SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549

                                    FORM 10-Q

                   QUARTERLY REPORT UNDER SECTION 13 or 15(d)

                     OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarter ended:                                   Commission File Number:
    JUNE 30, 2001                                               1-15731
- ----------------------                                   -----------------------

                             EVEREST RE GROUP, LTD.
                            ------------------------
             (Exact name of Registrant as specified in its charter)


        BERMUDA                                            NOT APPLICABLE
- ------------------------                            ----------------------------
(State or other juris-                              (IRS Employer Identification
diction of incorporation                             Number)
    or organization)

                  c/o ABG Financial & Management Services, Inc.
                                  Parker House
                        Wildey Business Park, Wildey Road
                              St. Michael, Barbados
                                 (246) 228-7398
       (Address, including zip code, and telephone number, including area
                code, of registrant's principal executive office)

- --------------------------------------------------------------------------------

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 the  filing
requirements for at least the past 90 days.

                           YES    X                  NO
                                -----                    -----

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date:

                                                    Number of Shares Outstanding
             Class                                       at August 7, 2001
             -----                                  ----------------------------
Common Shares,     $.01 par value                           46,216,237


                             EVEREST RE GROUP, LTD.

                               INDEX TO FORM 10-Q

                                     PART I

                              FINANCIAL INFORMATION
                              ---------------------
                                                                            Page
                                                                            ----
ITEM 1.  FINANCIAL STATEMENTS
         --------------------

         Consolidated Balance Sheets at June 30, 2001 (unaudited)
          and December 31, 2000                                                3

         Consolidated Statements of Operations and Comprehensive
          Income for the three and six months ended June 30, 2001
          and 2000 (unaudited)                                                 4

         Consolidated Statements of Changes in Shareholders' Equity
          for the three and six months ended June 30, 2001 and 2000
          (unaudited)                                                          5

         Consolidated Statements of Cash Flows for the three and
          six months ended June 30, 2001 and 2000 (unaudited)                  6

         Notes to Consolidated Financial Statements (unaudited)                7

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         -----------------------------------------------------------
         AND RESULTS OF OPERATIONS                                            18
         -------------------------

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK           31
         ----------------------------------------------------------

                                     PART II

                                OTHER INFORMATION
                                -----------------

ITEM 1.  LEGAL PROCEEDINGS                                                    32
         -----------------

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS                            32
         -----------------------------------------

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES                                    None
         -------------------------------

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                  32
         ---------------------------------------------------

ITEM 5.  OTHER INFORMATION                                                  None
         -----------------

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K                                     33
         --------------------------------


                             EVEREST RE GROUP, LTD.
                           CONSOLIDATED BALANCE SHEETS
               (Dollars in thousands, except par value per share)


                                          June 30,      December 31,
                                        ------------    ------------
                                            2001            2000
                                        ------------    ------------
                                                  
ASSETS:                                  (unaudited)
Fixed maturities - available for
 sale, at market value (amortized
 cost: 2001, $5,154,294; 2000,
 $4,849,679)                            $  5,293,250    $  4,951,893
Equity securities, at market value
 (cost: 2001, $26,653; 2000,
 $22,340)                                     27,042          36,491
Short-term investments                       236,693         398,542
Other invested assets                         32,538          29,211
Cash                                          18,121          76,823
                                        ------------    ------------
   Total investments and cash              5,607,644       5,492,960


Accrued investment income                     82,681          77,312
Premiums receivable                          433,851         394,137
Reinsurance receivables                      574,824         508,998
Funds held by reinsureds                     161,433         161,350
Deferred acquisition costs                   134,030         106,638
Prepaid reinsurance premiums                  64,148          58,196
Deferred tax asset                           200,940         174,482
Other assets                                  57,129          39,022
                                        ------------    ------------
TOTAL ASSETS                            $  7,316,680    $  7,013,095
                                        ============    ============

LIABILITIES:
Reserve for losses and adjustment
 expenses                               $  3,836,430    $  3,786,178
Future policy benefit reserve                229,564         206,589
Unearned premium reserve                     505,533         401,148
Funds held under reinsurance treaties        129,946         110,464
Losses in the course of payment              102,011         102,167
Contingent commissions                         5,803           9,380
Other net payable to reinsurers               66,365          60,564
Current federal income taxes                 (11,374)         (8,209)
8.5% Senior notes due 3/15/2005              249,654         249,615
8.75% Senior notes due 3/15/2010             199,040         199,004
Revolving credit agreement borrowings        134,000         235,000
Accrued interest on debt and
 borrowings                                   11,446          12,212
Other liabilities                            150,266          65,631
                                        ------------    ------------
   Total liabilities                       5,608,684       5,429,743
                                        ------------    ------------


SHAREHOLDERS' EQUITY:
Preferred shares, par value: $0.01;
 50 million shares authorized; no
 shares issued and outstanding                   -               -
Common shares, par value: $0.01;
 200 million shares authorized;
 46.2 million shares issued in 2001
 and 46.0 million shares issued
 in 2000                                         462             460
Additional paid-in capital                   267,252         259,958
Unearned compensation                           (136)           (170)
Accumulated other comprehensive
 income, net of deferred income
 taxes of $35.9 million in 2001
 and $30.4 million in 2000                    89,192          72,846
Retained earnings                          1,351,281       1,250,313
Treasury shares, at cost; 0.0
 million shares in 2001 and 2000                 (55)            (55)
                                        ------------    ------------
   Total shareholders' equity              1,707,996       1,583,352
                                        ------------    ------------
TOTAL LIABILITIES AND SHAREHOLDERS'
 EQUITY                                 $  7,316,680    $  7,013,095
                                        ============    ============

The  accompanying  notes  are  an  integral  part  of the consolidated financial
statements.

                                        3

                             EVEREST RE GROUP, LTD.
         CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
                (Dollars in thousands, except per share amounts)



                                   Three Months Ended       Six Months Ended
                                        June 30,                June 30,
                                  ---------------------   ---------------------
                                    2001        2000        2001        2000
                                  ---------   ---------   ---------   ---------
                                       (unaudited)             (unaudited)
                                                          
REVENUES:
Premiums earned                   $ 395,046   $ 285,780   $ 723,632   $ 551,964
Net investment income                87,095      74,426     173,250     139,456
Net realized capital gain (loss)      3,936      (8,188)     (1,121)       (369)
Other income (expense)                  567        (370)        965         440
                                  ---------   ---------   ---------   ---------
Total revenues                      486,644     351,648     896,726     691,491
                                  ---------   ---------   ---------   ---------

CLAIMS AND EXPENSES:
Incurred loss and loss
 adjustment expenses                293,596     233,669     537,072     430,058
Commission, brokerage, taxes
 and fees                            97,126      46,272     179,083     111,930
Other underwriting expenses          14,499      13,028      27,595      24,704
Interest expense on senior notes      9,726       9,722      19,450      11,342
Interest expense on credit
 facility                             1,819       1,888       4,516       3,351
                                  ---------   ---------   ---------   ---------
Total claims and expenses           416,766     304,579     767,716     581,385
                                  ---------   ---------   ---------   ---------

INCOME BEFORE TAXES                  69,878      47,069     129,010     110,106

Income tax                           12,587       8,340      21,589      22,819
                                  ---------   ---------   ---------   ---------

NET INCOME                        $  57,291   $  38,729   $ 107,421   $  87,287
                                  =========   =========   =========   =========


Other comprehensive (loss)
 income, net of tax                 (30,726)     (8,697)     16,346       7,507
                                  ---------   ---------   ---------   ---------

COMPREHENSIVE INCOME              $  26,565   $  30,032   $ 123,767   $  94,794
                                  =========   =========   =========   =========


PER SHARE DATA:
 Average shares outstanding
  (000's)                            46,141      45,820      46,100      45,854
 Net income per common share
  - basic                         $    1.24   $    0.85   $    2.33   $    1.90
                                  =========   =========   =========   =========

 Average diluted shares
  outstanding (000's)                47,088      46,125      47,046      46,065
 Net income per common share
  - diluted                       $    1.22   $    0.84   $    2.28   $    1.89
                                  =========   =========   =========   =========

The  accompanying  notes  are  an  integral  part  of the consolidated financial
statements.

                                        4

                             EVEREST RE GROUP, LTD.
                       CONSOLIDATED STATEMENTS OF CHANGES
                             IN SHAREHOLDERS' EQUITY
                (Dollars in thousands, except per share amounts)


                                Three Months Ended         Six Months Ended
                                     June 30,                  June 30,
                              -----------------------   -----------------------
                                 2001         2000         2001         2000
                              ----------   ----------   ----------   ----------
                                    (unaudited)               (unaudited)
                                                         
COMMON SHARES (shares
 outstanding):
Balance, beginning of
 period                       46,096,378   45,817,697   46,029,354   46,457,817
Issued during the period         109,255        3,644      176,279       12,144
Treasury shares acquired
 during the period                   -            -            -       (650,400)
Treasury shares reissued
 during the period                   -            -            -          1,780
                              ----------   ----------   ----------   ----------
Balance, end of period        46,205,633   45,821,341   46,205,633   45,821,341
                              ==========   ==========   ==========   ==========


COMMON SHARES (par value):
Balance, beginning of
 period                       $      461   $      458   $      460   $      509
Retirement of common
 shares during the period            -            -            -            (51)
Issued during the period               1          -              2          -
                              ----------   ----------   ----------   ----------
Balance, end of period               462          458          462          458
                              ----------   ----------   ----------   ----------

ADDITIONAL PAID IN CAPITAL:
Balance, beginning of
 period                          262,905      252,521      259,958      390,912
Retirement of treasury
 shares during the period            -            -            -       (138,546)
Common shares issued
 during the period                 4,347          248        7,294          405
Treasury shares reissued
 during the period                   -            -            -             (2)
                              ----------   ----------   ----------   ----------
Balance, end of period           267,252      252,769      267,252      252,769
                              ----------   ----------   ----------   ----------

UNEARNED COMPENSATION:
Balance, beginning of
 period                             (153)         (86)        (170)        (109)
Net increase during the
 period                               17           22           34           45
                              ----------   ----------   ----------   ----------
Balance, end of period              (136)         (64)        (136)         (64)
                              ----------   ----------   ----------   ----------

ACCUMULATED OTHER
 COMPREHENSIVE INCOME,
 NET OF DEFERRED INCOME
 TAXES:
Balance, beginning of
 period                          119,918         (497)      72,846      (16,701)
Net (decrease) increase
 during the period               (30,726)      (8,697)      16,346        7,507
                              ----------   ----------   ----------   ----------
Balance, end of period            89,192       (9,194)      89,192       (9,194)
                              ----------   ----------   ----------   ----------

RETAINED EARNINGS:
Balance, beginning of
 period                        1,297,218    1,120,750    1,250,313    1,074,941
Net income                        57,291       38,729      107,421       87,287
Dividends declared ($0.07
 and $0.14 per share in
 2001 and $0.06 and $0.12
 per share in 2000)               (3,228)      (2,749)      (6,453)      (5,498)
                              ----------   ----------   ----------   ----------
Balance, end of period         1,351,281    1,156,730    1,351,281    1,156,730
                              ----------   ----------   ----------   ----------

TREASURY SHARES AT COST:
Balance, beginning of
 period                              (55)         (55)         (55)    (122,070)
Retirement of treasury
 shares during the period            -            -            -        138,399
Treasury shares acquired
 during the period                   -            -            -        (16,426)
Treasury shares reissued
 during the period                   -            -            -             42
                              ----------   ----------   ----------   ----------
Balance, end of period               (55)         (55)         (55)         (55)
                              ----------   ----------   ----------   ----------

TOTAL SHAREHOLDERS' EQUITY,
 END OF PERIOD                $1,707,996   $1,400,644   $1,707,996   $1,400,644
                              ==========   ==========   ==========   ==========

The  accompanying  notes  are  an  integral  part  of the consolidated financial
statements.

                                        5

                             EVEREST RE GROUP, LTD.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)


                              Three Months Ended       Six Months Ended
                                   June 30,                June 30,
                             ---------------------   ---------------------
                               2001        2000        2001        2000
                             ---------   ---------   ---------   ---------
CASH FLOWS FROM OPERATING
 ACTIVITIES:                      (unaudited)             (unaudited)
                                                     
Net income                   $  57,291   $  38,729   $ 107,421   $  87,287
 Adjustments to reconcile
  net income to net cash
  provided by operating
  activities:
 (Increase) in premiums
  receivable                   (26,118)    (17,269)    (42,802)    (47,162)
 Decrease (increase) in
  funds held, net               21,969       7,920      17,928      (5,968)
 (Increase) in reinsurance
  receivables                  (50,382)    (26,515)    (67,116)    (17,818)
 (Increase) in deferred
  tax asset                    (35,018)     (1,726)    (31,901)     (4,482)
 Increase (decrease) in
  reserve for losses and
  loss adjustment expenses      65,484      (2,213)     71,460     (15,864)
 Increase in future policy
  benefit reserve                7,354         -        22,975         -
 Increase in unearned
  premiums                      37,183      14,653     105,355      44,928
 Decrease (increase) in
  other assets and
  liabilities                    8,387     (14,056)    (36,767)    (12,593)
 Non cash compensation
  expense                           17          22          34          45
 Accrual of bond discount
  /amortization of bond
  premium                       (1,938)     (2,903)     (3,998)     (5,111)
 Amortization of
  underwriting discount
  on senior notes                   37          34          75          40
 Realized capital (gains)
  losses                        (3,936)      8,188       1,121         369
                             ---------   ---------   ---------   ---------
Net cash provided by
 operating activities           80,330       4,864     143,785      23,671
                             ---------   ---------   ---------   ---------

CASH FLOWS FROM INVESTING
 ACTIVITIES:
Proceeds from fixed
 maturities matured/called
 - available for sale          225,087      59,349     295,094      88,805
Proceeds from fixed
 maturities sold -
 available for sale            136,881     313,447     215,453     411,137
Proceeds from equity
 securities sold                28,949       5,604      28,949      48,267
Proceeds from other
 invested assets sold               15         -            23         -
Cost of fixed maturities
 acquired - available
 for sale                     (430,817)   (379,238)   (841,738)   (970,183)
Cost of equity securities
 acquired                      (20,027)       (700)    (20,027)     (1,823)
Cost of other invested
 assets acquired                (1,439)        (28)     (1,807)     (1,558)
Net (purchases) sales of
 short-term securities        (119,072)     37,663     156,099     (77,049)
Net increase (decrease)
 in unsettled securities
 transactions                   47,690     (36,434)     72,826      11,868
                             ---------   ---------   ---------   ---------
Net cash (used in)
 investing activities         (132,733)       (337)    (95,128)   (490,536)
                             ---------   ---------   ---------   ---------

CASH FLOWS FROM FINANCING
 ACTIVITIES:
Acquisition of treasury
 shares net of reissuances         -           -           -       (16,533)
Common shares issued
 during the period               4,348         248       7,296         354
Dividends paid to
 shareholders                   (3,228)     (2,749)     (6,453)     (5,498)
Proceeds from issuance
 of senior notes                   -           -           -       448,507
Borrowing on revolving
 credit agreement                2,000         -        22,000      47,000
Repayments on revolving
 credit agreement                  -           -      (123,000)        -
                             ---------   ---------   ---------   ---------
Net cash provided by
 (used in) financing
 activities                      3,120      (2,501)   (100,157)    473,830
                             ---------   ---------   ---------   ---------

EFFECT OF EXCHANGE RATE
 CHANGES ON CASH                (2,619)     (2,211)     (7,202)     (2,355)
                             ---------   ---------   ---------   ---------

Net (decrease) increase
 in cash                       (51,902)       (185)    (58,702)      4,610

Cash, beginning of period       70,023      67,022      76,823      62,227
                             ---------   ---------   ---------   ---------
Cash, end of period          $  18,121   $  66,837   $  18,121   $  66,837
                             =========   =========   =========   =========

SUPPLEMENTAL CASH FLOW
 INFORMATION
Cash transactions:
Income taxes paid, net       $  51,914   $  32,105   $  54,517   $  38,519
Interest paid                $   1,911   $   1,886   $  24,657   $   2,910
Non-cash financing
 transaction:
Issuance of common shares    $      17   $      22   $      34   $      45

The  accompanying  notes  are  an  integral  part  of the consolidated financial
statements.

                                        6

                             EVEREST RE GROUP, LTD.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000

1.  GENERAL

On February 24, 2000, a corporate  restructuring  was  completed  and Everest Re
Group,  Ltd.  ("Group")  became  the  new  parent  holding  company  of  Everest
Reinsurance Holdings,  Inc. ("Holdings"),  which remains the holding company for
Group's U.S. based  operations.  The "Company" means Group and its subsidiaries,
except when  referring  to periods  prior to February  24,  2000,  when it means
Holdings and its subsidiaries.

The  consolidated  financial  statements  of the  Company  for the three and six
months  ended June 30, 2001 and 2000  include  all  adjustments,  consisting  of
normal recurring  accruals,  which, in the opinion of management,  are necessary
for a fair  presentation of the results on an interim basis.  Certain  financial
information,  which is normally included in annual financial statements prepared
in accordance with generally accepted accounting principles in the United States
of America,  has been omitted  since it is not  required  for interim  reporting
purposes.  The year-end consolidated balance sheet data was derived from audited
financial statements, but does not include all disclosures required by generally
accepted accounting  principles in the United States of America. The results for
the  three  and six  months  ended  June 30,  2001 and 2000 are not  necessarily
indicative of the results for a full year. These financial  statements should be
read in conjunction with the audited consolidated financial statements and notes
thereto for the years ended  December  31, 2000,  1999 and 1998  included in the
Company's most recent Form 10-K filing.

2.  ACQUISITIONS

On September 19, 2000,  Holdings  completed the acquisition of all of the issued
and outstanding  capital stock of Gibraltar Casualty Company  ("Gibraltar") from
The Prudential  Insurance  Company of America ("The  Prudential")  pursuant to a
Stock Purchase  Agreement between The Prudential and Holdings dated February 24,
2000 and amended on August 8, 2000 (the "Stock Purchase Agreement"). As a result
of the acquisition,  Gibraltar became a wholly owned subsidiary of Holdings and,
immediately  following  the  acquisition,  its name was changed to Mt.  McKinley
Insurance Company ("Mt. McKinley").

Mt. McKinley,  a run-off property and casualty insurer in the United States, has
had a long  relationship  with  Holdings and its  principal  operating  company,
Everest  Reinsurance  Company ("Everest Re"). Mt. McKinley was formed in 1978 by
Everest Re and wrote direct insurance until 1985, when it was placed in run-off.
In 1991, Mt.  McKinley  became a subsidiary of The  Prudential.  Mt. McKinley is
also a reinsurer of Everest Re. Under a series of  transactions  dating to 1986,
Mt.  McKinley  reinsured  several  components  of  Everest  Re's  business.   In
particular,   Mt.  McKinley  provided  stop-loss  reinsurance   protection,   in
connection with the Company's  October 5, 1995 Initial Public Offering,  for any
adverse loss  development  on Everest Re's June 30, 1995  (December 31, 1994 for
catastrophe  losses)  reserves,  with $375.0  million in limits,  of which $89.4
million was available (the "Stop Loss  Agreement") at the acquisition  date. The
Stop Loss Agreement and other  reinsurance  contracts  between Mt.  McKinley and

                                       7

                             EVEREST RE GROUP, LTD.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000


Everest Re remain in effect following the acquisition.  However, these contracts
have become transactions with affiliates with the financial impact eliminated in
consolidation.

Also  during  2000,   the  Company   completed  two   additional   acquisitions,
Southeastern  Security  Insurance Company, a United States property and casualty
company whose primary business is non-standard automobile insurance, and AFC Re,
Ltd., a Bermuda based life and annuity reinsurer.

3.  CONTINGENCIES

The Company  continues to receive  claims under expired  contracts  which assert
alleged injuries and/or damages relating to or resulting from toxic torts, toxic
waste and other hazardous substances,  such as asbestos.  The Company's asbestos
claims typically involve potential  liability for bodily injury from exposure to
asbestos or for property damage  resulting from asbestos or products  containing
asbestos.  The  Company's   environmental  claims  typically  involve  potential
liability for (a) the mitigation or remediation of  environmental  contamination
or (b) bodily  injury or property  damages  caused by the  release of  hazardous
substances into the land, air or water.

The Company's  reserves include an estimate of the Company's  ultimate liability
for  asbestos  and  environmental  claims  for which  ultimate  value  cannot be
estimated  using  traditional  reserving   techniques.   There  are  significant
uncertainties  in estimating the amount of the Company's  potential  losses from
asbestos and environmental  claims. Among the complications are: (a) potentially
long waiting periods between exposure and  manifestation of any bodily injury or
property  damage;   (b)  difficulty  in  identifying   sources  of  asbestos  or
environmental    contamination;    (c)   difficulty   in   properly   allocating
responsibility  and/or  liability  for  asbestos or  environmental  damage;  (d)
changes in  underlying  laws and  judicial  interpretation  of those  laws;  (e)
potential  for an  asbestos or  environmental  claim to involve  many  insurance
providers  over  many  policy  periods;  (f) long  reporting  delays,  both from
insureds  to  insurance  companies  and  ceding  companies  to  reinsurers;  (g)
historical  data concerning  asbestos and  environmental  losses,  which is more
limited  than  historical  information  on other types of casualty  claims;  (h)
questions concerning interpretation and application of insurance and reinsurance
coverage; and (i) uncertainty regarding the number and identity of insureds with
potential asbestos or environmental exposure.

Management  believes that these factors continue to render reserves for asbestos
and environmental  losses  significantly  less subject to traditional  actuarial
methods than are reserves on other types of losses.  Given these  uncertainties,
management  believes  that no meaningful  range for such ultimate  losses can be
established.  The  Company  establishes  reserves  to the  extent  that,  in the
judgement of  management,  the facts and  prevailing law reflect an exposure for
the Company or its ceding  companies.  In connection with the acquisition of Mt.

                                       8

                             EVEREST RE GROUP, LTD.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000


McKinley,  which has significant exposure to asbestos and environmental  claims,
Prudential Property and Casualty Insurance Company  ("Prupac"),  a subsidiary of
The  Prudential,  provided  reinsurance  to Mt.  McKinley  covering  80% ($160.0
million)  of  the  first  $200.0  million  of  any  adverse  development  of Mt.
McKinley's  reserves  as of  September  19, 2000 and The  Prudential  guaranteed
Prupac's obligations to Mt. McKinley. Through June 30, 2001, cessions under this
reinsurance  agreement  have reduced the  available  remaining  limits to $145.8
million  net of  coinsurance.  Due to the  uncertainties  discussed  above,  the
ultimate losses may vary materially from current loss reserves and, depending on
coverage  under the Company's  various  reinsurance  arrangements,  could have a
material adverse effect on the Company's future financial condition,  results of
operations and cash flows.

The  following   table  shows  the   development  of  prior  year  asbestos  and
environmental  reserves on both a gross and net of retrocessional  basis for the
three and six months ended June 30, 2001 and 2000:


(dollar amounts in thousands)    Three Months Ended         Six Months Ended
                                      June 30,                  June 30,
                                 2001         2000         2001         2000
                               ---------    ---------    ---------    ---------
                                                          
Gross basis:
Beginning of period
 reserves (1)                  $ 690,659    $ 598,046    $ 693,704    $ 614,236
Incurred losses                    5,000          -         17,110          -
Paid losses                      (21,732)     (17,778)     (36,887)     (33,968)
                               ---------    ---------    ---------    ---------
End of period reserves         $ 673,927    $ 580,268    $ 673,927    $ 580,268
                               =========    =========    =========    =========

Net basis:
Beginning of period
 reserves (1)                  $ 616,753    $ 357,085    $ 628,535    $ 365,069
Incurred losses                      817          -          2,703          -
Paid losses                      (11,074)     (12,181)     (24,742)     (20,165)
                               ---------    ---------    ---------    ---------
End of period reserves         $ 606,496    $ 344,904    $ 606,496    $ 344,904
                               =========    =========    =========    =========

(1) The January 1, 2001  beginning  of period  reserves  include Mt.  McKinley's
    reserves from the 2000 acquisition transaction.

                                       9

                             EVEREST RE GROUP, LTD.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000


At June 30, 2001, the gross reserves for asbestos and environmental  losses were
comprised  of $110.3  million  representing  case  reserves  reported  by ceding
companies,  $63.9 million  representing  additional case reserves established by
the Company on assumed  reinsurance  claims,  $160.1 million  representing  case
reserves established by the Company on direct excess insurance claims, including
Mt. McKinley, and $339.6 million representing incurred but not reported ("IBNR")
reserves.

The Company is involved  from time to time in ordinary  routine  litigation  and
arbitration proceedings incidental to its business. The Company does not believe
that there are any other material  pending legal  proceedings to which it or any
of its subsidiaries or their properties are subject.

The  Prudential  sells  annuities  which are  purchased by property and casualty
insurance  companies to settle certain types of claim  liabilities.  In 1993 and
prior years, the Company,  for a fee,  accepted the claim payment  obligation of
these property and casualty insurers, and, concurrently, became the owner of the
annuity or assignee of the annuity proceeds. In these circumstances, the Company
would be liable if The Prudential were unable to make the annuity payments.  The
estimated  cost to  replace  all  such  annuities  for  which  the  Company  was
contingently liable at June 30, 2001 was $140.7 million.

The Company has purchased  annuities from an unaffiliated life insurance company
to settle certain claim  liabilities  of the Company.  Should the life insurance
company become unable to make the annuity payments,  the Company would be liable
for those claim  liabilities.  The estimated  cost to replace such  annuities at
June 30, 2001 was $13.2 million.

                                       10

                             EVEREST RE GROUP, LTD.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000


4.  EARNINGS PER SHARE

Net income per common share has been computed as follows:


(shares and dollar amounts
 in thousands except per
 share amounts)
                                 Three Months Ended         Six Months Ended
                                       June 30,                  June 30,
                                  2001         2000         2001         2000
                                ---------    ---------    ---------    ---------
                                                           
Net income (numerator)          $  57,291    $  38,729    $ 107,421    $  87,287
                                =========    =========    =========    =========

Weighted average common
 and effect of dilutive
 shares used in the
 computation of net
 income per share:
 Average shares outstanding -
  basic (denominator)              46,141       45,820       46,100       45,854
 Effect of dilutive shares            947          305          946          211
                                ---------    ---------    ---------    ---------
 Average shares outstanding -
  diluted (denominator)            47,088       46,125       47,046       46,065

Net income per common share:
 Basic                          $    1.24    $    0.85    $    2.33    $    1.90
 Diluted                        $    1.22    $    0.84    $    2.28    $    1.89


All outstanding options to purchase common shares at June 30, 2001 were included
in the  computation  of diluted  earnings  per share for the three month and six
month  periods  ended on such dates,  because the  average  market  price of the
common shares was greater than the options  exercise price during these periods.
As of June 30, 2000,  options to purchase 734,000 shares of common shares,  were
outstanding  but were not included in the  computation  of diluted  earnings per
share for the three month and six month periods ended on such date,  because the
options'  exercise price was greater than the average market price of the common
shares during the period.

                                       11

                             EVEREST RE GROUP, LTD.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000


5.  OTHER COMPREHENSIVE INCOME

The Company's other comprehensive income is comprised as follows:



(dollar amounts in thousands)        Three Months Ended         Six Months Ended
                                          June 30,                  June 30,
                                     2001         2000         2001         2000
                                   ---------    ---------    ---------    ---------
                                                              
Net unrealized (depreciation)
 appreciation  of investments,
 net of deferred income taxes      ($ 32,613)   ($  9,343)   $  17,137    $   7,701
Currency translation
 adjustments, net of deferred
 income taxes                          1,887          646         (791)        (194)
                                   ---------    ---------    ---------    ---------
Other comprehensive (loss)
 income, net of deferred
 income taxes                      ($ 30,726)   ($  8,697)   $  16,346    $   7,507
                                   =========    =========    =========    =========


6.  CREDIT LINE

On December 21, 1999, Holdings entered into a three-year senior revolving credit
facility  with a  syndicate  of lenders  (the  "Credit  Facility").  First Union
National Bank is the  administrative  agent for the Credit Facility.  The Credit
Facility is used for  liquidity  and general  corporate  purposes and replaced a
prior credit facility.  The Credit Facility  provides for the borrowing of up to
$150.0  million with  interest at a rate selected by the Company equal to either
(i) the Base  Rate (as  defined  below)  or (ii) an  adjusted  London  InterBank
Offered Rate ("LIBOR") plus a margin. The Base Rate is the higher of the rate of
interest established by First Union National Bank from time to time as its prime
rate or the Federal  Funds rate plus 0.5% per annum.  On December 18, 2000,  the
Credit  Facility was amended to extend the borrowing limit to $235.0 million for
a period of 120 days.  This 120-day period expired during the three months ended
March 31, 2001 and the limit has reverted back to $150.0 million.  The amount of
margin and the fees payable for the Credit Facility depend upon Holdings' senior
unsecured debt rating.  Group has guaranteed all of Holdings'  obligations under
the Credit Facility.

The Credit  Facility  requires  Group to maintain a debt to capital ratio of not
greater than 0.35 to 1, Holdings to maintain a minimum  interest  coverage ratio
of 2.5 to 1 and Everest Re to maintain its statutory  surplus at $850.0  million
plus 25% of  aggregate  net income and 25% of  aggregate  capital  contributions
earned or received after  December 31, 1999. The Company was in compliance  with
all  covenants  under the  facility at June 30, 2001 and 2000 as well as for the
three and six months ended June 30, 2001 and 2000.

                                       12

                             EVEREST RE GROUP, LTD.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000


During the three and six months ended June 30, 2001,  Holdings  made payments on
the Credit  Facility  of $0.0  million  and $123.0  million,  respectively,  and
borrowings of $2.0 million and $22.0 million,  respectively. As of June 30, 2001
and 2000,  Holdings had outstanding Credit Facility borrowings of $134.0 million
and $106.0 million,  respectively.  Interest expense incurred in connection with
these  borrowings  was $1.8  million and $1.9 million for the three months ended
June 30, 2001 and 2000, respectively,  and $4.5 million and $3.4 million for the
six months ended June 30, 2001 and 2000, respectively.


7.  SENIOR NOTES

During the first quarter of 2000, Holdings completed a public offering of $200.0
million  principal  amount of 8.75%  senior  notes due March 15, 2010 and $250.0
million  principal  amount of 8.5% senior notes due March 15,  2005.  During the
first quarter of 2000, Holdings  distributed $400.0 million of these proceeds to
Group  of  which  $250.0  million  was  used  by  Group  to  capitalize  Everest
Reinsurance (Bermuda), Ltd.

Interest expense incurred in connection with these senior notes was $9.7 million
for the three months ended June 30, 2001 and 2000,  and $19.5  million and $11.3
million for the six months ended June 30, 2001 and 2000, respectively.


8.  SEGMENT REPORTING

During the quarter ended December 31, 2000, the Company's  management  realigned
its operating  segments to better reflect the way that  management  monitors and
evaluates  the  Company's  financial  performance.  The Company has restated all
information  for  prior  years to  conform  to the new  segment  structure.  The
Company, through its subsidiaries,  operates in five segments: U.S. Reinsurance,
U.S. Insurance,  Specialty  Reinsurance,  International  Reinsurance and Bermuda
Reinsurance.  The U.S. Reinsurance operation writes property and casualty treaty
reinsurance  through  reinsurance  brokers  as  well  as  directly  with  ceding
companies  within the United  States,  in addition  to  property,  casualty  and
specialty  facultative  reinsurance  through  brokers and  directly  with ceding
companies within the United States. The U.S. Insurance operation writes property
and casualty insurance primarily through general agent relationships and surplus
lines brokers  within the United  States.  The Specialty  Reinsurance  operation
writes  accident and health,  marine,  aviation and surety  business  within the
United States and worldwide  through brokers and directly with ceding companies.
The International Reinsurance operation writes property and casualty reinsurance
through the Company's branches in Belgium,  London,  Canada,  and Singapore,  in
addition to foreign  "home-office"  business.  The Bermuda Reinsurance operation
writes  property,  casualty,  life and  annuity  business  through  brokers  and
directly with ceding companies.

                                       13

                             EVEREST RE GROUP, LTD.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000


These  segments  are  managed in a  carefully  coordinated  fashion  with strong
elements of central control, including with respect to capital,  investments and
support operations. As a result, management monitors and evaluates the financial
performance  of  these   operating   segments   principally   based  upon  their
underwriting gain or loss ("underwriting results"). Underwriting results include
earned premium less incurred loss and loss adjustment  expenses,  commission and
brokerage expenses and other underwriting expenses.

The following tables present the relevant underwriting results for the operating
segments  for the three and six months  ended June 30,  2001 and 2000,  with all
dollar values presented in thousands.


                                U.S. REINSURANCE
- --------------------------------------------------------------------------------
                                  Three Months Ended         Six Months Ended
                                       June 30,                  June 30,
                                  2001         2000         2001         2000
                                ------------------------------------------------
                                                           
Earned premiums                 $ 140,256    $ 109,754    $ 249,366    $ 229,027
Incurred losses and loss
 adjustment expenses              109,734       93,934      185,095      177,933
Commission and brokerage           37,322        1,282       63,852       26,842
Other underwriting expenses         4,094        4,075        7,334        8,077
                                ---------    ---------    ---------    ---------
Underwriting (loss) gain       ($  10,894)   $  10,463   ($   6,915)   $  16,175
                                =========    =========    =========    =========



                                 U.S. INSURANCE
- --------------------------------------------------------------------------------
                                  Three Months Ended         Six Months Ended
                                       June 30,                  June 30,
                                  2001         2000         2001         2000
                                ------------------------------------------------
                                                           
Earned premiums                 $  68,357    $  20,456    $ 120,498    $  38,959
Incurred losses and loss
 adjustment expenses               49,065       13,423       86,264       24,685
Commission and brokerage           13,990        4,480       27,528       10,809
Other underwriting expenses         3,952        2,774        7,917        5,486
                                ---------    ---------    ---------    ---------
Underwriting gain (loss)        $   1,350   ($     221)  ($   1,211)  ($   2,021)
                                =========    =========    =========    =========


                                       14

                             EVEREST RE GROUP, LTD.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000



                              SPECIALTY REINSURANCE
- --------------------------------------------------------------------------------
                                  Three Months Ended         Six Months Ended
                                       June 30,                  June 30,
                                  2001         2000         2001         2000
                                ------------------------------------------------
                                                           
Earned premiums                 $  99,070    $  80,615    $ 192,808    $ 142,826
Incurred  losses and loss
 adjustment expenses               73,547       69,537      148,096      114,163
Commission and brokerage           23,630       21,424       47,565       39,393
Other underwriting expenses         1,578        1,535        2,950        2,863
                                ---------    ---------    ---------    ---------
Underwriting gain (loss)        $     315   ($  11,881)  ($   5,803)  ($  13,593)
                                =========    =========    =========    =========



                            INTERNATIONAL REINSURANCE
- --------------------------------------------------------------------------------
                                  Three Months Ended         Six Months Ended
                                       June 30,                  June 30,
                                  2001         2000         2001         2000
                                ------------------------------------------------
                                                           
Earned premiums                 $  83,401    $  74,955    $ 156,404    $ 141,152
Incurred  losses and loss
 adjustment expenses               57,897       56,775      113,236      113,277
Commission and brokerage           21,884       19,086       39,734       34,886
Other underwriting expenses         3,446        3,460        6,613        6,846
                                ---------    ---------    ---------    ---------
Underwriting gain (loss)        $     174   ($   4,366)  ($   3,179)  ($  13,857)
                                =========    =========    =========    =========



                               BERMUDA REINSURANCE
- --------------------------------------------------------------------------------
                                  Three Months Ended         Six Months Ended
                                       June 30,                  June 30,
                                  2001         2000         2001         2000
                                ------------------------------------------------
                                                           
Earned premiums                 $   3,962    $     -      $   4,556    $     -
Incurred  losses and loss
 adjustment expenses                3,353          -          4,381          -
Commission and brokerage              300          -            404          -
Other underwriting expenses           (65)         -            741          -
                                ---------    ---------    ---------    ---------
Underwriting gain (loss)        $     374    $     -     ($     970)   $     -
                                =========    =========    =========    =========


                                       15

                             EVEREST RE GROUP, LTD.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000


The  following  table  reconciles  the  underwriting  results for the  operating
segments  to income  before tax as reported in the  consolidated  statements  of
operations  and  comprehensive  income,  with all  dollar  values  presented  in
thousands:


                                ------------------------------------------------
                                  Three Months Ended         Six Months Ended
                                       June 30,                  June 30,
                                  2001         2000         2001         2000
                                ------------------------------------------------
                                                           
Underwriting (loss)            ($   8,681)  ($   6,005)  ($  18,078)  ($  13,296)
Net investment income              87,095       74,426      173,250      139,456
Realized gain (loss)                3,936       (8,188)      (1,121)        (369)
Corporate operations                1,494        1,184        2,040        1,432
Interest expense                   11,545       11,610       23,966       14,693
Other income (expense)                567         (370)         965          440
                                ---------    ---------    ---------    ---------
Income before taxes             $  69,878    $  47,069    $ 129,010    $ 110,106
                                =========    =========    =========    =========


The Company  writes  premium in the United  States,  Bermuda  and  international
markets.  The revenues,  net income and  identifiable  assets of the  individual
foreign countries in which the Company writes business are not material.


9.  NEW ACCOUNTING PRONOUNCEMENT

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of  Financial   Accounting   Standards  No.  133,   "Accounting  for  Derivative
Instruments and Hedging  Activities"  ("FAS 133"). In June 1999, the FASB issued
Statement of Financial  Accounting Standards No. 137, "Deferral of the Effective
Date of FASB Statement No. 133" ("FAS 137"), which allowed entities that had not
adopted FAS 133 to defer its effective date to all fiscal quarters of all fiscal
years beginning after June 15, 2000. In June 2000, the FASB issued  Statement of
Financial  Accounting  Standards  No. 138,  "Accounting  for Certain  Derivative
Instruments and Certain Hedging  Activities,  an amendment of FASB Statement No.
133," which amended the accounting  and reporting  standards of FAS 133. FAS 133
established  accounting and reporting standards for derivative  instruments.  It
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the consolidated  balance sheet and measure those  instruments at
fair value.  The Company adopted the deferral  provisions of FAS 137,  effective
January 1, 2000 and adopted FAS 133, as amended, effective January 1, 2001.

The Company continually seeks to expand its product portfolio and certain of its
products have been  determined to meet the definition of a derivative  under FAS
133.  These  products  consist of credit  default swaps and  specialized  equity
options,  all of which have  characteristics  which allow the transactions to be
analyzed  using  approaches  consistent  with  those   used  in   the  Company's

                                       16

                             EVEREST RE GROUP, LTD.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000


reinsurance  operations.  The Company has previously recorded the derivatives at
their  fair  value in  earlier  financial  statements,  but  chose to delay  the
adoption  of FAS  133.  As  such,  the  adoption  of FAS 133 has  not  caused  a
cumulative-effect-type adjustment. The fair value of these products are included
as part of other liabilities and the corresponding  mark to market adjustment is
included  as  part of  other  expense  and not  shown  separately  due to  their
immaterial nature.

In June 2001, the FASB issued FAS 142,  "Goodwill and Other Intangible  Assets".
FAS 142 establishes new accounting and reporting standards for acquired goodwill
and  other  intangible  assets.  It  requires  that an entity  determine  if the
goodwill or other  intangible  asset has an  indefinite  useful life or a finite
useful  life.  Those  with  indefinite  useful  lives  will  not be  subject  to
amortization  and must be tested  annually  for  impairment.  Those with  finite
useful  lives will be subject to  amortization  and must be tested  annually for
impairment.  This  statement is effective for all fiscal  quarters of all fiscal
years beginning after December 15, 2001. Management believes that implementation
of this statement will not have a material  impact on the financial  position of
the Company.

10. RELATED-PARTY TRANSACTIONS

During the normal  course of  business,  the  Company,  through its  affiliates,
engages  in  arms-length  reinsurance  and  brokerage  and  commission  business
transactions  with  companies  controlled  by or  affiliated  with  its  outside
directors. Such transactions,  individually and in the aggregate, are immaterial
to the Company's financial condition, results of operations and cash flows.

                                       17

Part I - Item 2


                             EVEREST RE GROUP, LTD.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

RESTRUCTURING

On February 24, 2000, a corporate  restructuring  was  completed  and Everest Re
Group,  Ltd.  ("Group")  became  the  new  parent  holding  company  of  Everest
Reinsurance Holdings,  Inc. ("Holdings"),  which remains the holding company for
Group's U.S. based  operations.  The "Company" means Group and its subsidiaries,
except when  referring  to periods  prior to February  24,  2000,  when it means
Holdings and its subsidiaries.

ACQUISITIONS

On September 19, 2000,  Holdings  completed the acquisition of all of the issued
and outstanding  capital stock of Gibraltar Casualty Company  ("Gibraltar") from
The Prudential  Insurance  Company of America ("The  Prudential")  pursuant to a
Stock Purchase  Agreement between The Prudential and Holdings dated February 24,
2000 and amended on August 8, 2000 (the "Stock Purchase Agreement"). As a result
of the acquisition,  Gibraltar became a wholly owned subsidiary of Holdings and,
immediately  following  the  acquisition,  its name was changed to Mt.  McKinley
Insurance  Company ("Mt.  McKinley").  In connection with the acquisition of Mt.
McKinley,  which has significant exposure to asbestos and environmental  claims,
Prudential Property and Casualty Insurance Company  ("Prupac"),  a subsidiary of
The  Prudential,  provided  reinsurance  to Mt.  McKinley  covering  80% ($160.0
million)  of  the  first  $200.0  million  of  any  adverse  development  of Mt.
McKinley's  reserves  as of  September  19, 2000 and The  Prudential  guaranteed
Prupac's obligations to Mt. McKinley.

Mt. McKinley,  a run-off property and casualty insurer in the United States, has
had a long  relationship  with  Holdings and its  principal  operating  company,
Everest  Reinsurance  Company ("Everest Re"). Mt. McKinley was formed in 1978 by
Everest Re and wrote direct insurance until 1985, when it was placed in run-off.
In 1991, Mt.  McKinley  became a subsidiary of The  Prudential.  Mt. McKinley is
also a reinsurer of Everest Re. Under a series of  transactions  dating to 1986,
Mt.  McKinley  reinsured  several  components  of  Everest  Re's  business.   In
particular,   Mt.  McKinley  provided  stop-loss  reinsurance   protection,   in
connection with the Company's  October 5, 1995 Initial Public Offering,  for any
adverse loss  development  on Everest Re's June 30, 1995  (December 31, 1994 for
catastrophe  losses)  reserves,  with $375.0  million in limits,  of which $89.4
million was available (the "Stop Loss  Agreement") at the acquisition  date. The
Stop Loss Agreement and other  reinsurance  contracts  between Mt.  McKinley and
Everest Re remain in effect following the acquisition.  However, these contracts
have become transactions with affiliates with the financial impact eliminated in
consolidation.

                                       18

Also  during  2000,   the  Company   completed  two   additional   acquisitions,
Southeastern  Security Insurance Company ("SSIC"),  a United States property and
casualty company whose primary business is non-standard  auto mobile  insurance,
and AFC Re, Ltd. ("AFC Re"), a Bermuda based life and annuity reinsurer.

INDUSTRY CONDITIONS

Since late 1999, market conditions,  including unfavorable industry-wide results
of  operations,  have led to modest  premium  rate  increases  as well as modest
improvements  in  contract  terms  in a  number  of  lines  of  reinsurance  and
insurance.  These changes reflect a reversal of the trend from 1987 through 1999
toward  increasingly  competitive  global market conditions across most lines of
business as reflected by decreasing  prices and broadening  contract terms.  The
earlier  trend  resulted  from a number of factors,  including  the emergence of
significant  reinsurance  capacity in Bermuda, a rejuvenated  Lloyd's market and
consolidation  and increased capital levels in the insurance  industry.  Many of
these same  factors  continue  to  operate.  As a result,  although  the Company
continues  to be  encouraged  by the recent  improvements,  the  Company  cannot
predict  with  any  reasonable  certainty  whether  and  to  what  extent  these
improvements will persist.

SEGMENT INFORMATION

During the quarter ended December 31, 2000, the Company's  management  realigned
its operating  segments to better reflect the way that  management  monitors and
evaluates  the  Company's  financial  performance.  The Company has restated all
information  for  prior  years to  conform  to the new  segment  structure.  The
Company, through its subsidiaries,  operates in five segments: U.S. Reinsurance,
U.S. Insurance,  Specialty  Reinsurance,  International  Reinsurance and Bermuda
Reinsurance.  The U.S. Reinsurance operation writes property and casualty treaty
reinsurance  through  reinsurance  brokers  as  well  as  directly  with  ceding
companies  within the United  States,  in addition  to  property,  casualty  and
specialty  facultative  reinsurance  through  brokers and  directly  with ceding
companies within the United States. The U.S. Insurance operation writes property
and casualty insurance primarily through general agent relationships and surplus
lines brokers  within the United  States.  The Specialty  Reinsurance  operation
writes accident and health ("A&H"),  marine, aviation and surety business within
the United  States and  worldwide  through  brokers  and  directly  with  ceding
companies. The International  Reinsurance operation writes property and casualty
reinsurance  through the  Company's  branches in Belgium,  London,  Canada,  and
Singapore,   in  addition  to  foreign  "home-office"   business.   The  Bermuda
Reinsurance  operation  writes  property,  casualty,  life and annuity  business
through brokers and directly with ceding companies.

These  segments  are  managed in a  carefully  coordinated  fashion  with strong
elements of central control, including with respect to capital,  investments and
support operations. As a result, management monitors and evaluates the financial
performance  of  these   operating   segments   principally   based  upon  their
underwriting results.

THREE MONTHS ENDED JUNE 30, 2001 COMPARED TO THREE MONTHS ENDED JUNE 30, 2000

PREMIUMS.  Gross premiums written increased 49.1% to $486.5 million in the three
months  ended June 30, 2001 from $326.2  million in the three  months ended June
30, 2000 as the Company took advantage of selected growth  opportunities,  while
continuing to maintain a disciplined underwriting approach. Premium growth areas

                                       19

included a 231.7%  ($87.0  million)  increase in the U.S.  Insurance  operation,
principally  attributable to growth in workers' compensation  insurance, a 32.5%
($40.6 million) increase in the U.S. Reinsurance operation, primarily reflecting
improved market  conditions,  a 26.3% ($21.7 million)  increase in the Specialty
Reinsurance operation,  principally  attributable to growth in medical stop loss
business,  a component of A&H writings,  an 8.8% ($7.1 million)  increase in the
International  Reinsurance  operation,  mainly  attributable  to growth in Latin
America and $3.9 million of writings through the Bermuda Reinsurance  operation,
which began  writing  business  late in 2000.  The Company  continued to decline
business that did not meet its objectives regarding underwriting profitability.

Ceded  premiums  increased  to $65.8  million in the three months ended June 30,
2001 from $31.1  million in the three months ended June 30, 2000.  This increase
was  principally  attributable  to the higher  utilization of contract  specific
retrocessions in the U.S. Insurance  operation,  including a 100% ceded program,
first written in the third quarter of 2000, which  contributed  $19.3 million to
the  increase.  The ceded  premiums for the three months ended June 30, 2001 and
2000  included   adjustment   premiums  of  $15.4  million  and  $11.7  million,
respectively,  relating to claims made under the 1999  accident  year  aggregate
excess of loss element of the Company's corporate retrocessional program.

Net premiums  written  increased by 42.5% to $420.6  million in the three months
ended June 30, 2001 from $295.1 million in the three months ended June 30, 2000.
This  increase  was  consistent  with the  increase in gross  premiums  written,
partially offset by the increase in ceded premiums.

PREMIUM  REVENUES.  Net premiums earned  increased by 38.2% to $395.0 million in
the three  months  ended June 30, 2001 from $285.8  million in the three  months
ended June 30, 2000.  Contributing to this increase was a 234.2% ($47.9 million)
increase in the U.S.  Insurance  operation,  a 27.8% ($30.5 million) increase in
the  U.S.  Reinsurance  operation,  a  22.9%  ($18.5  million)  increase  in the
Specialty  Reinsurance  operation,  an  11.3%  ($8.4  million)  increase  in the
International Reinsurance operation and $4.0 million of net premiums earned from
the Bermuda Reinsurance operation. All of these changes reflect period to period
changes  in  net  written   premiums  and  business  mix  together  with  normal
variability  in earnings  patterns.  Business mix changes  occur not only as the
Company  shifts  emphasis  between  products,  lines of  business,  distribution
channels and markets but also as individual contracts renew or non-renew, almost
always with changes in coverage,  structure,  prices  and/or  terms,  and as new
contracts are accepted with coverages, structures, prices and/or terms different
from those of expiring contracts. As premium reporting and earnings and loss and
commission  characteristics  derive from the provisions of individual contracts,
the  continuous  turnover of individual  contracts,  arising from both strategic
shifts  and  day  to  day  underwriting,  can  and  does  introduce  appreciable
background variability in various underwriting line items.

EXPENSES.  Incurred loss and loss adjustment expenses ("LAE") increased by 25.6%
to $293.6 million in the three months ended June 30, 2001 from $233.7 million in
the three months ended June 30,  2000.  The increase in incurred  losses and LAE
was  principally  attributable  to the increase in net premiums  earned and also
reflects the impact of changes in the Company's mix of business. Incurred losses
and LAE include  catastrophe  losses,  which  include the impact of both current
period events, and favorable and unfavorable  development on prior period events
and  are  net of  reinsurance.  Catastrophe  losses,  net of  contract  specific
cessions but before cessions under the corporate  retrocessional  program,  were
$13.9 million in the three months ended June 30, 2001 and related principally to

                                       20

the tropical storm Alison loss event compared to net catastrophe  losses of $6.2
million in the three months ended June 30, 2000. Incurred losses and LAE for the
three months ended June 30, 2001 reflected ceded losses and LAE of $74.4 million
compared  to ceded  losses and LAE in the three  months  ended June 30,  2000 of
$40.5  million,  with  the  increase  principally  attributable  to  the  higher
utilization of contract specific  retrocessions in the U.S. Insurance operation.
The ceded  losses  and LAE for the three  months  ended  June 30,  2001 and 2000
reflect $29.0 million and $23.5 million, respectively, of losses ceded under the
1999 accident year aggregate excess of loss component of the Company's corporate
retrocessional program.

Contributing  to the  increase  in incurred  losses and LAE in the three  months
ended June 30,  2001 from the three  months  ended  June 30,  2000 were a 265.5%
($35.6 million) increase in the U.S. Insurance operation principally  reflecting
increased  premium  volume  coupled  with  changes  in this  segment's  specific
reinsurance  programs, an 16.8% ($15.8 million) increase in the U.S. Reinsurance
operation,  principally  reflecting  losses in connection  with  tropical  storm
Alison, a 5.8% ($4.0 million)  increase in the Specialty  Reinsurance  operation
principally  attributable  to  increased  premium  volume in A&H,  a 2.0%  ($1.1
million) increase in the International Reinsurance operation and $3.4 million of
losses from the Bermuda Reinsurance operation, which began writing business late
in 2000.  Incurred  losses  and LAE for each  operation  were also  impacted  by
variability  relating  to  changes  in the level of  premium  volume  and mix of
business by class and type.

The Company's loss and LAE ratio ("loss ratio"), which is calculated by dividing
incurred losses and LAE by premiums earned,  decreased by 7.5 percentage  points
to 74.3% in the three  months ended June 30, 2001 from 81.8% in the three months
ended June 30, 2000 reflecting the incurred losses and LAE discussed  above. The
following  table  shows  the loss  ratios  for each of the  Company's  operating
segments for the three months ended June 30, 2001 and 2000.  The loss ratios for
all operations were impacted by the factors noted above.



                          OPERATING SEGMENT LOSS RATIOS
- --------------------------------------------------------------------------------
      Segment                                       2001                   2000
- --------------------------------------------------------------------------------
                                                                     
U.S. Reinsurance                                    78.2%                  85.5%
U.S. Insurance                                      71.8%                  65.6%
Specialty Reinsurance                               74.2%                  86.3%
International Reinsurance                           69.4%                  75.7%
Bermuda Reinsurance                                 84.6%                  N/A


Underwriting  expenses  increased by 88.2% to $111.6 million in the three months
ended June 30, 2001 from $59.3  million in the three months ended June 30, 2000.
Commission,  brokerage,  taxes and fees increased by $50.9 million,  principally
reflecting  increases in premium  volume and changes in the mix of business.  In
addition,  in 2000,  the  Company's  reassessment  of the  expected  losses on a
multi-year  reinsurance  treaty led to a $32.2  million  decrease in  contingent
commissions with a corresponding increase to losses. Other underwriting expenses
increased by $1.5 million.  Contributing to these underwriting expense increases
were a  673.1%  ($36.1  million)  increase  in the U.S.  Reinsurance  operation,
principally  relating  to  the  impact  in  2000  of the  contingent  commission
adjustment noted above, a 147.3% ($10.7 million) increase in the U.S.  Insurance
operation, mainly  relating to increased  premium volume, a 12.3% ($2.8 million)

                                       21

increase  in the  International  Reinsurance  operation,  a 9.8% ($2.2  million)
increase in the  Specialty  Reinsurance  operation  and $0.2 million of expenses
from the  Bermuda  Reinsurance  operation.  The  changes  for  each  operation's
expenses  principally  resulted from changes in commission  expenses  related to
changes in premium volume and business mix by class and type and, in some cases,
changes in the use of specific  reinsurance and the underwriting  performance of
the underlying  business.  The Company's  expense ratio,  which is calculated by
dividing  underwriting  expenses  by  premiums  earned,  was 28.3% for the three
months ended June 30, 2001 compared to 20.8% for the three months ended June 30,
2000.

The Company's  combined ratio,  which is the sum of the loss and expense ratios,
increased by 0.1 percentage  points to 102.6% in the three months ended June 30,
2001  compared to 102.5% in the three months ended June 30, 2000.  The following
table shows the combined ratios for each of the Company's operating segments for
the three  months  ended June 30,  2001 and 2000.  The  combined  ratios for all
operations were impacted by the loss and expense ratio variability noted above.


                        OPERATING SEGMENT COMBINED RATIOS
- --------------------------------------------------------------------------------
      Segment                                       2001                   2000
- --------------------------------------------------------------------------------
                                                                    
U.S. Reinsurance                                   107.8%                  90.4%
U.S. Insurance                                      98.0%                 101.1%
Specialty Reinsurance                               99.7%                 114.7%
International Reinsurance                           99.8%                 105.8%
Bermuda Reinsurance                                 90.6%                 N/A


Interest  expense for the three  months  ended June 30,  2001 was $11.5  million
compared to $11.6  million for the three months  ended June 30,  2000.  Interest
expense for the three months ended June 30, 2001 reflects $9.7 million  relating
to Holdings'  issuance of senior  notes and $1.8  million  relating to Holdings'
borrowings under it's revolving credit facility.  Interest expense for the three
months ended June 30, 2000 reflects $9.7 million relating to Holdings'  issuance
of senior notes and $1.9  million  relating to  Holdings'  borrowings  under its
revolving credit facility.

Other income for the three months ended June 30, 2001 was $0.6 million  compared
to other  expense of $0.4  million  for the three  months  ended June 30,  2000.
Significant  contributors  to other  income for the three  months ended June 30,
2001 were foreign  exchange  gains as well as financing  fees,  offset by losses
realized in connection with future  derivative loss events and the  amortization
of deferred  expenses  relating to  Holdings'  issuance of senior notes in 2000.
Other  expense for the three  months ended June 30, 2000  principally  reflected
foreign exchange losses.  The foreign exchange gains and losses for both periods
are attributable to fluctuations in foreign currency exchange rates.

INVESTMENT  RESULTS.  Net investment  income increased 17.0% to $87.1 million in
the three  months  ended June 30,  2001 from $74.4  million in the three  months
ended June 30, 2000,  principally  reflecting the effect of investing the $165.4
million of cash flow from  operations  in the twelve  months ended June 30, 2001
and the  investment  of the  approximately  $554.5  million  of  additional  net
invested assets  resulting from the acquisitions of Mt. McKinley and AFC Re. The

                                       22

following table shows a comparison of various  investment  yields as of June 30,
2001 and  December 31, 2000,  respectively,  and for the periods  ended June 30,
2001 and 2000, respectively.


                                                         2001              2000
                                                        ------------------------
                                                                    
Imbedded pre-tax yield of cash and invested
 assets at June 30, 2001 and December 31, 2000           6.5%               6.7%
Imbedded after-tax yield of cash and invested
 assets at June 30, 2001 and December 31, 2000           5.3%               5.4%
Annualized pre-tax yield on average cash and
 invested assets for the three months ended June 30,
 2001 and 2000                                           6.5%               6.4%
Annualized after-tax yield on average cash and
 invested assets for the three months ended June 30,
 2001 and 2000                                           5.2%               5.0%


Net realized  capital gains were $3.9 million in the three months ended June 30,
2001,  reflecting  realized capital gains on the Company's  investments of $20.8
million,  partially offset by $16.9 million of realized capital losses, compared
to net  realized  capital  losses of $8.2 million in the three months ended June
30,  2000.  The net realized  capital  losses in the three months ended June 30,
2000 reflected  realized  capital losses of $12.1 million,  partially  offset by
$3.9 million of realized capital gains. The realized capital losses in the three
months ended June 30, 2001 and 2000 arose mainly from  activity in the Company's
U.S. fixed maturity  portfolio.  The realized  capital gains in the three months
ended June 30, 2001 and 2000 arose mainly from activity in the Company's  equity
portfolio.

INCOME TAXES.  The Company  incurred  income tax expense of $12.6 million in the
three  months  ended June 30, 2001  compared to $8.3 million in the three months
ended June 30, 2000  principally  reflecting  the realized  capital gains in the
three months ended June 30, 2001 compared to the realized  capital losses in the
three months ended June 30, 2000. In addition,  the  relationship  of tax-exempt
income to pre-tax income declined due to shifts in the Company's investment mix,
the impact of which was  substantially  offset by the increase in foreign income
not expected to be subject to tax in the United States.

NET INCOME. Net income was $57.3 million in the three months ended June 30, 2001
compared to $38.7 million in the three months ended June 30, 2000. This increase
generally reflects the improved investment results.

SIX MONTHS ENDED JUNE 30, 2001 COMPARED TO SIX MONTHS ENDED JUNE 30, 2000

PREMIUMS.  Gross premiums  written  increased 44.6% to $911.7 million in the six
months ended June 30, 2001 from $630.5  million in the six months ended June 30,
2000 as the Company  took  advantage  of selected  growth  opportunities,  while
continuing to maintain a disciplined underwriting approach. Premium growth areas
included a 234.5% ($176.5  million)  increase in the U.S.  Insurance  operation,
principally  attributable to growth in workers' compensation  insurance, a 37.2%
($54.0 million)  increase in the Specialty  Reinsurance  operation,  principally
attributable  to growth  in  medical  stop loss  business,  a  component  of A&H
writings,  a 10.8% ($28.0 million) increase in the U.S.  Reinsurance  operation,
primarily  reflecting  improved  market  conditions,  an  8.2%  ($12.5  million)

                                       23

increase in the  International  Reinsurance  operation,  mainly  attributable to
growth in Latin  America  and $10.2  million of  writings  through  the  Bermuda
Reinsurance  operation,  which began writing  business late in 2000. The Company
continued  to  decline  business  that  did not meet  its  objectives  regarding
underwriting profitability.

Ceded premiums  increased to $97.9 million in the six months ended June 30, 2001
from $47.8  million in the six months  ended June 30,  2000.  This  increase was
principally   attributable  to  the  higher  utilization  of  contract  specific
retrocessions in the U.S. Insurance  operation,  including a 100% ceded program,
first written in the third quarter of 2000, which  contributed  $29.9 million to
the increase. The ceded premiums for the six months ended June 30, 2001 and 2000
included adjustment  premiums of $15.4 million and $11.7 million,  respectively,
relating to claims made under the 1999  accident year  aggregate  excess of loss
element of the Company's corporate retrocessional program.

Net  premiums  written  increased  by 39.7% to $813.8  million in the six months
ended June 30, 2001 from $582.7  million in the six months  ended June 30, 2000.
This  increase  was  consistent  with the  increase in gross  premiums  written,
partially offset by the increase in ceded premiums.

PREMIUM  REVENUES.  Net premiums earned  increased by 31.1% to $723.6 million in
the six months  ended June 30, 2001 from $552.0  million in the six months ended
June 30,  2000.  Contributing  to this  increase  was a 209.3%  ($81.5  million)
increase in the U.S.  Insurance  operation,  a 35.0% ($50.0 million) increase in
the Specialty  Reinsurance  operation,  a 10.8% ($15.3 million)  increase in the
International  Reinsurance  operation,  an 8.9% ($20.3 million)  increase in the
U.S.  Reinsurance  operation  and $4.6 million of net  premiums  earned from the
Bermuda  Reinsurance  operation.  All of these changes  reflect period to period
changes  in  net  written   premiums  and  business  mix  together  with  normal
variability in earnings patterns.

EXPENSES.  Incurred loss and LAE increased by 24.9% to $537.1 million in the six
months ended June 30, 2001 from $430.1  million in the six months ended June 30,
2000. The increase in incurred  losses and LAE was  principally  attributable to
the increase in net premiums  earned and also  reflects the impact of changes in
the  Company's  mix of  business.  Incurred  losses and LAE include  catastrophe
losses,  which include the impact of both current period  events,  and favorable
and  unfavorable  development on prior period events and are net of reinsurance.
Catastrophe  losses, net of contract specific cessions but before cessions under
the corporate retrocessional program, were $28.7 million in the six months ended
June 30, 2001 and related  principally to the tropical  storm Alison,  Petrobras
Oil Rig and El  Salvador  earthquake  loss events  compared  to net  catastrophe
losses of $9.2 million in the six months ended June 30,  2000.  Incurred  losses
and LAE for the six months ended June 30, 2001 reflected ceded losses and LAE of
$106.6 million compared to ceded losses and LAE in the six months ended June 30,
2000 of $57.3 million, with the increase principally  attributable to the higher
utilization of contract specific  retrocessions in the U.S. Insurance operation.
The ceded losses and LAE for the six months ended June 30, 2001 and 2000 reflect
$29.0 million and $23.5  million,  respectively,  of losses ceded under the 1999
accident year  aggregate  excess of loss  component of the  Company's  corporate
retrocessional program.

Contributing  to the increase in incurred losses and LAE in the six months ended
June 30,  2001 from the six  months  ended  June 30,  2000 were a 249.5%  ($61.6
million)  increase  in  the  U.S.  Insurance  operation  principally  reflecting
increased  premium  volume  coupled  with  changes  in  this  segments  specific
reinsurance  programs,  a  29.7%  ($33.9  million)  increase  in  the  Specialty

                                       24

Reinsurance  operation  principally  attributable to increased premium volume in
A&H business together with catastrophe  losses relating to the Petrobras Oil Rig
event,  a 4.0%  ($7.2  million)  increase  in the  U.S.  Reinsurance  operation,
principally reflecting losses in connection with tropical storm Alison, and $4.4
million of losses from the Bermuda  Reinsurance  operation,  which began writing
business  late in 2000.  Incurred  losses and LAE for each  operation  were also
impacted by  variability  relating to changes in the level of premium volume and
mix of business by class and type.

The Company's loss and LAE ratio ("loss ratio"), which is calculated by dividing
incurred losses and LAE by premiums earned, deceased by 3.7 percentage points to
74.2% in the six months  ended June 30, 2001 from 77.9% in the six months  ended
June 30, 200  reflecting  the  incurred  losses  and LAE  discussed  above.  The
following  table  shows  the loss  ratios  for each of the  Company's  operating
segments  for the six months  ended June 30, 2001 and 2000.  The loss ratios for
all operations were impacted by the factors noted above.


                          OPERATING SEGMENT LOSS RATIOS
- --------------------------------------------------------------------------------
      Segment                                       2001                   2000
- --------------------------------------------------------------------------------
                                                                     
U.S. Reinsurance                                    74.2%                  77.7%
U.S. Insurance                                      71.6%                  63.4%
Specialty Reinsurance                               76.8%                  79.9%
International Reinsurance                           72.4%                  80.3%
Bermuda Reinsurance                                 96.2%                  N/A


Underwriting  expenses  increased  by 51.3% to $206.7  million in the six months
ended June 30, 2001 from $136.6  million in the six months  ended June 30, 2000.
Commission,  brokerage,  taxes and fees increased by $67.2 million,  principally
reflecting  increases in premium  volume and changes in the mix of business.  In
addition,  in 2000,  the  Company's  reassessment  of the  expected  losses on a
multi-year  reinsurance  treaty led to a $32.2  million  decrease in  contingent
commissions with a corresponding increase to losses. Other underwriting expenses
increased by $2.9 million.  Contributing to these underwriting expense increases
were a 117.5% ($19.2 million) increase in the U.S. Insurance  operation,  mainly
relating to the increased  premium volume, a 103.9% ($36.3 million)  increase in
the U.S.  Reinsurance  operation,  which  included the impact of the  contingent
commission  adjustment  noted  above,  a 19.5%  ($8.3  million)  increase in the
Specialty  Reinsurance  operation,  an  11.1%  ($4.6  million)  increase  in the
International  Reinsurance  operation  and $1.1  million  of  expenses  from the
Bermuda  Reinsurance  operation.  The  changes  for  each  operation's  expenses
principally  resulted from changes in commission  expenses related to changes in
premium volume and business mix by class and type and, in some cases, changes in
the  use  of  specific  reinsurance  and  the  underwriting  performance  of the
underlying  business.  The  Company's  expense  ratio,  which is  calculated  by
dividing  underwriting expenses by premiums earned, was 28.5% for the six months
ended June 30, 2001 compared to 24.8% for the six months ended June 30, 2000.

The Company's  combined ratio,  which is the sum of the loss and expense ratios,
increased  by 0.1  percentage  points to 102.8% in the six months ended June 30,
2001  compared to 102.7% in the six months  ended June 30, 2000.  The  following
table shows the combined ratios for each of the Company's operating segments for
the six  months  ended  June 30,  2001 and 2000.  The  combined  ratios  for all
operations were impacted by the loss and expense ratio variability noted above.

                                       25



                        OPERATING SEGMENT COMBINED RATIOS
- --------------------------------------------------------------------------------
      Segment                                       2001                   2000
- --------------------------------------------------------------------------------
                                                                    
U.S. Reinsurance                                   102.8%                  92.9%
U.S. Insurance                                     101.0%                 105.2%
Specialty Reinsurance                              103.0%                 109.5%
International Reinsurance                          102.0%                 109.8%
Bermuda Reinsurance                                121.3%                  N/A


Interest  expense  for the six  months  ended  June 30,  2001 was $24.0  million
compared  to $14.7  million  for the six months  ended June 30,  2000.  Interest
expense for the six months ended June 30, 2001 reflects  $19.5 million  relating
to Holdings'  issuance of senior  notes and $4.5  million  relating to Holdings'
borrowings under it's revolving  credit  facility.  Interest expense for the six
months ended June 30, 2000 reflects $11.3 million relating to Holdings' issuance
of senior notes and $3.4  million  relating to  Holdings'  borrowings  under its
revolving credit facility.

Other income for the six months ended June 30, 2001 was $1.0 million compared to
$0.4 million for the six months ended June 30, 2000. Significant contributors to
other income for the six months ended June 30, 2001 were foreign  exchange gains
as well as financing  fees,  offset by losses realized in connection with future
derivative  loss events and the  amortization of deferred  expenses  relating to
Holdings'  issuance  of senior  notes in 2000.  Other  income for the six months
ended June 30, 2000  principally  included  foreign exchange gains and financing
fees.  The  foreign   exchange  gains  for  both  periods  are  attributable  to
fluctuations in foreign currency exchange rates.

INVESTMENT  RESULTS.  Net investment income increased 24.2% to $173.3 million in
the six months  ended June 30, 2001 from $139.5  million in the six months ended
June 30, 2000, principally reflecting the effect of investing the $165.4 million
of cash flow from  operations  in the twelve  months  ended June 30,  2001,  the
investment in the second  quarter of 2000 of the $450.0 million in proceeds from
Holdings'  issuance  of senior  notes and the  investment  of the  approximately
$554.5 million of additional net invested assets resulting from the acquisitions
of Mt.  McKinley and AFC Re. The  following  table shows a comparison of various
investment yields as of June 30, 2001 and December 31, 2000,  respectively,  and
for the periods ended June 30, 2001 and 2000, respectively.

                                       26



                                                         2001               2000
                                                        ------------------------
                                                                      
Imbedded pre-tax yield of cash and invested
 assets at June 30, 2001 and December 31, 2000           6.5%               6.7%
Imbedded after-tax yield of cash and invested
 assets at June 30, 2001 and December 31, 2000           5.3%               5.4%
Annualized pre-tax yield on average cash and
 invested assets for the six months ended June 30,
 2001 and 2000                                           6.4%               6.3%
Annualized after-tax yield on average cash and
 invested assets for the six months ended June 30,
 2001 and 2000                                           5.2%               5.0%


Net realized  capital  losses were $1.1 million in the six months ended June 30,
2001,  reflecting realized capital losses on the Company's  investments of $22.6
million,  partially offset by $21.5 million of realized capital gains,  compared
to net realized  capital losses of $0.4 million in the six months ended June 30,
2000.  The net  realized  capital  losses in the six months  ended June 30, 2000
reflected  realized  capital losses of $19.7 million,  partially offset by $19.3
million of realized capital gains. The realized capital losses in the six months
ended June 30, 2001 and 2000 arose mainly from  activity in the  Company's  U.S.
fixed  maturity  portfolio.  The realized  capital gains in the six months ended
June 30,  2001and  2000 arose  mainly  from  activity  in the  Company's  equity
portfolio.

INCOME TAXES.  The Company  incurred  income tax expense of $21.6 million in the
six months ended June 30, 2001 compared to $22.8 million in the six months ended
June 30, 2000,  reflecting  the increase in realized  capital losses in 2001. In
addition,  the relationship of tax-exempt  income to pre-tax income declined due
to shifts in the Company's investment mix, the impact of which was substantially
offset by the  increase in foreign  income not  expected to be subject to tax in
the United States.

NET INCOME.  Net income was $107.4 million in the six months ended June 30, 2001
compared to $87.3  million in the six months ended June 30, 2000.  This increase
generally reflects the improved investment results, partially offset by realized
capital losses and increased interest expense.


FINANCIAL CONDITION

INVESTED  ASSETS.  Aggregate  invested  assets,  including  cash and  short-term
investments,  were  $5,607.6  million at June 30, 2001 and  $5,493.0  million at
December 31, 2000. The increase in invested assets between December 31, 2000 and
June 30,  2001  resulted  primarily  from  $143.8  million  in cash  flows  from
operations generated during the six months ended June 30, 2001 and $23.0 million
in net unrealized appreciation of the Company's investments, partially offset by
$101.0 million in net payments on the Company's credit facility.

LIQUIDITY.  The Company's  liquidity  requirements  are met on both a short- and
long-term  basis by funds  provided by premiums  collected,  investment  income,
collected  reinsurance  receivables  balances  and from the sale and maturity of
investments  together  with  the  availability  of  funds  under  the  Company's

                                       27

revolving  credit  facility.   The  Company's  net  cash  flows  from  operating
activities  were $143.8  million and $23.7  million in the six months ended June
30,  2001  and  2000,  respectively.  These  cash  flows  were  impacted  by net
catastrophe  loss  payments of $14.0 million and $30.2 million in the six months
ended June 30,  2001 and 2000,  respectively,  and by net  income  taxes paid of
$54.5 million and $38.5 million for the six months ended June 30, 2001 and 2000,
respectively.  The tax payments for the six months ended June 30, 2001 reflect a
$35.0 million  payment to the Internal  Revenue  Service in connection  with the
Company's 1997 tax year liabilities. This one time payment effectively settled a
deferred tax  liability  relating to the tax basis losses  incurred for the 1997
tax year.  This payment,  which  relates to a timing item,  had no impact to the
Company's  results of operations  for the period.  Management  believes that net
cash flows from operating  activities,  after consideration of the factors noted
above, are generally  consistent with  expectations  including those relating to
changes in the Company's mix of business over the past few years toward products
with shorter loss  development and payout periods and normal  variability in the
payout of loss reserves.

Proceeds from sales, calls and maturities and investment asset acquisitions were
$768.4 million and $863.6  million,  respectively,  in the six months ended June
30, 2001, compared to $560.1 million and $1,050.6 million,  respectively, in the
six months ended June 30, 2000. The  investment  asset  acquisitions  in the six
months  ended June 30, 2000  reflect the  proceeds  from  Holdings'  issuance of
senior  notes.  The  Company's  current  investment  strategy  seeks to maximize
after-tax  income  through  a high  quality,  diversified,  duration  sensitive,
taxable bond and  tax-exempt  municipal  bond  portfolio,  while  maintaining an
adequate level of liquidity.

On December 21, 1999, Holdings entered into a three-year senior revolving credit
facility  with a  syndicate  of lenders  (the  "Credit  Facility).  First  Union
National Bank is the  administrative  agent for the Credit Facility.  The Credit
Facility is used for  liquidity  and general  corporate  purposes and replaced a
prior credit facility.  The Credit Facility  provides for the borrowing of up to
$150.0  million with interest at a rate selected by Holdings equal to either (i)
the Base Rate (as defined below) or (ii) an adjusted  London  InterBank  Offered
Rate  ("LIBOR")  plus a  margin.  The  Base  Rate is the  higher  of the rate of
interest established by First Union National Bank from time to time as its prime
rate or the Federal  Funds rate plus 0.5% per annum.  On December 18, 2000,  the
Credit  Facility was amended to extend the borrowing limit to $235.0 million for
a period of 120 days.  This 120-day period expired during the three months ended
March 31,  2001 and the limit  reverted  back to $150.0  million.  The amount of
margin and the fees payable for the Credit Facility depend upon Holdings' senior
unsecured debt rating.  Group has guaranteed all of Holdings'  obligations under
the Credit Facility.

The Credit  Facility  requires  Group to maintain a debt to capital ratio of not
greater than 0.35 to 1, Holdings to maintain a minimum  interest  coverage ratio
of 2.5 to 1 and Everest Re to maintain its statutory  surplus at $850.0  million
plus 25% of  aggregate  net income and 25% of  aggregate  capital  contributions
earned or received after  December 31, 1999. The Company was in compliance  with
all  covenants  under the  facility at June 30, 2001 and 2000 as well as for the
three and six months ended June 30, 2001 and 2000.

During the three and six months ended June 30, 2001,  Holdings  made payments on
the Credit  Facility  of $0.0  million  and $123.0  million,  respectively,  and
borrowings of $2.0 million and $22.0 million,  respectively. As of June 30, 2001
and 2000,  Holdings had outstanding Credit Facility borrowings of $134.0 million
and $106.0 million,  respectively.  Interest expense incurred in connection with
these  borrowings was $1.8 million and $1.9 million for  the three  months ended

                                       28

June 30, 2001 and 2000, respectively,  and $4.5 million and $3.4 million for the
six months ended June 30, 2001 and 2000, respectively.

During the first quarter of 2000, Holdings completed a public offering of $200.0
million  principal  amount of 8.75%  senior  notes due March 15, 2010 and $250.0
million  principal  amount of 8.5% senior notes due March 15,  2005.  During the
first quarter of 2000, Holdings  distributed $400.0 million of these proceeds to
Group  of  which  $250.0  million  was  used  by  Group  to  capitalize  Everest
Reinsurance  (Bermuda),  Ltd. Interest expense incurred in connection with these
senior notes was $9.7 million for the three months ended June 30, 2001 and 2000,
and $19.5  million and $11.3  million for the six months ended June 30, 2001 and
2000, respectively.

SHAREHOLDERS'  EQUITY. The Company's  shareholders' equity increased to $1,708.0
million as of June 30,  2001,  from  $1,583.4  million as of December  31, 2000,
principally  reflecting  net income of $107.4  million for the six months  ended
June 30, 2001 and net unrealized  appreciation of $23.0 million on the Company's
investments.  Dividends of $3.2 million and $6.5 million were  declared and paid
by the Company in the three and six months  ended June 30,  2001,  respectively.
During the three  months  ended March 31, 2000,  the Company  repurchased  0.650
million of its common  shares at an average  price of $25.24 per share,  raising
the total repurchases under the Company's authorized repurchase program to 4.720
million  shares at an average price of $27.60 per share with a total  repurchase
expenditure  to date of  $130.4  million.  There  have  been no  repurchases  in
subsequent  quarters.  At June 30, 2001, 2.180 million shares remained available
for  repurchase  under the  existing  repurchase  authorization.  As part of the
Company's  restructuring,  the  treasury  shares  held by the  Company  prior to
February 24, 2000 were retired, resulting in a reduction to treasury shares with
a corresponding reduction of paid-in capital and common shares.

MARKET  SENSITIVE  INSTRUMENTS.  The  Company's  risks  associated  with  market
sensitive  instruments  have not  changed  materially  since  the  period  ended
December 31, 2000.

SAFE HARBOR  DISCLOSURE.  In connection with the "safe harbor" provisions of the
Private Securities Litigation Reform Act of 1995 (the "Act"), the Company in its
Form 10-K for the  fiscal  year ended  December  31,  2000 set forth  cautionary
statements  identifying  important factors,  among others,  that could cause its
actual  results  to differ  materially  from  those  which  might be  projected,
forecasted  or estimated in its  forward-looking  statements,  as defined in the
Act, made by or on behalf of the Company in press releases,  written  statements
or  documents  filed with the  Securities  and  Exchange  Commission,  or in its
communications  and discussions with investors and analysts in the normal course
of business through meetings, phone calls and conference calls. These cautionary
statements  supplement other factors  contained in this report which could cause
the  Company's  actual  results to differ  materially  from those which might be
projected, forecasted or estimated in its forward-looking statements.

Forward-looking  statements  involve known and unknown risks,  uncertainties and
other factors which may cause the Company's  results to differ  materially  from
such forward-looking  statements.  Such forward-looking  statements may include,
but are not limited to, projections of premium revenue, investment income, other
revenue, losses, expenses,  earnings (including earnings per share), cash flows,
and common  shareholders'  equity  (including  book value per share),  plans for
future operations, investments, financing needs, capital plans, dividends, plans
relating to products or services of the Company,  and estimates  concerning  the
effects of litigation  or other disputes, as well as  assumptions for any of the

                                       29

foregoing  and  are  generally   expressed   with  words  such  as   "believes,"
"estimates,"  "expects,"   "anticipates,"   "plans,"  "projects,"   "forecasts,"
"goals,"  "could  have,"  "may  have"  and  similar  expressions.   The  Company
undertakes  no  obligation  to  publicly  update or revise  any  forward-looking
statements, whether as a result of new information, future events or otherwise.

                                       30

Part I - Item 3

                             EVEREST RE GROUP, LTD.
                    QUANTITATIVE AND QUALITATIVE DISCLOSURES
                                ABOUT MARKET RISK


MARKET RISK  INSTRUMENTS.  The Company's risks  associated with market sensitive
instruments  have not changed  materially  since the period  ended  December 31,
2000.

                                       31

                             EVEREST RE GROUP, LTD.

                                OTHER INFORMATION


Part II - ITEM 1. LEGAL PROCEEDINGS

The Company is involved  from time to time in ordinary  routine  litigation  and
arbitration proceedings incidental to its business. The Company does not believe
that there are any other material  pending legal  proceedings to which it or any
of its subsidiaries or their properties are subject.

Part II - ITEM 2. CHANGES IN SECURITIES

c)      Information required by Item 701 of Regulation S-K:

        (a) On April 2, 2001, 680 common shares of the Company were distributed.

        (b) The  securities  were distributed to the Company's four non-employee
            directors.

        (c) The  securities  were  issued  as  compensation  to the non-employee
            directors for services rendered to the Company.

        (d) Exemption from registration was claimed pursuant to Section  4(2) of
            the Securities Act of 1933.  There was no public  offering  and  the
            participants  in  the  transactions  were  the  Company and its non-
            employee directors.

        (e) Not applicable.

Part II - ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

a)      The Annual General Meeting of Shareholders was held on May 23, 2001.

b)      Kenneth J. Duffy and  Joseph V. Taranto  were  elected at the meeting as
        Directors of the Company for a term expiring in 2004. The term of office
        of the following Directors continued after the meeting: Martin Abrahams,
        John R. Dunne, William F. Galtney, Jr. and Thomas J. Gallagher.

c)      (1)  The following Directors were elected:

                                                     Votes               Votes
                                                      For               Withheld
                                                   ----------           --------
                  Kenneth J. Duffy                 40,520,684            200,188
                  Joseph V. Taranto                40,360,082            360,790

         (2) The  appointment  of  PricewaterhouseCoopers  LLP  as the Company's
         independent auditors for the year ending December 31, 2001 was approved
         and  the  Board  of  Directors  was  authorized to set the fees for the
         independent  auditors.  The holders of 40,544,648 shares voted in favor

                                       32

         of the  appointment;  the  holders of 167,943 shares  voted against the
         appointment;  the  holders of  8,281 shares  abstained.  There  were no
         broker non-votes.

Part II - ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

a)       Exhibit Index:

         Exhibit No.     Description                              Location
         -----------     -----------                              --------
         11.1            Statement regarding computation
                         of per share earnings                    Filed herewith

b)       There were  no reports on Form 8-K filed during the  three-month period
         ending June 30, 2001.

Omitted  from  this Part II are items  which  are  inapplicable  or to which the
answer is negative for the period covered.

                                       33

                             EVEREST RE GROUP, LTD.

                                   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.

                                                 Everest Re Group, Ltd.
                                                      (Registrant)





                                           /S/  STEPHEN L. LIMAURO
                                                --------------------------------
                                           Stephen L. Limauro
                                           Duly Authorized Officer and Principal
                                           Accounting Officer

                                           Executive Vice President and Chief
                                           Financial Officer







Dated:  August 7, 2001