SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(Mark One)

      |X|   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
            EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 2001

                                       OR

      |_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
            EXCHANGE ACT OF 1934

             For the transition period from __________ to __________

                           Commission File No. 1-12644

                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
             (Exact name of registrant as specified in its charter)

           NEW YORK                                           13-3261323
(State or other jurisdiction of                           (I.R.S. employer
incorporation or organization)                            identification no.)

                                 350 PARK AVENUE
                            NEW YORK, NEW YORK 10022
                    (Address of principal executive offices)

                                 (212) 826-0100
                         (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 for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes |X| No |_|

At November 12, 2001, there were 33,216,900 outstanding shares of Common Stock
of the registrant (excludes 301,095 shares of treasury stock).
<Page>

                                      INDEX

                                                                            PAGE
                                                                            ----

PART I   FINANCIAL INFORMATION

Item 1.  Condensed Unaudited Financial Statements
         Financial Security Assurance Holdings Ltd. and Subsidiaries
         Condensed Consolidated Balance Sheets - September 30, 2001
             and December 31, 2000                                             3

         Condensed Consolidated Statements of Operations and
             Comprehensive Income - Three and nine months ended
             September 30, 2001 and 2000                                       4

         Condensed Consolidated Statement of Changes in Shareholders'
             Equity - Nine months ended September 30, 2001                     5

         Condensed Consolidated Statements of Cash Flows - Nine
             months ended September 30, 2001 and 2000                          6

         Notes to Condensed Consolidated Financial Statements                  7

Item 2.  Management's Discussion and Analysis of Financial
             Condition and Results of Operations                               9

PART II  OTHER INFORMATION, AS APPLICABLE

Item 4.  Submission of Matters to a Vote of Security Holders                  14

Item 6.  Exhibits and Reports on Form 8-K                                     15

SIGNATURES                                                                    16


                                       2
<Page>

                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                  (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

<Table>
<Caption>
                                                                       SEPTEMBER 30,     DECEMBER 31,
                                 ASSETS                                     2001             2000
                                                                            ----             ----
                                                                                   
Bonds at market value (amortized cost of $2,175,150 and $1,998,143)     $ 2,313,332      $ 2,103,316
Equity investments at market value (cost of $10,006)                         10,076            9,747
Short-term investments                                                      133,634          121,788
                                                                        -----------      -----------
     Total investments                                                    2,457,042        2,234,851
Cash                                                                         13,759            9,411
Deferred acquisition costs                                                  227,555          201,136
Prepaid reinsurance premiums                                                395,232          354,117
Reinsurance recoverable on unpaid losses                                     23,577           24,617
Investment in unconsolidated affiliates                                      64,743           57,609
Other assets                                                                279,231          266,953
                                                                        -----------      -----------

          TOTAL ASSETS                                                  $ 3,461,139      $ 3,148,694
                                                                        -----------      -----------

           LIABILITIES AND MINORITY INTEREST AND SHAREHOLDERS' EQUITY

Deferred premium revenue                                                $ 1,041,728      $   936,826
Losses and loss adjustment expenses                                         106,907          116,336
Deferred federal income taxes                                               110,879           88,817
Ceded reinsurance balances payable                                           26,609           48,784
Notes payable                                                               230,000          230,000
Deferred compensation                                                        90,104           90,275
Minority interest                                                            43,819           37,228
Dividends payable                                                            25,286
Accrued expenses and other liabilities                                      170,680          134,695
                                                                        -----------      -----------

          TOTAL LIABILITIES AND MINORITY INTEREST                         1,846,012        1,682,961
                                                                        -----------      -----------

Common stock (200,000,000 shares authorized; 33,517,995
   issued; par value of $.01 per share)                                         335              335
Additional paid-in capital - common                                         903,495          903,479
Accumulated other comprehensive income (net of deferred income
   tax provision of $44,212 and $34,818)                                     94,040           70,095
Accumulated earnings                                                        617,257          491,824
Deferred equity compensation                                                 23,716           24,004
Less treasury stock at cost (301,095 and 304,757 shares held)               (23,716)         (24,004)
                                                                        -----------      -----------

          TOTAL SHAREHOLDERS' EQUITY                                      1,615,127        1,465,733
                                                                        -----------      -----------

             TOTAL LIABILITIES AND MINORITY INTEREST
                   AND SHAREHOLDERS' EQUITY                             $ 3,461,139      $ 3,148,694
                                                                        ===========      ===========
</Table>

            See notes to condensed consolidated financial statements.


                                       3
<Page>

                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                            AND COMPREHENSIVE INCOME
                             (DOLLARS IN THOUSANDS)

<Table>
<Caption>
                                                          THREE MONTHS ENDED            NINE MONTHS ENDED
                                                             SEPTEMBER 30,                SEPTEMBER 30,
                                                             -------------                -------------

                                                          2001          2000           2001           2000
                                                          ----          ----           ----           ----
                                                                                       
Revenues:
   Net premiums written (net of premiums ceded
      of $36,821, $31,264, $112,317 and $119,024)      $  69,164      $ 43,909      $ 230,519      $ 153,548
                                                       =========      ========      =========      =========

   Premiums earned (net of premiums ceded of
      $24,280, $20,204, $70,780 and $58,170)              59,941        45,684        171,438        137,950

   Net investment income                                  32,239        30,741         95,490         88,580

   Net realized gains (losses)                             1,450          (565)         5,640        (38,298)

   Other income                                              981           231          1,373            916
                                                       ---------      --------      ---------      ---------

                     TOTAL REVENUES                       94,611        76,091        273,941        189,148
                                                       ---------      --------      ---------      ---------

Expenses:
   Losses and loss adjustment expenses [net of
      reinsurance recoveries of $236, $1,609,
      $2,795 and $1,000]                                   3,139         2,281          9,112          7,139

   Interest expense                                        4,154         4,154         12,461         12,461

   Policy acquisition costs                               10,668         8,996         30,368         28,436

   Merger related expenses                                                                           105,541

   Other operating expenses                               10,181         7,610         29,620         27,381
                                                       ---------      --------      ---------      ---------

                     TOTAL EXPENSES                       28,142        23,041         81,561        180,958
                                                       ---------      --------      ---------      ---------

Minority interest and equity in earnings of
   unconsolidated affiliates                               1,682          (113)         2,893         (1,020)
                                                       ---------      --------      ---------      ---------

INCOME BEFORE INCOME TAXES                                68,151        52,937        195,273          7,170

Benefit (provision) for income taxes                     (15,333)      (11,145)       (42,964)        10,050
                                                       ---------      --------      ---------      ---------

NET INCOME                                                52,818        41,792        152,309         17,220
                                                       ---------      --------      ---------      ---------

Other comprehensive income, net of tax:

   Unrealized gains on securities:

      Holding gains arising during period                 28,773        16,602         27,728         39,900

      Less:  reclassification adjustment for gains
         (losses) included in net income                     951          (365)         3,783        (25,714)
                                                       ---------      --------      ---------      ---------

   Other comprehensive income                             27,822        16,967         23,945         65,614
                                                       ---------      --------      ---------      ---------

COMPREHENSIVE INCOME                                   $  80,640      $ 58,759      $ 176,254      $  82,834
                                                       =========      ========      =========      =========
</Table>

            See notes to condensed consolidated financial statements.


                                       4
<Page>

                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

       CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY

                             (DOLLARS IN THOUSANDS)

<Table>
<Caption>
                                                 Additional  Accumulated                  Deferred
                                                  Paid-In    Other Comp-                   Equity
                                        Common    Capital -   rehensive   Accumulated      Compen-      Treasury
                                        Stock     Common       Income       Earnings       sation         Stock          Total
                                        -----     ------       ------       --------       ------         -----          -----
                                                                                                 
BALANCE, December 31, 2000              $335     $903,479     $70,095      $ 491,824      $ 24,004      $(24,004)     $ 1,465,733

Net income                                                                   152,309                                      152,309

Dividends                                                                    (26,876)                                     (26,876)

Deferred equity payout                                 16                                     (288)          288               16

Net unrealized loss on investments,
   net of tax                                                  23,945                                                      23,945

                                        ----     --------     -------      ---------      --------      --------      -----------
BALANCE, September 30, 2001             $335     $903,495     $94,040      $ 617,257      $ 23,716      $(23,716)     $ 1,615,127
                                        ====     ========     =======      =========      ========      ========      ===========
</Table>

            See notes to condensed consolidated financial statements.


                                       5
<Page>

                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                             (DOLLARS IN THOUSANDS)

<Table>
<Caption>
                                                      NINE MONTHS ENDED SEPTEMBER 30,
                                                      -------------------------------

                                                           2001            2000
                                                           ----            ----
                                                                 
Cash flows from operating activities:

   Premiums received, net                               $ 194,971      $   157,166

   Policy acquisition and other operating expenses
     paid, net                                            (67,856)        (239,374)

   Loss and LAE recovered (paid), net                     (16,809)           1,723

   Net investment income received                          92,638           79,339

   Recoverable advances paid                                 (607)          (4,040)

   Federal income taxes paid                              (36,090)         (22,241)

   Interest paid                                          (12,403)         (10,006)

   Other, net                                               3,206             (984)
                                                        ---------      -----------

          Net cash provided by operating activities       157,050          (38,417)
                                                        ---------      -----------

Cash flows from investing activities:

   Proceeds from sales of bonds                           364,945        1,256,398

   Purchases of bonds                                    (497,944)      (1,517,243)

   Purchases of property and equipment                     (2,723)          (3,570)

   Net decrease in short-term securities                  (10,707)         179,391

   Other investments, net                                  (4,684)           2,519
                                                        ---------      -----------

          Net cash used for investing activities         (151,113)         (82,505)
                                                        ---------      -----------

Cash flows from financing activities:

   Dividends paid                                          (1,589)          (7,876)

   Treasury stock                                                           38,644

   Settlement of forward shares                                             39,408

   Other                                                                    46,978
                                                        ---------      -----------

          Net cash provided by (used for) financing
            activities                                     (1,589)         117,154
                                                        ---------      -----------

Net increase in cash                                        4,348           (3,768)

Cash at beginning of period                                 9,411            6,284
                                                        ---------      -----------

Cash at end of period                                   $  13,759      $     2,516
                                                        =========      ===========
</Table>

(a)   In 2001, restricted treasury stock of $288 was distributed to a Director
      as a deferred compensation plan payout.

           See notes to condensed consolidated financial statements.


                                       6
<Page>

                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

              FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000

1. ORGANIZATION AND OWNERSHIP

      Financial Security Assurance Holdings Ltd. (the Company) is an insurance
holding company domiciled in the State of New York. The Company is primarily
engaged (through its insurance company subsidiaries, collectively known as FSA)
in the business of providing financial guaranty insurance on asset-backed and
municipal obligations. The Company is an indirect subsidiary of Dexia S.A.
(Dexia), a publicly held Belgian corporation.

2. BASIS OF PRESENTATION

      The accompanying condensed consolidated financial statements have been
prepared in accordance with instructions to Form 10-Q and, accordingly, do not
include all of the information and disclosures required by accounting principles
generally accepted in the United States of America. These statements should be
read in conjunction with the consolidated financial statements and notes thereto
included in the Company's 2000 Annual Report to Shareholders filed on Form 10-K.
The accompanying financial statements have not been audited by independent
accountants in accordance with auditing standards generally accepted in the
United States of America but, in the opinion of management, all adjustments,
which include only normal recurring adjustments necessary to present fairly the
financial position, results of operations and cash flows at September 30, 2001
and for all periods presented, have been made. The December 31, 2000 condensed
balance sheet data was derived from audited financial statements, but does not
include all disclosures required by accounting principles generally accepted in
the United States of America. The results of operations for the periods ended
September 30, 2001 and 2000 are not necessarily indicative of the operating
results for the full year. Certain prior year balances have been reclassified to
conform to current year's presentation.

3. RECENTLY ISSUED ACCOUNTING STANDARDS

      In June 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities" (SFAS No. 133). SFAS No. 133 was
subsequently amended by SFAS No. 137 and No. 138. These statements established
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts, and hedging activities. It
requires that entities recognize all derivatives as either assets or liabilities
in the statement of financial position and measure the instruments at fair
value. At December 31, 2000 and September 30, 2001, the Company had a limited
number of insurance policies considered to be derivatives for accounting
purposes and had no open positions in U.S. Treasury bond futures, call options
or other derivative instruments used for hedging purposes. For the three months
and nine months ended September 30, 2001, the Company recorded, as an increase
to premiums earned, a market value adjustment of $2,302,000 and $6,039,000,
respectively, relating to these policies. The adoption on January 1, 2001 of
this standard did not have a material impact on the Company's financial
position, results of operations or cash flows.


                                       7
<Page>

3. RECENTLY ISSUED ACCOUNTING STANDARDS-CONTINUED

      In June 2001, the FASB issued Statement of Financial Accounting Standards
No. 141, "Business Combinations" (SFAS No. 141) and No. 142, "Goodwill and Other
Intangible Assets" (SFAS No. 142). SFAS No. 141 requires the purchase method of
accounting be used for all business combinations initiated after June 30, 2001,
establishes specific criteria for the recognition of intangible assets
separately from goodwill, and requires unallocated negative goodwill to be
written off immediately as an extraordinary gain (instead of being deferred and
amortized). These provisions are effective for business combinations accounted
for by the purchase method for which the date of acquisition is after June 30,
2001. Certain SFAS No. 141 provisions also apply to purchase business
combinations for which the acquisition date was before July 1, 2001. SFAS No.
142 addresses how intangible assets acquired individually or with a group of
other assets (but not those acquired in a business combination) should be
accounted for in the financial statements. This statement requires that goodwill
no longer be amortized and instead be subject to an impairment test performed at
least annually. The provisions of SFAS No. 142 will be effective for fiscal
years beginning after December 31, 2001. Management believes that the
implementation of these standards, on January 1, 2002, will not have a material
effect on the Company's financial position, results of operations or cash flows.


                                       8
<Page>

                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

Management and investors consider the following measures important in analyzing
the financial results of the Company: core net income, operating net income,
core revenue, core expenses and PV premiums written. However, none of these
measures are promulgated in accordance with accounting principles generally
accepted in the United States of America and should not be considered as
substitutes for net income, revenues, expenses and gross premiums written.

2001 AND 2000 THIRD QUARTER RESULTS

The Company's 2001 third quarter net income was $52.8 million, compared with net
income of $41.8 million for the same period in 2000. Core net income (operating
net income less the after-tax effect of refundings and prepayments) was $54.6
million, compared with $44.4 million for the same period in 2000, an increase of
23.1%. Total core revenues increased $16.2 million, from $74.2 million in the
third quarter of 2000 to $90.5 million in the third quarter of 2001, while total
core expenses increased only $4.0 million. Operating net income (net income less
the after-tax effect of net realized capital gains or losses, the cost of the
equity-based compensation programs, changes in fair value of certain insurance
products as required by Statement of Financial Accounting Standards No. 133,
"Accounting for Derivative Instruments and Hedging Activities" (SFAS No. 133)
and other non-operating items) was $54.8 million for the third quarter of 2001
versus $45.4 million for the comparable period in 2000, an increase of $9.4
million, or 20.6%.

The Company employs two measures of gross premiums originated for a given
period. Gross premiums written captures premiums collected in the period,
whether collected up-front for business originated in the period or in
installments for business originated in prior periods. An alternative measure,
the gross present value of premiums written (gross PV premiums written),
reflects future installment premiums discounted to a present value, as well as
up-front premiums, but only for business originated in the period. The Company
considers gross PV premiums written to be the better indicator of a given
period's origination activity because a substantial part of the Company's
premiums are collected in installments, a practice typical of the asset-backed
business. The discount rate used to calculate the gross PV premiums written is
5.79% for 2001 and was 5.77% for 2000. The discount rates represent the average
pre-tax yield on the Company's investment portfolio for the previous three
years. Regardless of the measure used, quarter to quarter comparisons are of
limited significance because originations fluctuate from quarter to quarter but
historically have not exhibited a seasonal pattern.

Gross premiums written increased 41.0%, to $106.0 million for the third quarter
of 2001 from $75.2 million for the third quarter of 2000. Gross PV premiums
written increased 54.9%, to $139.5 million in the third quarter of 2001 from the
third quarter result of $90.1 million in 2000. In the third quarter of 2001,
U.S. asset-backed gross PV premiums written were $65.0 million as compared with
$38.5 million in the same period of 2000, an increase of 68.8%; U.S. municipal
gross PV premiums written were $35.0 million as compared with $34.0 million, an
increase of 2.9%; and international gross PV premiums were $39.5 million as
compared with $17.6 million, an increase of 124.4%.


                                       9
<Page>

In the third quarter of 2001, the Company insured par value of obligations
totaling $26.6 billion, an increase of 86.5% compared to the third quarter of
2000. FSA's third quarter U.S. asset-backed component rose 78.4% to $12.3
billion and the U.S. municipal component rose 39.0% to $7.4 billion. The
international sector increased to $6.9 billion in the third quarter of 2001 from
$2.1 billion in the third quarter of 2000.

In the U.S. asset-backed market, where credit spreads were generally wide,
funded and synthetic collateralized debt obligations (CDOs) and steady business
from repeat consumer receivable issuers made the biggest contributions to third
quarter results. Additionally, a market has developed for guarantees of
residential mortgage-backed securities rated Triple-A prior to the application
of the Company's guaranty. In the U.S. municipal market, market volume remained
robust through the first ten weeks of the quarter. The driving forces have been
lower interest rates (and related growth in refundings), continuing
infrastructure needs and the weakening economy. The September 11, 2001 terrorist
attacks in New York City and Washington, D.C. caused an interruption of new
issuance at the end of the quarter, but activity has since resumed. In the
international market, the main sources of the Company's business were funded and
synthetic CDOs and other structured financings.

Net premiums written were $69.2 million for the third quarter of 2001, an
increase of 57.5% compared with the third quarter of 2000. Net premiums earned
for the third quarter of 2001 were $59.9 million, compared with $45.7 million in
the third quarter of 2000, an increase of 31.2%. Premiums earned from refundings
and prepayments were $0.4 million for the third quarter of 2001 and $2.4 million
for the same period of 2000, contributing $0.2 million and $1.1 million,
respectively, to after-tax earnings. For the third quarter of 2001, premium
adjustments relating to the mark-to-market adjustment required by SFAS No. 133
resulted in an increase of $2.3 million to premiums earned. Net premiums earned
for the quarter grew 32.4% relative to the same period in 2000 when the effects
of refundings and prepayments and the mark-to-market adjustment are eliminated.

Net investment income was $32.2 million for the third quarter of 2001 and $30.7
million for the comparable period in 2000, an increase of 4.9%. The Company's
effective tax rate on investment income was 10.8% for the third quarter of 2001
compared with 12.5% for the same period in 2000. In the third quarter of 2001,
the Company realized $1.5 million in net capital gains compared with net capital
losses of $0.6 million for the same period in 2000. Capital gains and losses are
generally a by-product of the normal investment management process and will vary
substantially from period to period.

The provision for losses and loss adjustment expenses during the third quarter
of 2001 was $3.1 million compared with $2.3 million in 2000, representing
additions to the Company's general loss reserve. Additions to the general loss
reserve represent management's estimate of the amount required to adequately
cover the net cost of claims. The Company will, on an ongoing basis, monitor
these reserves and may periodically adjust such reserves, upward or downward,
based on the Company's actual loss experience, its future mix of business and
future economic conditions. The Company evaluated its insured portfolio to
assess the potential impact of the events of September 11, 2001, and does not
expect that it will incur any losses as a direct result of the tragedy. The
Company's insured portfolio includes approximately $131.0 million of gross
exposure (approximately $76.0 million after reinsurance) to Port Authority of
New York and New Jersey Consolidated Revenue Bonds backed by the Authority's
general revenues, including those from bridges and tunnels, and not directly
secured by lease payments or other payments related to the World Trade Center.
No new case reserves were established during the third quarter of 2001. At
September 30, 2001, the unallocated balance in the Company's general loss
reserve was $71.4 million.

Total policy acquisition and other operating expenses (excluding the cost of the
equity-based compensation programs of $6.4 million for the third quarter of 2001
compared with $4.9 million for the same period of 2000) were $14.4 million for
the third quarter of 2001 compared with $11.7 million for the same period in
2000. Excluding the effects of refundings, total policy acquisition and other
operating expenses were $14.2 million for the third quarter of 2001 compared
with $11.0 million for the same period in 2000.


                                       10
<Page>

Income before income taxes for the third quarter of 2001 was $68.2 million
compared with $52.9 million for the same period in 2000.

The Company's effective tax rate for the third quarter of 2001 was 22.5%
compared with 21.1% for the same period in 2000. The effective tax rate differs
from the statutory tax rate of 35.0% primarily due to tax-exempt interest
income.

2001 AND 2000 FIRST NINE MONTHS RESULTS

The Company's 2001 first nine months of net income was $152.3 million compared
with net income of $17.2 million (net income of $92.7 million excluding costs
relating to the July 5, 2000 merger with a subsidiary of Dexia S.A.) for the
same period in 2000. Core net income was $155.0 million, compared with $127.4
million for the same period in 2000, an increase of 21.7%. Total core revenues
for the first nine months of 2001 increased $38.8 million, from $220.2 million
in 2000 to $259.0 million in 2001, while total core expenses increased only $7.9
million. Operating net income was $156.6 million for the first nine months of
2001 versus $130.7 million for the comparable period in 2000, an increase of
$25.9 million, or 19.8%.

Gross premiums written increased 25.8% to $342.8 million for the first nine
months of 2001 from $272.6 million for the first nine months of 2000. Gross PV
premiums written increased 34.0%, from $321.8 million in 2000 to $431.0 million
in the first nine months of 2001. U.S. asset-backed gross PV premiums written
were $183.5 million in the first nine months of 2001, as compared with $137.2
million in the first nine months of 2000, an increase of 33.7%. In the U.S.
municipal business, for the first nine months gross PV premiums written
increased 58.8% to $158.3 million in 2001 from $99.7 million in 2000. For the
international sector, gross PV premiums written in the first nine months
increased to $89.2 million in 2001 from $84.9 million in 2000, an increase of
5.1%.

In the first nine months of 2001, the Company insured par value of obligations
totaling $70.7 billion, a 75.8% increase over the same period in 2000. FSA's
first nine months par insured in the U.S. asset-backed and U.S. municipal
sectors increased 66.4% to $30.7 billion and 77.0% to $26.1 billion,
respectively, while its international sector par insured rose 98.6% to $13.9
billion.

Net premiums written were $230.5 million for the first nine months of 2001, an
increase of $77.0 million, or 50.1%, compared with 2000. Net premiums earned for
the first nine months of 2001 were $171.4 million, compared with $138.0 million
in the first nine months of 2000, an increase of 24.3%. Premiums earned from
refundings and prepayments were $3.3 million for the first nine months of 2001
and $7.3 million for the same period of 2000, contributing $1.6 million and $3.3
million, respectively, to after-tax earnings. For the first nine months of 2001,
premium adjustments relating to the mark-to-market adjustment required by SFAS
No. 133 resulted in an increase of $6.0 million to premiums earned. Net premiums
earned for the first nine months grew 24.1% relative to the same period in 2000
when the effects of refundings and prepayments and the mark-to-market adjustment
are eliminated.

Net investment income was $95.5 million for the first nine months of 2001 and
$88.6 million for the comparable period in 2000, an increase of 7.8%. The
Company's effective tax rate on investment income was 11.0% for the first nine
months of 2001 compared with 13.0% in 2000. In the first nine months of 2001,
the Company realized $5.6 million in net capital gains as compared with net
losses of $38.3 million for the same period in 2000. Capital gains and losses
are generally a by-product of the normal investment management process and will
vary substantially from period to period. The Company intentionally incurred
above normal realized losses during the first nine months of 2000 in order to
take advantage of various federal tax loss carrybacks available to the Company.

The provision for losses and loss adjustment expenses during the first nine
months of 2001 was $9.1 million compared with $7.1 million for the same period
in 2000, representing additions to the Company's general loss reserve.


                                       11
<Page>

Total policy acquisition and other operating expenses (excluding the cost of the
equity-based compensation programs of $17.6 million for the first half of 2001
compared with $18.3 million for the same period of 2000) were $42.4 million for
the first nine months of 2001 compared with $37.6 million for the same period in
2000, an increase of 12.2%. Excluding the effects of refundings, total policy
acquisition and other operating expenses were $41.3 million for the first nine
months of 2001 compared with $35.4 million for the same period in 2000, an
increase of 16.7%. In the first nine months of 2000, the Company recognized
$105.5 million in merger related expenses, of which $85.8 million represented an
increase in equity-based compensation and $19.7 million was for various fees
related to the merger.

Income before income taxes for the first nine months of 2001 was $195.3 million,
compared with $7.2 million for the same period in 2000.

The Company's effective tax rate for the first nine months of 2001 was 22.0%.
The effective tax rate differs from the statutory tax rate of 35.0% due to
tax-exempt interest income for the first nine months of 2001 and tax-exempt
interest income and the non-deductibility of certain merger related expenses for
the first nine months of 2000.

LIQUIDITY AND CAPITAL RESOURCES

The Company's consolidated invested assets and cash equivalents at September 30,
2001, net of unsettled security transactions, was $2,422.3 million, compared
with the December 31, 2000 balance of $2,234.7 million. These balances include
the change in the market value of the investment portfolio, which had an
unrealized gain position of $138.3 million at September 30, 2001 and $104.9
million at December 31, 2000.

At September 30, 2001, the Company had, at the holding company level, an
investment portfolio of $11.2 million available to fund the liquidity needs of
its activities outside of its insurance operations. Because the majority of the
Company's operations are conducted through FSA, the long-term ability of the
Company to service its debt will largely depend upon the receipt of dividends or
surplus note payments from FSA and upon external financings.

FSA's ability to pay dividends is dependent upon FSA's financial condition,
results of operations, cash requirements, rating agency approval and other
related factors and is also subject to restrictions contained in the insurance
laws and related regulations of New York and other states. Under New York State
insurance law, FSA may pay dividends out of earned surplus, provided that,
together with all dividends declared or distributed by FSA during the preceding
12 months, the dividends do not exceed the lesser of (i) 10% of policyholders'
surplus as of its last statement filed with the New York Superintendent of
Insurance or (ii) adjusted net investment income during this period. FSA paid no
dividends in 2000. In the first nine months of 2001, Financial Security
Assurance International Ltd., a subsidiary of FSA, paid a preferred dividend of
$1.6 million to its minority interest owners. Based upon FSA's statutory
statements for the quarter ended September 30, 2001, and considering dividends
that can be paid by its subsidiary, the maximum amount normally available for
payment of dividends by FSA without regulatory approval over the following 12
months is approximately $76.6 million. However, as a customary condition for
approving the application of Dexia for a change in control of FSA, the prior
approval of the Superintendent of the New York State Insurance Department (the
Insurance Department) is required for any payment of dividends by FSA to the
Company for a period of two years following the change in control, which
occurred July 5, 2000. In addition, at September 30, 2001, the Company held $120
million of surplus notes of FSA. Payments of principal and interest on such
notes may be made only with the approval of the Insurance Department. FSA paid
$3.0 million and $4.5 million in interest on such notes in the first nine months
of 2001 and 2000, respectively. On October 2, 2001, FSA, with the approval of
the Insurance Department, paid $26.0 million of principal on such notes.

In September 2001, the Company declared a dividend of $0.76125 per share or
$25.3 million, which was paid in October 2001.


                                       12
<Page>

FSA's primary uses of funds are to pay operating expenses and to pay dividends
to, or principal of or interest on surplus notes held by, its parent. FSA's
funds are also required to satisfy claims under insurance policies in the event
of default by an issuer of an insured obligation and the unavailability or
exhaustion of other payment sources in the transaction, such as the cash flow or
collateral underlying the obligations. FSA seeks to structure asset-backed
transactions to address liquidity risks by matching insured payments with
available cash flow or other payment sources. The insurance policies issued by
FSA provide, in general, that payments of principal, interest and other amounts
insured by FSA may not be accelerated by the holder of the obligation but are
paid by FSA in accordance with the obligation's original payment schedule or, at
FSA's option, on an accelerated basis. These policy provisions prohibiting
acceleration of certain claims are mandatory under Article 69 of the New York
Insurance Law and serve to reduce FSA's liquidity requirements.

The Company believes that FSA's expected operating liquidity needs, both on a
short- and long-term basis, can be funded from its operating cash flow. In
addition, FSA has a number of sources of liquidity that are available to pay
claims on a short- and long-term basis: cash flow from written premiums, FSA's
investment portfolio and earnings thereon, reinsurance arrangements with
third-party reinsurers, liquidity lines of credit with banks, and capital market
transactions.

FSA has a credit arrangement, aggregating $125.0 million at September 30, 2001,
provided by commercial banks and intended for general application to
transactions insured by FSA and its insurance company subsidiaries. At September
30, 2001, there were no borrowings under this arrangement, which expires April
26, 2002, unless extended. In addition, there are credit arrangements assigned
to specific insured transactions. In August 1994, FSA entered into a facility
agreement with Canadian Global Funding Corporation and Hambros Bank Limited.
Under the agreement, FSA can arrange financing for transactions subject to
certain conditions. The amount of this facility was $186.9 million, of which
$117.3 million was unutilized at September 30, 2001.

FSA has a standby line of credit in the amount of $240.0 million with a group of
international banks to provide loans to FSA after it has incurred, during the
term of the facility, cumulative municipal losses (net of any recoveries) in
excess of the greater of $240.0 million or the average annual debt service of
the covered portfolio multiplied by 5.75%, which amounted to $632.5 million at
September 30, 2001. The obligation to repay loans made under this agreement is a
limited recourse obligation payable solely from, and collateralized by, a pledge
of recoveries realized on defaulted insured obligations in the covered
portfolio, including certain installment premiums and other collateral. This
commitment has a term that will expire on April 30, 2008 and contains an annual
renewal provision subject to approval by the banks. No amounts have been
utilized under this commitment as of September 30, 2001.

The Company has no plans for material capital expenditures within the next
twelve months.

FORWARD-LOOKING STATEMENTS

This quarterly report contains forward-looking statements regarding, among other
things, the Company's plans and prospects. Important factors, including general
market conditions and the competitive environment, could cause actual results to
differ materially from those described in such forward-looking statements.
Certain of these factors are described in more detail under the heading
"Forward-Looking Statements" in Item 1 of the Company's Annual Report on Form
10-K for the year ended December 31, 2000. Forward-looking statements in this
report are expressly qualified by all such factors. The Company undertakes no
obligation to revise or update any forward-looking statements to reflect changes
in events or expectations or otherwise.


                                       13
<Page>

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

      On May 17, 2001, the Company's shareholders executed a Written Consent of
Shareholders in Lieu of Annual Meeting. Under the Written Consent, the Company's
shareholders unanimously approved:

      (1) the election of Directors of the Company to hold office until the
      later of the next annual meeting of shareholders or their successors shall
      be duly elected and have qualified, as follows:

      Robert P. Cochran
      Pierre Richard
      John J. Byrne
      Martine Decamps
      Alain Delouis
      Robert N. Downey
      Roland C. Hecht
      David O. Maxwell
      Sean W. McCarthy
      James H. Ozanne
      Paul Vanzeveren
      Rembert von Lowis;

      (2) the amendment and restatement of the Company's Equity Participation
      Plan, and the ratification of grants of performance shares thereunder
      theretofore approved by the Company's Human Resources Committee; and

      (3) the ratification and approval of the selection by the Company's Board
      of Directors of PricewaterhouseCoopers LLP as independent auditors for the
      Company for the fiscal year ending December 31, 2001.

      In September 2001, Mr. Vanzeveren resigned from the Company's Board of
Directors and was replaced by Mr. Bruno Deletre.


                                       14
<Page>

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

      (a) EXHIBITS

            10.1  Amended and Restated Employment Agreement dated as of
                  September 6, 2001, by and between the Company and Roger K.
                  Taylor.

            99    Financial statements of Financial Security Assurance Inc. for
                  the quarterly period ended September 30, 2001.

      (b) REPORTS ON FORM 8-K

            None


                                       15
<Page>

                                   SIGNATURES

      Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                      FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.


                                      By /s/ Jeffrey S. Joseph
                                         ---------------------------------------

November 13, 2001                                  Jeffrey S. Joseph
                                             Managing Director & Controller
                                               (Chief Accounting Officer)


                                       16
<Page>

                                  Exhibit Index

Exhibit No.                          Exhibit
- -----------                          -------

      10.1  Amended and Restated Employment Agreement dated as of September 6,
            2001, by and between the Company and Roger K. Taylor.

      99    Financial statements of Financial Security Assurance Inc. for the
            quarterly period ended September 30, 2001.