  changes in the  distribution  or  placement of risks due to
increased consolidation of insurance and reinsurance brokers; (xvii) loss of key
personnel;  (xviii)  the  effects of  mergers,  acquisitions  and  divestitures,
including,  without limitation, the Winterthur International acquisition;  (xix)
changes in rating agency policies or practices that could  adversely  affect the
Company's  financial,  statutory  and  other  statements  and  reports  and  the
Company's  ability to engage in  particular  lines of business;  (xx) changes in
accounting  policies or  practices  that could  adversely  affect the  Company's
financial statutory and other statements and reports; (xxi) legislative,  tax or
regulatory  developments  that could adversely affect the Company or the ability
of  customers  or brokers to do business  with the  Company;  (xxii)  changes in
general economic  conditions,  including  inflation,  foreign currency  exchange
rates and other factors;  (xxiii) the effects of business disruption or economic
contraction due to terrorism or other hostilities;  (xxiv) developments relating
to Argentina,  including the impact of any potential International Monetary Fund
assistance or structural  reforms within Argentina;  and (xxv) the other factors
set forth in the  Company's  most recent  report on Form 10-K and the  Company's
other documents on file with the SEC. 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.

                                       38



                                 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,  reinsurance and financial
products and services 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

      At the Annual General Meeting of Class A Shareholders held on May 10, 2002
at the Executive Offices of the Company, XL House, One Bermudiana Road, Hamilton
HM 11, Bermuda, the shareholders approved the following:

1.    The election of six Class I Directors to hold office until 2005:

                                          Votes in Favor      Votes Withheld
                                          --------------      --------------
      R. Bornhuetter                        119,763,533            615,322
      M.P. Esposito, Jr.                    119,773,879            604,976
      R.R. Glauber                          119,277,648          1,101,207
      P. Jeanbart                           119,768,894            609,961
      C. Rance                              119,748,102            630,753
      E.E. Thrower                          119,767,251            611,604

2.    The appointment of Pricewaterhouse Coopers LLP, New York, New York, to act
      as the  independent  auditors  of the  Company  for the fiscal year ending
      December 31, 2002:

               VOTES IN FAVOR      VOTES WITHHELD      ABSTENTIONS
               --------------      --------------      -----------
                 117,984,399          2,006,289          388,167

3.    The  approval of the  amendment  and  restatement  of the  Company's  1991
      Performance Incentive Program and:

      VOTES IN FAVOR      VOTES WITHHELD      ABSTENTIONS      BROKER NON-VOTES
      --------------      --------------      -----------      ----------------
        57,510,480          55,477,129          583,566            6,807,680

4.    The approval of the Company's Employee Share Purchase Plan:

      VOTES IN FAVOR      VOTES WITHHELD      ABSTENTIONS      BROKER NON-VOTES
      --------------      --------------      -----------      ----------------
        112,835,580          310,007            425,588            6,807,680

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

(A)   EXHIBITS

10.63       364-Day Credit  Agreement,  dated June 27, 2002,  between XL Capital
            Ltd, X.L. America,  Inc., XL Insurance  (Bermuda) Ltd, XL Europe Ltd
            and XL Re Ltd, as account parties and guarantors,  the lenders party
            thereto, and JP Morgan Chase Bank, as administrative agent.

99.9        XL Capital Assurance Inc. unaudited condensed  financial  statements
            for the three  month and six month  periods  ended June 30, 2002 and
            2001.

99.10       XL Financial Assurance Ltd. unaudited condensed financial statements
            for the three  month and six month  periods  ended June 30, 2002 and
            2001.

                                       39



(B)   REPORTS ON FORM 8-K

      None


                                       40



                                   SIGNATURES


      Pursuant to the  requirements  of the Securities and 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)



Dated: AUGUST 5, 2002                                        /s/ BRIAN M. O'HARA
- ---------------------       ----------------------------------------------------
                                                                 BRIAN M. O'HARA
                                           PRESIDENT AND CHIEF EXECUTIVE OFFICER



                                                           /s/ JERRY DE ST. PAER
                            ----------------------------------------------------
                                                               JERRY DE ST. PAER
                            EXECUTIVE VICE PRESIDENT AND CHIEF FINANCIAL OFFICER











                                       41




                                  CERTIFICATION
                          ACCOMPANYING FORM 10-Q REPORT

                                OF XL CAPITAL LTD

            PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
                 (CHAPTER 63, TITLE 18 U.S.C.SS.1350(A) AND (B))


      Pursuant to Section 906 of the  Sarbanes-Oxley  Act of 2002  (Chapter  63,
Title 18 U.S.C.  ss.1350(a) and (b)), each of the undersigned  hereby  certifies
that the Quarterly  Report on Form 10-Q for the period ended June 30, 2002 of XL
Capital Ltd ("Company") fully complies with the requirements of Section 13(a) or
Section 15(d) of the  Securities  Exchange Act of 1934 and that the  information
contained  in  such  Report  fairly  presents,  in all  material  respects,  the
financial condition and results of operations of the Company.


Dated:  August 5, 2002                     /s/ Brian M. O'Hara
                                           -------------------------------------
                                           Brian M. O'Hara
                                           President and Chief Executive Officer
                                           XL Capital Ltd


Dated:  August 5, 2002                     /s/ Jerry de St. Paer
                                           -------------------------------------
                                           Jerry de St. Paer
                                           Executive Vice President and Chief
                                           Financial Officer
                                           XL Capital Ltd