================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                 --------------
                                    FORM 10-K
                                 --------------

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

For the fiscal year ended December 31, 2001       Commission file number 1-15731

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


            Bermuda                                             98-0365432
  (State or other jurisdiction                                (I.R.S. Employer
of incorporation or organization)                            Identification No.)


                  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)

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

           Securities registered pursuant to Section 12(b) of the Act:

                                                         Name of Each Exchange
         Title of Each Class                              on Which Registered
         -------------------                             ---------------------
Common Shares, $.01 par value per share                  New York Stock Exchange

                                 --------------
        Securities registered pursuant to Section 12(g) of the Act: None
                                 --------------

     Indicate by check mark  whether the  registrant:  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                  Yes  X   No
                                      ---     ---

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the


best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ X ]

     The  aggregate  market  value on March 14, 2002 of the voting stock held by
non-affiliates of the registrant was $3,609.9 million.

     At March 14, 2002,  the number of shares  outstanding  of the  registrant's
common shares was 51,286,265.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Certain  information  required  by Items 10, 11, 12, and 13 of Form 10-K is
incorporated  by  reference  into Part III hereof  from the  registrant's  proxy
statement for the 2002 Annual  General  Meeting of  Shareholders,  which will be
filed with the Securities and Exchange  Commission  within 120 days of the close
of the registrant's fiscal year ended December 31, 2001.


================================================================================

TABLE OF CONTENTS




Item                                                                        Page
- ----                                                                        ----

PART I

     1.    Business
     2.    Properties
     3.    Legal Proceedings
     4.    Submission of Matters to a Vote of Security Holders

PART II

     5.    Market for Registrant's Common Equity and Related
            Shareholder Matters
     6.    Selected Financial Data
     7.    Management's Discussion and Analysis of Financial Condition
            and Results of Operations
    7A.    Quantitative and Qualitative Disclosures About Market Risk
     8.    Financial Statements and Supplementary Data
     9.    Changes in and Disagreements with Accountants on Accounting
            and Financial Disclosure

PART III

    10.    Directors and Executive Officers of the Registrant
    11.    Executive Compensation
    12.    Security Ownership of Certain Beneficial Owners and Management
    13.    Certain Relationships and Related Transactions

PART IV

    14.    Exhibits, Financial Statement Schedules, and Reports on Form 8-K


                                       3

PART I


Unless  otherwise  indicated,  all  financial  data in this  document  have been
prepared using generally accepted  accounting  principles ("GAAP") in the United
States  of  America.  As used in  this  document,  "Everest  Re"  means  Everest
Reinsurance   Company  and  its  subsidiaries   (unless  the  context  otherwise
requires);  "Holdings" means Everest Reinsurance  Holdings,  Inc.; "Group" means
Everest Re Group,  Ltd.  (formerly  Everest  Reinsurance  Group,  Ltd.); and the
"Company"  means Group and its  subsidiaries,  except when  referring to periods
prior to February 24, 2000, when it means Holdings and its subsidiaries.


ITEM 1.  BUSINESS

THE COMPANY
Group, a Bermuda company,  with its principal executive office in Barbados,  was
established  in 1999 as a wholly-owned  subsidiary of Holdings.  On February 24,
2000, a corporate  restructuring  was  completed and Group became the new parent
holding company of Holdings, which remains the holding company for the Company's
non-Bermuda  based  operations.  Holders of shares of common  stock of  Holdings
automatically became holders of the same number of common shares of Group. Prior
to the restructuring,  Group had no significant assets or capitalization and had
not engaged in any business or prior  activities  other than in connection  with
the  restructuring.  The Company had gross premiums  written in 2001 of $1,874.6
million and shareholders' equity at December 31, 2001 of $1,720.5 million.

In  connection  with  the  restructuring,   Group  established  a  Bermuda-based
reinsurance  subsidiary,  Everest  Reinsurance  (Bermuda),  Ltd. ("Bermuda Re"),
which commenced  business in the second half of 2000.  Group also formed Everest
Global  Services,  Inc., a Delaware  subsidiary  to perform  administrative  and
back-office   functions  for  Group  and  its  U.S.-based  and  non-U.S.   based
subsidiaries.

On March 14, 2000, Holdings completed public offerings of $200 million principal
amount of 8.75%  senior  notes due March  15,  2010 and $250  million  principal
amount of 8.50% senior notes due March 15, 2005.  During 2000,  the net proceeds
of these offerings and additional funds were distributed by Holdings to Group.

Holdings, a Delaware corporation, was established in 1993 to serve as the parent
holding company of Everest Re (formed in 1973), a Delaware property and casualty
reinsurer.  Until  October  6,  1995,  Holdings  was  an  indirect  wholly-owned
subsidiary of The Prudential Insurance Company of America ("The Prudential"). On
October 6, 1995, The Prudential sold its entire interest in the shares of common
stock of Holdings in an initial public offering (the "IPO").

The Company's principal business,  conducted through its operating subsidiaries,
is the  underwriting of reinsurance and insurance in the United States,  Bermuda
and  international  markets.  The Company  underwrites  reinsurance both through
brokers and directly with ceding companies,  giving it the flexibility to pursue
business  regardless of the ceding company's  preferred  reinsurance  purchasing
method. The Company  underwrites  insurance  principally  through general agency
relationships.  Group's operating subsidiaries, excluding Mt. McKinley Insurance
Company,  are each rated A+ ("Superior") by A.M. Best Company ("A.M.  Best"), an

                                       1

independent   insurance  industry  rating   organization  that  rates  insurance
companies on factors of concern to policyholders.

Following is a summary of the Company's operating subsidiaries:

   o     Everest  Re,  a  Delaware  insurance company and a direct subsidiary of
         Holdings, is a licensed  property and casualty insurer and/or reinsurer
         in all states (except  Nevada  and  Wyoming), the District of Columbia,
         Puerto Rico and  Canada,  and  is  authorized  to  conduct  reinsurance
         business  in  the  United Kingdom and Singapore. Everest Re underwrites
         property  and  casualty  reinsurance  for   insurance  and  reinsurance
         companies in the United States  and  international markets.  Everest Re
         had statutory surplus at December 31, 2001 of $1,293.8 million.

   o     Bermuda  Re,  a  Bermuda  insurance  company and a direct subsidiary of
         Group, is registered  in  Bermuda  as  a  Class 4 insurer and long-term
         insurer and  is  authorized to write property and casualty business and
         life and annuity business. Bermuda Re  commenced business in the second
         half of 2000.  In December 2000,  Bermuda Re acquired all of the issued
         and  outstanding shares of AFC Re Ltd. ("AFC Re"), a  Bermuda long-term
         insurance  company.  AFC  Re  wrote annuity reinsurance business, which
         business  has been assumed by Bermuda Re. In September 2001, AFC Re was
         sold  to  Group  and  renamed  Everest  International Reinsurance, Ltd.
         ("Everest International") and  is  currently  inactive.  Bermuda Re had
         capital at December 31, 2001 of $451.9 million.

   o     Everest  National  Insurance  Company  ("Everest National"), an Arizona
         insurance company and a direct subsidiary of Everest Re, is licensed in
         42  states  and  the  District of Columbia  and is authorized  to write
         property and casualty insurance in the states in which it is  licensed.
         This is often called writing insurance on an admitted basis.

   o     Everest  Insurance  Company  of  Canada  ("Everest Canada"), a Canadian
         insurance company and a direct subsidiary of Everest Re, is licensed in
         all Canadian provinces and  territories  and  is  federally licensed to
         write property and casualty insurance under the Insurance Companies Act
         of Canada.

   o     Everest Indemnity Insurance Company  ("Everest Indemnity"),  a Delaware
         insurance company and a direct subsidiary of Everest Re, engages in the
         excess  and  surplus  lines  insurance  business  in the United States.
         Excess and surplus lines insurance is specialty property and  liability
         coverage  that  an  insurer  not  licensed  to  write  insurance  in  a
         particular state  is  permitted  to provide when the specific specialty
         coverage is unavailable from  admitted  insurers.  This is often called
         writing  insurance  on  a  non-admitted  basis.  Everest  Indemnity  is
         licensed  in  Delaware  and  is  eligible  to  write business on a non-
         admitted basis in 41 states, the District of Columbia and Puerto Rico.

   o     Everest  Security  Insurance  Company  ("Everest  Security"),  formerly
         Southeastern Security Insurance Company, a  Georgia  insurance  company
         and a direct subsidiary of Everest Re, was acquired in January 2000 and
         writes property and casualty insurance on an admitted basis in Georgia.

   o     Mt.  McKinley  Managers,  L.L.C.  ("Managers"),  a  New  Jersey limited
         liability company and a direct subsidiary of Holdings,  is  licensed in
         New Jersey  as  an  insurance  producer.  An  insurance producer is any
         intermediary,  such  as  an  agent or broker, which acts as the conduit

                                       2

         between  an  insurance company  and  an  insured.  Managers,  which  is
         licensed  to act  in  New Jersey as an insurance producer in connection
         with policies written on both an admitted and a surplus lines basis, is
         the underwriting  manager for  Everest Indemnity.  Managers is also the
         parent  company  for  WorkCare  Southeast,  Inc.,  an Alabama insurance
         agency, and WorkCare Southeast of Georgia, Inc.,  a  Georgia  insurance
         agency.

   o     Mt. McKinley  Insurance  Company  (f/k/a  Gibraltar  Casualty  Company,
         "Gibraltar") ("Mt.  McKinley"), a  Delaware  insurance  company  and  a
         direct  subsidiary of Holdings,  was acquired by  Holdings in September
         2000 from The Prudential. Mt. McKinley was formed by Everest Re in 1978
         to engage in the excess and  surplus lines  insurance  business  in the
         United States.  In 1985, Mt.  McKinley  ceased  writing new and renewal
         insurance  and now its ongoing  operations  relate to servicing  claims
         arising  from its  previously  written  business.  Mt.  McKinley  was a
         subsidiary of Everest Re  until  1991  when  Everest Re distributed the
         stock of Mt. McKinley to a wholly-owned subsidiary of The Prudential.

   o     Everest Re Holdings,  Ltd.  ("Everest  Ltd."), a  Bermuda company and a
         direct subsidiary of Everest Re, was formed in 1998 and owns Everest Re
         Ltd.,  a  United  Kingdom  company  that  is  in  the  process of being
         dissolved  because its reinsurance  operations have been converted into
         branch operations of Everest Re. Everest Ltd. also holds $104.3 million
         of  investments,  the  management  of  which  constitutes its principal
         operations.

REINSURANCE INDUSTRY OVERVIEW
Reinsurance  is an  arrangement  in which an insurance  company,  the reinsurer,
agrees to indemnify another insurance company,  the ceding company,  against all
or a portion of the insurance risks underwritten by the ceding company under one
or more  insurance  contracts.  Reinsurance  can provide a ceding  company  with
several  benefits,  including a reduction  in net  liability  on  individual  or
classes  of risks,  catastrophe  protection  from large or  multiple  losses and
assistance in maintaining acceptable financial ratios. Reinsurance also provides
a ceding  company with  additional  underwriting  capacity by  permitting  it to
accept  larger risks and write more  business  than would be possible  without a
concomitant  increase in capital and  surplus.  Reinsurance,  however,  does not
discharge the ceding company from its liability to policyholders.

There are two basic types of reinsurance  arrangements:  treaty and  facultative
reinsurance. In treaty reinsurance,  the ceding company is obligated to cede and
the  reinsurer is obligated to assume a specified  portion of a type or category
of risks insured by the ceding  company.  Treaty  reinsurers  do not  separately
evaluate  each  of the  individual  risks  assumed  under  their  treaties  and,
consequently, after a review of the ceding company's underwriting practices, are
largely dependent on the original risk underwriting decisions made by the ceding
company. In facultative reinsurance,  the ceding company cedes and the reinsurer
assumes all or part of the risk under a single insurance  contract.  Facultative
reinsurance  is  negotiated  separately  for  each  insurance  contract  that is
reinsured. Facultative reinsurance normally is purchased by ceding companies for
individual  risks not  covered by their  reinsurance  treaties,  for  amounts in
excess of the dollar limits of their reinsurance treaties and for unusual risks.

Both  treaty  and  facultative  reinsurance  can be written on either a pro rata
basis or an excess of loss basis. Under pro rata reinsurance, the ceding company
and the  reinsurer  share the  premiums as well as the losses and expenses in an
agreed proportion.  Under excess of loss reinsurance,  the reinsurer indemnifies
the ceding company against all or a specified  portion of losses and expenses in

                                       3

excess of a specified dollar amount,  known as the ceding company's retention or
reinsurer's  attachment  point,  generally  subject to a negotiated  reinsurance
contract limit.

Premiums  paid  by  the  ceding  company  to a  reinsurer  for  excess  of  loss
reinsurance  are not  directly  proportional  to the  premiums  that the  ceding
company receives because the reinsurer does not assume a proportionate  risk. In
pro rata reinsurance,  the reinsurer  generally pays the ceding company a ceding
commission.  The ceding  commission  generally is based on the ceding  company's
cost of acquiring the business  being  reinsured  (commissions,  premium  taxes,
assessments  and  miscellaneous  administrative  expense).  There is  usually no
ceding commission on excess of loss reinsurance.

Reinsurers   may  purchase   reinsurance  to  cover  their  own  risk  exposure.
Reinsurance  of a  reinsurer's  business is called a  retrocession.  Reinsurance
companies cede risks under retrocessional agreements to other reinsurers,  known
as  retrocessionaires,  for  reasons  similar to those that  cause  insurers  to
purchase reinsurance: to reduce net liability on individual or classes of risks,
protect  against  catastrophic  losses,  stabilize  financial  ratios and obtain
additional underwriting capacity.

Reinsurance can be written through professional  reinsurance brokers or directly
with ceding  companies.  From a ceding  company's  perspective,  both the broker
market  and the  direct  market  have  advantages  and  disadvantages.  A ceding
company's decision to select one market over the other will be influenced by its
perception of such  advantages  and  disadvantages  relative to the  reinsurance
coverage being placed.

BUSINESS STRATEGY
The  Company's  underwriting  strategies  seek to  capitalize  on its  financial
capacity,  its employee expertise and its flexibility to offer multiple products
through  multiple  distribution   channels.  The  Company's  strategies  include
effective  management  of the property and casualty  underwriting  cycle,  which
refers to the  tendency of  insurance  premiums,  profits and the demand for and
availability  of coverage to rise and fall over time.  The Company also seeks to
manage its catastrophe  exposures and retrocessional  costs.  Efforts to control
expenses and to operate in a  cost-efficient  manner are also a continuing focus
for the Company.

The  Company's  products  include:  (1) the full range of property  and casualty
reinsurance and insurance coverages,  including marine, aviation, surety, errors
and omissions  liability  ("E&O"),  directors' and officers'  liability ("D&O"),
medical  malpractice,  other  specialty  lines,  accident  and  health  ("A&H"),
workers'  compensation and other standard lines; and (2) reinsurance of life and
annuity business.  The Company's  distribution  channels include both the direct
and  broker  reinsurance  markets,  U.S.,  Bermuda  and  international  markets,
reinsurance,  both treaty and  facultative,  and  insurance,  both  admitted and
non-admitted.

The Company's underwriting strategy emphasizes underwriting profitability rather
than  premium  volume,  writing  specialized  property  and  casualty  risks and
integration  of  underwriting  expertise  across  all  underwriting  units.  Key
elements  of this  strategy  are prudent  risk  selection,  appropriate  pricing
through  strict  underwriting   discipline  and  continuous  adjustment  of  the
Company's  business mix to respond to changing  market  conditions.  The Company
focuses on reinsuring  companies that effectively  manage the underwriting cycle
through proper analysis and pricing of underlying  risks and whose  underwriting
guidelines and performance are compatible with its objectives.

                                       4

The Company's underwriting strategy also emphasizes flexibility and
responsiveness  to  changing  market  conditions,  such as  increased  demand or
favorable  pricing  trends.  The Company  believes that its existing  strengths,
including its broad  underwriting  expertise,  U.S.,  Bermuda and  international
presence and substantial capital,  facilitate adjustments to its mix of business
geographically,  by line of  business  and by type of  coverage,  allowing it to
capitalize on those market opportunities that provide the greatest potential for
underwriting profitability.  The Company's insurance operations facilitate these
strategies by allowing the Company access to business, which would not likely be
available to it on a reinsurance  basis. The Company carefully  monitors its mix
of business  across all  operations  to avoid  inappropriate  concentrations  of
geographic or other risk.

SEGMENT INFORMATION
The  Company,  through  its  subsidiaries,   operates  in  five  segments:  U.S.
Reinsurance, U.S. Insurance, Specialty Underwriting,  International and Bermuda.
The U.S. Reinsurance  operation writes property and casualty reinsurance on both
a treaty and facultative basis through  reinsurance  brokers as well as 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
Underwriting  operation writes A&H, marine,  aviation and surety business within
the United  States and  worldwide  through  brokers  and  directly  with  ceding
companies.  The International 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  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. The Company utilizes inter-affiliate  reinsurance and such
reinsurance does not impact segment  results,  since business is reported within
the segment in which the business  was first  produced.  For selected  financial
information  regarding  these  segments,  see Note 15 of  Notes to  Consolidated
Financial Statements.

MARKETING
The Company writes  business on a worldwide  basis for many different  customers
and for many  lines of  business,  providing  a broad  array of  coverages.  The
Company is not  materially  dependent  on any single  customer,  small  group of
customers, line of business or geographical area. For the 2001 calendar year, no
single  customer  (ceding  company or insured)  generated  more than 6.9% of the
Company's gross premiums written.  The Company does not believe that a reduction
of business from any one customer  would have a material  adverse  effect on its
future  financial  condition  or  results  of  operations  due to the  Company's
competitive  position in the market  place and the  continuing  availability  of
other sources of business.

Approximately  49.0%,  24.2%  and 26.8% of the  Company's  2001  gross  premiums
written were written in the broker reinsurance, direct reinsurance and insurance
markets,  respectively.  The Company's ability to write reinsurance both through
brokers and directly with ceding  companies  gives it the  flexibility to pursue
business  regardless of the ceding company's  preferred  reinsurance  purchasing
method.

The  reinsurance  broker  market  consists of several  substantial  national and
international  brokers and a number of smaller specialized  brokers.  Brokers do
not  have  the  authority  to bind  the  Company  with  respect  to  reinsurance
agreements,  nor does the Company commit in advance to accept any portion of the

                                       5

business  that  brokers  submit  to it.  Reinsurance  business  from any  ceding
company,  whether  new or  renewal,  is subject to  acceptance  by the  Company.
Brokerage  fees are  generally  paid by  reinsurers.  The  Company's ten largest
brokers  accounted  for an aggregate of  approximately  39.1% of gross  premiums
written  in  2001,  with  each  of  the  two  largest  brokers   accounting  for
approximately  13.4%  and 11.8% of gross  premiums  written,  respectively.  The
Company  does not believe  that a reduction  of  business  assumed  from any one
broker  would  have  a  materially  adverse  effect  on the  Company  due to its
competitive  position in the market place,  relationships  with ceding companies
and the continuing availability of other sources of business.

The direct  market  remains an  important  distribution  system for  reinsurance
business  written by the Company.  Direct  placement of reinsurance  enables the
Company to access  clients who prefer to place their  reinsurance  directly with
their reinsurers based upon the reinsurer's in-depth understanding of the ceding
company's needs. The Company's insurance business is written principally through
general agent relationships and surplus lines brokers.

The Company  evaluates each business  relationship,  including the  underwriting
expertise  and  experience  of  each  distribution  channel  selected,  performs
analyses to evaluate financial security and monitors performance.

UNDERWRITING OPERATIONS
The following  table presents the  distribution  of the Company's gross premiums
written  by  its  U.S.  Reinsurance,  U.S.  Insurance,  Specialty  Underwriting,
International  and Bermuda  operations  for the years ended  December  31, 2001,
2000,  1999,  1998 and 1997,  classified  according  to whether  the  premium is
derived  from  property or casualty  business  and,  for  reinsurance  business,
whether it represents pro rata or excess of loss business:

                                       6



                       GROSS PREMIUMS WRITTEN BY OPERATION

                                                    Years Ended December 31,
                  --------------------------------------------------------------------------------------------
                        2001               2000               1999               1998               1997
                  ----------------   ----------------   ----------------   ----------------   ----------------
                     $        %         $        %         $        %         $        %         $        %
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
                                                      (Dollars in millions)
                                                                          
U.S. REINSURANCE
Property
 Pro Rata(1)      $   62.9     3.4%  $   60.2     4.3%  $   48.6     4.3%  $   30.1     2.9%  $   69.1     6.4%
 Excess              104.0     5.5       75.6     5.5       67.0     5.9       65.1     6.2       86.7     8.1
Casualty
 Pro Rata(1)         191.2    10.2      151.1    10.9      152.9    13.4      183.9    17.6      143.2    13.3
 Excess              252.3    13.5      194.7    14.1      222.1    19.5      212.5    20.3      191.8    17.8
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total(2)             610.4    32.6      481.6    34.8      490.6    43.0      491.6    47.0      490.8    45.7
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
U.S. INSURANCE
Property
 Pro Rata(1)           6.2     0.3        9.3     0.7        3.8     0.3        3.1     0.3        5.4     0.5
 Excess                  -     0.0          -     0.0          -     0.0          -     0.0          -     0.0
Casualty
 Pro Rata(1)         496.1    26.5      241.2    17.4       66.6     5.8       75.5     7.2       69.5     6.5
 Excess                  -     0.0          -     0.0          -     0.0          -     0.0          -     0.0
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total(2)             502.4    26.8      250.5    18.1       70.4     6.2       78.6     7.5       74.9     7.0
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
SPECIALTY
 UNDERWRITING
Property
 Pro Rata(1)         356.3    19.0      274.0    19.8      213.6    18.7       92.9     8.9       92.9     8.6
 Excess               35.0     1.9       19.3     1.4       19.7     1.7       15.8     1.5       16.9     1.6
Casualty
 Pro Rata(1)          18.4     1.0       21.4     1.5       32.3     2.8       39.3     3.8       45.4     4.2
 Excess                4.3     0.2        3.6     0.3        2.9     0.3        3.0     0.3        6.4     0.6
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total(2)             414.0    22.1      318.3    23.0      268.5    23.5      151.0    14.4      161.6    15.0
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
TOTAL U.S.
Property
 Pro Rata(1)         425.5    22.7      343.4    24.8      266.0    23.3      126.1    12.1      167.4    15.6
 Excess              139.0     7.4       94.9     6.9       86.7     7.6       80.9     7.7      103.6     9.6
Casualty
 Pro Rata(1)         705.8    37.6      413.8    29.9      251.8    22.1      298.7    28.6      258.1    24.0
 Excess              256.7    13.7      198.3    14.3      225.1    19.7      215.6    20.6      198.2    18.4
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total(2)           1,526.8    81.4    1,050.4    75.9      829.5    72.7      721.2    69.1      727.3    67.8
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
INTERNATIONAL
Property
 Pro Rata(1)         171.0     9.1      143.4    10.3      124.6    10.9      141.9    13.6      144.2    13.4
 Excess               60.0     3.2       55.6     4.0       54.8     4.8       45.8     4.4       62.9     5.9
Casualty
 Pro Rata(1)          54.3     2.9       78.4     5.7       84.4     7.4       93.4     8.9       99.2     9.2
 Excess               37.5     2.0       46.2     3.3       48.5     4.3       43.6     4.2       41.4     3.9
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total(2)             322.8    17.2      323.6    23.4      312.3    27.4      324.7    31.0      347.7    32.3
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
BERMUDA
 OPERATIONS
Property
 Pro Rata(1)           6.2     0.3          -     0.0          -     0.0          -     0.0          -     0.0
 Excess                0.6     0.0          -     0.0          -     0.0          -     0.0          -     0.0
Casualty
 Pro Rata(1)          18.1     1.0       11.6     0.8          -     0.0          -     0.0          -     0.0
 Excess                0.1     0.0          -     0.0          -     0.0          -     0.0          -     0.0
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total(2) (3)          25.0     1.3       11.6     0.8          -     0.0          -     0.0          -     0.0
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
TOTAL COMPANY
Property
 Pro Rata(1)         602.6    32.1      486.8    35.1      390.6    34.2      268.0    25.6      311.6    29.0
 Excess              199.6    10.6      150.5    10.9      141.4    12.4      126.6    12.1      166.5    15.5
Casualty
 Pro Rata(1)         778.1    41.5      503.8    36.4      336.2    29.4      392.1    37.5      357.3    33.2
 Excess              294.3    15.7      244.5    17.6      273.6    24.0      259.2    24.8      239.6    22.3
                  --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total(2)          $1,874.6   100.0%  $1,385.6   100.0%  $1,141.8   100.0%  $1,045.9   100.0%  $1,075.0   100.0%
                  ========  ======   ========  ======   ========  ======   ========  ======   ========  ======

- ---------------------
(1) For  purposes  of  the  presentation  above,  pro rata  includes reinsurance
    attaching to the first dollar of loss incurred  by  the  ceding  company and
    insurance.
(2) Certain totals and subtotals may not reconcile due to rounding.
(3) Includes immaterial amounts of life and annuity premium.

                                       7

U.S.  REINSURANCE  OPERATION.  The Company's U.S.  Reinsurance  operation writes
property  and  casualty  reinsurance,  both  treaty  and  facultative,   through
reinsurance  brokers as well as directly with ceding companies within the United
States.  The Company  targets  certain  brokers and,  through the broker market,
specialty  companies and small to medium sized  standard lines  companies.  On a
direct  basis,  the  Company  targets   companies  which  place  their  business
predominantly  in the direct  market,  including  small to medium sized regional
ceding  companies,  and seeks to  develop  long-term  relationships  with  these
companies.  In  addition,  the U.S.  Reinsurance  operation  writes  portions of
reinsurance programs for larger, national insurance companies.

In 2001,  $125.4 million of gross  premiums  written were  attributable  to U.S.
treaty property business,  of which 49.9% was written on an excess of loss basis
and 50.1% was written on a pro rata basis. The Company's  property  underwriters
utilize  sophisticated   underwriting  methods  which  management  believes  are
necessary to analyze and price property  business,  particularly that segment of
the property market which has catastrophe exposure.

U.S.  treaty  casualty  business  accounted for $368.9 million of gross premiums
written in 2001, of which 48.5% was written on an excess of loss basis and 51.5%
was  written  on a pro  rata  basis.  The  treaty  casualty  portfolio  consists
principally of professional  liability,  D&O liability,  workers'  compensation,
excess and surplus  lines,  and other  liability  coverages.  As a result of the
complex  technical  nature  of most  of  these  risks,  the  Company's  casualty
underwriters  tend to  specialize  by line of business and work closely with the
Company's pricing actuaries.

The  Company's  facultative  unit  conducts  business  both through  brokers and
directly  with  ceding  companies,  and  consists  of three  underwriting  units
representing  property,  casualty and specialty  lines of business.  Business is
written from a facultative headquarters office in New York and satellite offices
in Chicago and Oakland. In 2001, $41.0 million,  $59.3 million and $12.4 million
of gross premiums  written were  attributable to the property,  general casualty
and specialty lines of business, respectively.

In 2001,  85.7% and 14.3% of the U.S.  Reinsurance  operation's  gross  premiums
written were written in the broker and direct reinsurance markets, respectively.

                                       8

U.S. INSURANCE OPERATION.  In 2001, the Company's U.S. Insurance operation wrote
$502.4 million of gross premiums  written,  of which 98.8% was casualty and 1.2%
was  property.  Of the casualty  business,  the  predominant  class was workers'
compensation  insurance.  Everest  National  wrote $382.0 million and Everest Re
wrote $84.3 million,  with both principally  targeting  commercial  property and
casualty  business  written  through general agency  relationships  with program
administrators.  Everest  Indemnity wrote $18.7 million,  principally  targeting
excess and surplus  lines  insurance  business  written  through  surplus  lines
brokers.   Everest   Security   wrote  $17.4  million,   principally   targeting
non-standard  auto business  written through retail agency  relationships.  With
respect to insurance  written  through general agents and surplus lines brokers,
the Company  supplements the initial  underwriting  process with periodic claims
and underwriting reviews.

SPECIALTY UNDERWRITING OPERATION. The Company's Specialty Underwriting operation
writes A&H,  marine,  aviation and surety  reinsurance.  The A&H unit  primarily
focuses on health  reinsurance  of  traditional  indemnity  plans,  self-insured
health plans and specialty  medical plans.  The marine and aviation unit focuses
on ceding companies with a particular expertise in marine and aviation business.
The marine and  aviation  business  is written  primarily  through  brokers  and
contains a significant  international  component written primarily in the London
market.   Surety  business  underwritten  by  the  Company  consists  mainly  of
reinsurance of contract surety bonds.

Gross premiums written by the A&H unit in 2001 totaled $297.0 million,  of which
$60.7  million was  written  through  the broker  market and $236.3  million was
written through the direct market. Substantially all of the business was written
on a proportional basis.

Gross  premiums  written by the marine and aviation  unit in 2001 totaled  $59.3
million,  substantially  all of which was written on a treaty basis and 94.0% of
which was sourced through reinsurance brokers. Marine treaties represented 61.6%
of marine and aviation  gross premiums  written in 2001 and consisted  mainly of
hull and liability coverage.  Approximately 72.6% of the marine unit premiums in
2001 were  written  on a pro rata  basis  and 27.4% as excess of loss.  Aviation
premiums  accounted for 38.4% of marine and aviation gross  premiums  written in
2001 and included  reinsurance  for airlines,  general  aviation and satellites.
Approximately  81.0% of the aviation  unit's  premiums in 2001 were written on a
pro rata basis and 19.0% as excess of loss.

In 2001,  gross  premiums  written by the surety  unit  totaled  $57.8  million.
Approximately  56.9% of the surety unit  premiums in 2001 were  written on a pro
rata  basis  and  43.1% on an excess of loss  basis.  Most of the  portfolio  is
reinsurance  of contract  surety bonds written  directly with ceding  companies,
with the remainder being credit reinsurance, mostly in international markets.

INTERNATIONAL  OPERATION.  The Company's  International operation is designed to
enable  it to  capitalize  on the  growth  opportunities  in  the  international
reinsurance   market.  The  Company  targets  several   international   markets,
including:  Europe and the London  markets,  which are  serviced  by branches in
Brussels and London; Canada, with a branch in Toronto; Asia and Australia,  with
a branch in  Singapore;  and Latin  America,  Africa and the Middle East,  which

                                       9

business is serviced from Everest Re's New Jersey headquarters and Miami office.
The Company also writes "home-foreign"  business,  which provides reinsurance on
the international  portfolios of U.S. insurers,  from New Jersey.  Approximately
71.6% of the gross premiums written by the Company's international  underwriters
in 2001 represented  property business,  while the balance represented  casualty
business.  As with its U.S. operations,  the Company's  International  operation
focuses  on  financially   sound  companies  that  have  strong  management  and
underwriting  discipline  and  expertise.  Approximately  74.6% of the Company's
international  business was written through brokers,  with the remainder written
directly with ceding companies.

In 2001,  the  Company's  gross  premiums  written  by its  Brussels  and London
branches  totaled  $116.1  million and consisted of pro rata  property  (55.2%),
excess property  (19.6%),  pro rata casualty (9.8%) and excess casualty (15.4%).
Substantially  all of the  Brussels  and  London  premiums  consisted  of treaty
reinsurance. The Brussels office focuses on the continental European reinsurance
markets,  while the London office covers international  business written through
the London market.

Gross premiums written by the Company's Canadian office totaled $39.7 million in
2001 and consisted of pro rata property (36.8%),  excess property  (15.8%),  pro
rata  multi-line  (10.1%),  excess  casualty  (33.5%) and  insurance  written by
Everest Canada (3.8%). Approximately 65.2% of the Canadian premiums consisted of
treaty reinsurance, while 31.0% was facultative reinsurance and 3.8% was primary
insurance.

The  Company's  Singapore  branch  covers the Asian and  Australian  markets and
accounted  for $24.4 million of gross  written  premiums in 2001.  This business
consisted  of pro rata  property  (55.1%),  excess  property  (12.0%),  pro rata
casualty (24.2%) and excess casualty (8.7%).

International  business written out of Everest Re's New Jersey and Miami offices
accounted for $142.6 million of gross premiums  written in 2001 and consisted of
pro rata treaty  property  (55.3%),  pro rata treaty  casualty  (22.1%),  excess
treaty property  (15.3%),  excess treaty casualty (2.2%) and excess  facultative
property and casualty (5.1%). Of this international business,  59.9% was sourced
from Latin  America,  26.5% was sourced from the Middle  East,  4.2% was sourced
from Europe, Africa and Asia, and 9.4% was "home-foreign" business.

BERMUDA  OPERATION.  The Company's Bermuda operation writes property,  casualty,
life and annuity  business  through  Bermuda Re. In 2001, the Bermuda  operation
continued to scale up and had gross  property and casualty  premiums  written of
$25.0 million.  In addition,  the Bermuda operation  generated  business revenue
from  annuity  writings  and a small number of  specialized  equity  options and
credit default swaps.

GEOGRAPHIC AREAS
The Company  conducts  its  business in Bermuda,  in the United  States and in a
number of foreign countries.  For select financial  information about geographic
areas,  see Note 15 of Notes to the  Consolidated  Financial  Statements.  Risks
attendant to the foreign  operations of the Company  parallel those attendant to
the United  States  operations  of the  Company,  with the primary  exception of
foreign  exchange risks.  See ITEM 7,  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations - Safe Harbor Disclosure".

                                       10

UNDERWRITING PROCESS
The  Company  offers  ceding  companies  full  service   capability,   including
actuarial,  claims,  accounting and systems support,  either directly or through
the broker  community.  The  Company's  capacity for both  property and casualty
risks allows it to underwrite  entire  contracts or major portions  thereof that
might otherwise need to be syndicated  among several  reinsurers.  The Company's
strategy is to act as "lead"  reinsurer in many of the  reinsurance  treaties it
underwrites. The lead reinsurer on a treaty generally accepts one of the largest
percentage  shares of the  treaty  and is in a stronger  position  to  negotiate
price,  terms and conditions than is a reinsurer that takes a smaller  position.
Management  believes this strategy enables it to more effectively  influence the
terms and conditions of the treaties on which it participates.  When the Company
does not lead the  treaty,  it may still  suggest  changes  to any aspect of the
treaty.  The  Company  may  decline to  participate  in a treaty  based upon its
assessment of all relevant factors.

The Company's treaty  underwriting  process emphasizes a team approach among the
Company's  underwriters,  actuaries and claims staff.  Treaties are reviewed for
compliance with the Company's general underwriting  standards and certain larger
treaties are evaluated in part based upon actuarial analyses by the Company. The
actuarial  models  used in  such  analyses  are  tailored  in  each  case to the
exposures and experience  underlying the specific treaty and the loss experience
for the risks covered by such treaties. The Company does not separately evaluate
each of the  individual  risks  assumed  under its  treaties.  The Company does,
however,  generally evaluate the underwriting guidelines of its ceding companies
to determine their adequacy prior to entering into a treaty.  The Company,  when
appropriate,  also conducts  underwriting,  operational  and claim audits at the
offices of ceding companies to ensure that the ceding  companies  operate within
such  guidelines.  Underwriting  audits focus on the quality of the underwriting
staff, the selection and pricing of risks and the capability of monitoring price
levels over time.  Claim  audits,  when  appropriate,  are performed in order to
evaluate the client's claims handling abilities and practices.

The Company's U.S. facultative underwriters operate within guidelines specifying
acceptable types of risks, limits and maximum risk exposures.  Specified classes
of risks and large  premium  risks are  referred  to the  Everest  Re's New York
facultative headquarters for specific review before premium quotations are given
to clients. In addition, the Company's guidelines require certain types of risks
to be submitted  for review  because of their  aggregate  limits,  complexity or
volatility regardless of premium amount or size of the insured on the underlying
contract.

The  Company's  insurance  operations  principally  write  property and casualty
coverages for homogeneous risks through select program managers.  These programs
are  evaluated  based  upon  actuarial   analysis  and  the  program   manager's
capabilities.  The  Company's  rates,  forms  and  underwriting  guidelines  are
tailored to specific risk types. The Company's  underwriting,  actuarial,  claim
and  financial  functions  work closely  with its program  managers to establish
appropriate  underwriting  and  processing  guidelines  as well  as  appropriate
monitoring mechanisms.

RISK MANAGEMENT AND RETROCESSION ARRANGEMENTS
The Company manages its risk of loss through a combination of aggregate exposure
limits,  underwriting  guidelines  that  take into  account  risks,  prices  and
coverage, and retrocessional arrangements.

The  Company is exposed  to  multiple  insured  losses  arising  out of a single
occurrence,  whether a natural event,  such as a hurricane or an earthquake,  or
other catastrophe, such as an explosion at a major factory or a terrorist event.
Any such catastrophic  event could generate insured losses in one or many of the

                                       11

Company's  treaties or lines of business,  including  property  and/or  casualty
exposures.  The Company employs various techniques,  including licensed software
modeling,  to assess it's accumulated  exposure.  Such techniques are inherently
more difficult to apply to non-property  exposures.  Accumulated  exposures with
respect to property  catastrophe  losses are summarized in terms of the probable
maximum  loss  ("PML").  The  Company  defines  PML as its  anticipated  maximum
property  loss,  taking  into  account  contract  limits,  caused  by  a  single
catastrophe affecting a broad contiguous geographic area, such as that caused by
a hurricane or earthquake of such a magnitude  that it is expected to occur once
in every 100 years.

Management  estimates that the Company's greatest catastrophe exposure worldwide
from any single event is to hurricanes and earthquakes in the coastal regions of
the United  States,  where the Company  estimates it has a PML exposure,  before
reinsurance,  of  approximately  $140  million in each such region  based on its
current  book of  business.  Similarly,  management  estimates  that the largest
current  PML  exposure,  before  reinsurance,   outside  the  United  States  is
approximately  $97 million.  There can be no assurance that the Company will not
experience losses from one or more catastrophic events that exceed, perhaps by a
substantial  amount,  its estimated PML,  particularly  if such events also give
rise to  non-property  exposures.  Nor can there be assurance that the Company's
reinsurance  program will not change or that it will respond  predictably to any
given event.

Underwriting  guidelines  have been  established  for each business unit.  These
guidelines  place  dollar  limits on the amount of business  that can be written
based on a variety of  factors,  including  ceding  company,  line of  business,
geographical  location and risk hazards.  In each case, those guidelines  permit
limited exceptions, which must be authorized by the Company's senior management.

The Company employs a retrocessional approach where reinsurance may be purchased
to cover  specific  business  written  or  exposure  accumulations  or it may be
purchased as a corporate  level  retrocessional  program  covering the potential
accumulation  or  aggregation  of exposures  across some or all of the Company's
operations.  All reinsurance  purchasing  decisions  consider both the potential
coverage and market  conditions with respect to the pricing,  terms,  conditions
and  availability  of such  coverage,  with the aim of  securing  cost-effective
protection.  The level of reinsurance coverage varies over time,  reflecting the
underwriter's  and/or  Company's  view of the  changing  dynamics  of  both  the
underlying exposure and the reinsurance markets.

The  Company  does  not  typically   purchase   reinsurance  to  cover  specific
reinsurance   business   written,   but  does  from   time  to  time,   purchase
retrocessional  protections where underwriting management deems it to be prudent
and/or cost-effective to reinsure a portion of the specific risks being assumed.
In  2001  and  2000,  the  Company  purchased  an  excess  property  facultative
retrocessional  program  and  an  excess  workers'  compensation  retrocessional
program.  In  addition,  the Company  purchased an excess  property  catastrophe
retrocessional  program for losses  incurred  outside of the U.S. for 2002, 2001
and 2000.  The Company  also  participates  in "common  account"  retrocessional
arrangements  for  certain  reinsurance  treaties.  Common  account  reinsurance
arrangements are arrangements  whereby the ceding company purchases  reinsurance
for the benefit of itself and its  reinsurers on one or more of its  reinsurance
treaties.  Common  account  retrocessional  arrangements  reduce  the  effect of
individual or aggregate  losses to all  participating  companies with respect to
the involved treaties, including the ceding company.

                                       12

The Company  typically  considers the purchase of reinsurance to cover insurance
programs written by the U.S. Insurance  operation.  Such consideration  includes
balancing the underlying  exposures  against the availability of  cost-effective
reinsurance  protection.  For policies  incepting on or after November 1998, the
Company purchased a workers' compensation  reinsurance program that provided for
statutory  limits  coverage in excess of $75,000 of losses per occurrence on the
Company's workers' compensation  insurance business written prior to November 1,
2000.  Since November 1, 2000, this primary  workers'  compensation  reinsurance
program  provides  statutory limits coverage in excess of $250,000 of losses per
occurrence  for business  written prior to November 1, 2001. The Company has not
purchased  such  coverage for the period  subsequent  to December  31, 2001.  In
addition,  for the  twelve-month  period  commencing  July 31, 2000, the Company
purchased  reinsurance  for a specific  program of  business.  The  reinsurance,
subject to certain aggregate limits,  covered U.S. Longshore and Harbor Workers'
Compensation Act and state act workers'  compensation  business for 100% of loss
occurrences  up to $100 million.  Consistent  with the $1 million  limits of the
underlying  policies in the program,  reinsurance for 100% of Maritime Employers
Liability and Employers Liability was also provided. Neither the program nor the
reinsurance were renewed in 2001.

The Company also considers purchasing corporate level retrocessional  protection
covering the potential  accumulation of exposures.  Such consideration  includes
balancing the underlying  exposures  against the availability of  cost-effective
retrocessional  protection.  For 2001,  the Company  purchased an accident  year
aggregate  excess of loss  retrocession  agreement  which  provides up to $175.0
million of coverage if Everest Re's  consolidated  statutory basis accident year
loss ratio exceeds a loss ratio  attachment  point  provided in the contract for
the 2001 accident year. The attachment  point is net of inuring  reinsurance and
retrocessions and includes  adjustable premium provisions that effectively cause
the  Company to offset,  on a pre-tax  income  basis,  up to 52.9% of such ceded
losses,   depending  upon  the  character  of  the  underlying  losses,  through
additional premiums. The maximum recovery is $175.0 million before giving effect
to a maximum adjustable premium of $82.5 million. Cessions under this cover have
reduced the limit  available  to $11.0  million at December  31,  2001.  Similar
coverage was  purchased  and remains in effect for the 2000  accident  year.  No
cessions have been made to this cover as of December 31, 2001.  Similar coverage
was  purchased  for the 1999  accident  year with a $175.0  million  limit,  and
cessions  under this contract have reduced the limit  available to $0.0 million.
The Company has not  purchased  similar  coverage for the period  subsequent  to
December 31, 2001.

Although the catastrophe and aggregate excess of loss  retrocessions  have terms
which provide for additional premiums to be paid to the  retrocessionaire in the
event that losses are ceded, all aspects of the Company's retrocessional program
have  been  structured  to  permit  these  agreements  to be  accounted  for  as
reinsurance under Statement of Financial  Accounting Standards ("SFAS") No. 113.
If a single catastrophe were to occur in the United States that resulted in $140
million of gross losses and allocated loss adjustment  expenses ("ALAE") in 2002
(an amount equivalent to the Company's  property  catastrophe  PML),  management
estimates  that the effect the  Company's  income  would be  approximately  $140
million and $101 million before and after taxes, respectively.

In  addition,  the  Company  has  coverage  under an  aggregate  excess  of loss
reinsurance  agreement  provided by Prudential  Property and Casualty  Insurance
Company of Indiana ("Prupac"),  a wholly-owned subsidiary of The Prudential,  in
connection  with the Company's  acquisition of Mt.  McKinley in September  2000.
This  agreement  covers 80% or $160  million  of the first  $200  million of any
adverse loss reserve  development on the carried reserves of Mt. McKinley at the
date of  acquisition  and  reimburses the Company as such losses are paid by the

                                       13

Company. There were $22.2 million of cessions under this reinsurance at December
31, 2001, reducing the limit available under the contract to $137.8 million.

In connection with the Mt. McKinley acquisition,  Prupac also provided excess of
loss  reinsurance  for 100% of the first $8.5  million  of loss with  respect to
certain  of  Mt.   McKinley's   retrocessions   and  potentially   uncollectible
reinsurance coverage. There were $2.5 million and $3.6 million of cessions under
this  reinsurance  during  the  periods  ending  December  31,  2000  and  2001,
respectively, reducing the limit available under the contract to $2.4 million.

As of December  31,  2001,  the Company  carried as an asset  $895.1  million in
reinsurance  receivables  with respect to losses ceded.  Of this amount,  $339.0
million,  or 37.9%, was receivable from subsidiaries of London Reinsurance Group
("London Life") and $145.0 million,  or 16.2%,  was receivable from  Continental
Insurance Company ("Continental").  No other retrocessionaire accounted for more
than 5% of the Company's receivables.  See ITEM 7, "Management's  Discussion and
Analysis  of  Financial   Condition   and  Results  of  Operations  -  Financial
Condition".

The Company's  arrangements  with London Life and  Continental  are managed on a
funds held basis, which means that the Company has not released premium payments
to the  retrocessionaire  but rather retains such payments to secure obligations
of the  retrocessionaire,  records them as a liability,  credits interest on the
balances  and  reduces  the  liability  account as  payments  become  due. As of
December 31, 2001,  such funds had reduced the  Company's net exposure to London
Life to $158.9 million, 100% of which has been secured by letters of credit, and
its exposure to Continental to $67.9 million.

No  assurance  can be given  that the  Company  will  seek or be able to  obtain
retrocessional  coverage in the future similar to that  currently in place.  The
Company continuously  evaluates its exposures and risk capacities in the context
of  reinsurance  market  conditions,  at both the specific and corporate  level.
Although management carefully selects its reinsurers,  the Company is subject to
credit  risk with  respect  to its  reinsurance  because  the  ceding of risk to
reinsurers  does not relieve the Company of its  liability to insureds or ceding
companies.

MT. MCKINLEY INSURANCE COMPANY-ACQUISITION
The Company  completed its  acquisition of Gibraltar,  subsequently  renamed Mt.
McKinley,  in September  2000. In connection  with the  acquisition,  the seller
provided the  reinsurance  described  above and the Company  terminated  certain
relationships  between Mt. McKinley and its former parent,  The Prudential,  and
its affiliates.  Mt.  McKinley's  ongoing  operations relate to servicing claims
arising from (1) insurance  written by Mt. McKinley or Everest Re prior to 1985,
(2)  reinsurance  of  insurance  business  and  certain  Everest Re  reinsurance
business  written prior to 1991 which had  previously  been reinsured with third
parties and commuted with these third parties into Mt. McKinley and (3) exposure
to adverse loss  reserve  development  on Everest  Re's  reserves as of June 30,
1995,  which  exposure was assumed by Mt.  McKinley at the time of the Company's
initial public offering.

CLAIMS
Claims  are  managed  by  the   Company's   professional   claims   staff  whose
responsibilities  include  reviewing  initial loss reports and coverage  issues,
monitoring  claims handling  activities of ceding  companies,  establishing  and
adjusting proper case reserves and approving  payment of claims.  In addition to
claims assessment, processing and payment, the claims staff selectively conducts
comprehensive   claims  audits  of  both  specific  claims  and  overall  claims
procedures  at the  offices of selected  ceding  companies.  In most  instances,

                                       14

insurance  claims are handled by third party claims services  providers who have
limited  authority  and are subject to oversight by the  Company's  professional
claims staff.

RESERVES FOR UNPAID PROPERTY AND CASUALTY LOSSES AND LOSS ADJUSTMENT EXPENSES
Significant  periods of time may elapse  between  the  occurrence  of an insured
loss,  the reporting of the loss to the insurer and the reinsurer and payment of
that  loss  by  the  insurer  and  subsequent  payments  to the  insurer  by the
reinsurer.  To  recognize  liabilities  for unpaid  losses  and loss  adjustment
expenses ("LAE"),  insurers and reinsurers establish reserves, which are balance
sheet  liabilities  representing  estimates  of  future  amounts  needed  to pay
reported and unreported  claims and related expenses on losses that have already
occurred.  Actual losses and LAE paid may deviate,  perhaps substantially,  from
such reserves.  To the extent  reserves prove to be insufficient to cover actual
losses and LAE after taking into account  available  reinsurance  coverage,  the
Company  would have to augment  such  reserves  and incur a charge to  earnings,
which could be material in the period such augmentation takes place. See ITEM 7,
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations -- Loss and LAE Reserves".

While the reserving process is difficult and subjective for insurance companies,
the inherent  uncertainties of estimating such reserves are even greater for the
reinsurer,  due  primarily to the longer time between the date of an  occurrence
and the reporting of any  attendant  claims to the  reinsurer,  the diversity of
development   patterns  among  different   types  of  reinsurance   treaties  or
facultative  contracts,  the  necessary  reliance  on the ceding  companies  for
information  regarding reported claims and differing  reserving  practices among
ceding  companies.  In  addition,  trends  that  have  affected  development  of
liabilities  in  the  past  may  not  necessarily   occur  or  affect  liability
development to the same degree in the future. As a result, actual losses and LAE
may deviate, perhaps substantially,  from estimates of reserves reflected in the
Company's consolidated financial statements.

Like many other property and casualty insurance and reinsurance  companies,  the
Company has experienced adverse loss development for prior accident years, which
has led to adjustments in losses and LAE reserves.  The increase in net reserves
for prior  accident  years  reduced  net  income  for the  periods  in which the
adjustments were made.  There can be no assurance that adverse  development from
prior  years will not  continue in the future or that such  adverse  development
will not have a material adverse effect on net income.

CHANGES IN HISTORICAL RESERVES
The following  table shows  changes in historical  loss reserves for the Company
for 1991 and  subsequent  years.  The table is  presented on a GAAP basis except
that  the  Company's  loss  reserves  for its  Canadian  branch  operations  are
presented in Canadian dollars, the impact of which is not material. The top line
of each table shows the estimated reserves for unpaid losses and LAE recorded at
each year-end date. Each amount in the top line represents the estimated  amount
of future  payments  for losses and LAE on claims  occurring in that year and in
all prior years.  The upper (paid)  portion of the table presents the cumulative
amounts  paid through each  subsequent  year on those claims for which  reserves
were carried as of each  specific year end. The lower  (liability  re-estimated)
portion shows the re-estimated  amount of the previously recorded reserves based
on experience as of the end of each  succeeding  year.  The estimate  changes as
more  information  becomes  known about the actual  claims for which the initial
reserves were carried. The cumulative  redundancy/deficiency line represents the
cumulative change in estimates since the initial reserve was established.  It is
equal to the latest liability re-estimated amount less the initial reserve.

                                       15

Each amount other than the original  reserves in the top half of the table below
includes the effects of all changes in amounts for prior  periods.  For example,
if a loss settled in 1994 for $100,000 was first reserved in 1991 at $60,000 and
remained  unchanged until settlement,  the $40,000 deficiency (actual loss minus
original estimate) would be included in the cumulative  redundancy  (deficiency)
in each of the years in the period 1991 through 1993 shown below. Conditions and
trends  that  have  affected  development  of  liability  in the  past  may  not
necessarily  occur in the  future.  Accordingly,  it may not be  appropriate  to
extrapolate future redundancies or deficiencies based on this table.


                                               TEN YEAR GAAP LOSS DEVELOPMENT TABLE PRESENTED NET OF REINSURANCE
                                                             WITH SUPPLEMENTAL GROSS DATA (1) (2)

                                                                    Years Ended December 31,
                     ------------------------------------------------------------------------------------------------------------
                       1991      1992      1993      1994      1995      1996      1997      1998      1999      2000      2001
                     --------  --------  --------  --------  --------  --------  --------  --------  --------  --------  --------
                                                                     (Dollars in millions)
                                                                                        
Reserves for unpaid
 loss and LAE        $1,752.9  $1,854.7  $1,934.2  $2,104.2  $2,316.1  $2,551.6  $2,810.0  $2,953.5  $2,977.4  $3,364.9  $3,472.5
Paid (cumulative)
 as of:
 One year later         333.3     461.5     403.5     359.5     270.4     331.2     450.8     484.3     673.4     718.1
 Two years later        550.4     740.1     627.7     638.0     502.8     619.2     747.9     955.3   1,159.1
 Three years later      758.3     897.0     820.5     828.0     682.0     813.7   1,101.5   1,295.5
 Four years later       868.1   1,036.0     953.0     983.6     806.3   1,055.9   1,363.1
 Five years later       970.0   1,141.0   1,071.5   1,143.4     990.9   1,253.0
 Six years later      1,052.9   1,232.7   1,202.2   1,294.8   1,131.5
 Seven years later    1,130.3   1,334.8   1,324.0   1,412.2
 Eight years later    1,210.0   1,433.3   1,421.1
 Nine years later     1,285.1   1,512.3
 Ten years later      1,348.9
Liability
 re-estimated
 as of:
 One year later       1,737.8   1,929.2   2,008.5   2,120.8   2,286.5   2,548.4   2,836.2   2,918.1   2,985.2   3,364.9
 Two years later      1,775.7   1,988.9   2,015.4   2,233.7   2,264.5   2,575.9   2,802.2   2,921.6   2,977.2
 Three years later    1,843.3   2,010.0   2,119.0   2,271.2   2,285.1   2,546.0   2,794.7   2,910.3
 Four years later     1,855.7   2,111.9   2,164.5   2,452.3   2,260.7   2,528.0   2,773.5
 Five years later     1,955.1   2,155.3   2,344.9   2,381.7   2,254.5   2,515.7
 Six years later      1,995.8   2,332.3   2,278.3   2,382.0   2,247.3
 Seven years later    2,178.0   2,269.9   2,279.1   2,380.8
 Eight years later    2,115.5   2,273.0   2,277.3
 Nine years later     2,122.5   2,268.3
 Ten years later      2,117.2

 Cumulative
  redundancy/
  (deficiency)       $ (364.3) $ (413.6) $ (343.1) $ (276.6) $   68.8  $   35.9  $   36.5  $   43.2  $    0.2  $      -
                     ========  ========  ========  ========  ========  ========  ========  ========  ========  ========

Gross liability-end
 of year                                                                         $3,498.7  $3,869.2  $3,705.2  $3,853.7  $4,356.0
Reinsurance receivable                                                              688.7     915.7     727.8     488.8     883.5
                                                                                 --------  --------  --------  --------  --------
Net liability-end of year                                                         2,810.0   2,953.5   2,977.4   3,364.9  $3,472.5
                                                                                 --------  --------  --------  --------  ========

Gross re-estimated
 liability at December 31,
 2001                                                                             3,690.8   3,805.9   3,918.3   4,010.3
Re-estimated receivable
 at December 31, 2001                                                               917.3     895.6     941.1     645.4
                                                                                 --------  --------  --------  --------
Net re-estimated liability
 at December 31, 2001                                                             2,773.5   2,910.3   2,977.2   3,364.9
                                                                                 --------  --------  --------  --------
Gross cumulative
 redundancy/(deficiency)                                                         $ (192.1) $   63.3  $ (213.1) $ (156.6)
                                                                                 ========  ========  ========  ========

- ----------
(1)  Includes $480.9  million  relating  to  Mt.  McKinley at December 31, 2000,
     principally  reflecting $491.1  million  of  Mt.  McKinley  reserves at the
     acquisition date.
(2)  The Canadian Branch reserves are reflected in Canadian dollars.

                                       16

For years  prior to 1991,  management  believes  that two  factors  had the most
significant impact on loss development.  First, through the mid-1980's, a number
of industry  and external  factors,  such as the  propensity  of courts to award
large damage awards in liability cases,  combined to increase loss frequency and
severity to unexpectedly  high levels.  Second,  contracts written prior to 1986
contained  coverage  terms  which,  for the Company and the industry in general,
have  been   interpreted  by  courts  to  provide   coverage  for  asbestos  and
environmental  exposures not  contemplated  by either the pricing or the initial
reserving  of  the   contracts.   Legal   developments   during  the  mid-1980's
necessitated additional reserving for such exposures on both a case and incurred
but not reported  ("IBNR")  basis.  Net incurred losses with respect to asbestos
and environmental claims, net of reinsurance, were $5.2 million, ($5.8) million,
$0 million,  $15.4 million, and $3.5 million in 2001, 2000, 1999, 1998 and 1997,
respectively.  Substantially all of these losses related to pre-1986  exposures.
The favorable  loss  development  in 2000 relates to a commutation  completed in
2000.  The  absence  of net  incurred  losses  in 1996 is  attributable  to 100%
coverage  under a  reinsurance  agreement  with Mt.  McKinley,  which was then a
subsidiary of The  Prudential.  This stop loss agreement  commenced in 1995 when
The Prudential sold the Company in an initial public offering.  The net incurred
losses  in 1998  and  1997  reflected  coinsurance  under  the  same  stop  loss
agreement.  There  were no  cessions  to this  cover in 2001 and 2000  when this
coverage became an inter-affiliate  reinsurance transaction.  See Footnote 1L to
Notes to Consolidated Financial Statements.

Management believes that adequate provision has been made for the Company's loss
and LAE reserves.  While there can be no assurance  that reserves for and losses
from these claims will not increase in the future,  management believes that the
Company's   existing  reserves  and  retrocessional   arrangements   lessen  the
probability  that such  increases  would have a material  adverse  effect on the
Company's financial condition, results of operations or cash flows.

The  following  table is derived from the Ten Year GAAP Loss  Development  Table
above and summarizes the effect of reserve re-estimates,  net of reinsurance, on
calendar year  operations for the same ten-year  period ended December 31, 2001.
Each column represents the amount of reserve  re-estimates made in the indicated
calendar  year and  shows  the  accident  years to which  the  re-estimates  are
applicable.  The  amounts  in the total  accident  year  column on the far right
represent the cumulative reserve re-estimates for the indicated accident years.

                                       17



                                                    EFFECT OF RESERVE REESTIMATES ON CALENDAR YEAR OPERATIONS
                                                                                                                    Cumulative Re-
                                                                                                                     estimates for
                                              Calendar Year Ended December 31,                                       each Accident
                ------------------------------------------------------------------------------------------------------------------
                  1992      1993      1994      1995      1996      1997      1998      1999      2000      2001         Year
                --------  --------  --------  --------  --------  --------  --------  --------  --------  --------  --------------
                                                                       (Dollars in millions)
                                                                                   
Accident
Years
1991 & prior    $   15.1  $  (37.9) $  (67.6) $  (12.4) $  (99.4) $  (40.7) $ (182.2) $   62.5  $   (7.0) $    5.3  $       (364.3)
1992                         (36.6)      7.9      (8.7)     (2.5)     (2.7)      5.2      (0.1)      3.9      (0.6)          (34.3)
1993                                   (14.5)     14.2      (1.7)     (2.1)     (3.5)      4.2       2.3      (2.8)           (3.9)
1994                                              (9.8)     (9.3)      8.0      (0.7)      4.1       0.4      (0.6)           (7.9)
1995                                                       142.4      59.6     160.4     (46.2)      6.5       6.1           328.8
1996                                                                 (18.9)     (6.8)      5.5      11.8       5.0            (3.4)
1997                                                                             1.3       4.1     (10.4)      8.9             3.8
1998                                                                                       1.4     (11.0)     (9.8)          (19.5)
1999                                                                                                (4.3)     (3.3)           (7.7)
2000                                                                                                          (7.9)           (7.9)
Total calendar
year effect     $ 15.1    $  (74.5) $  (74.3) $  (16.7) $   29.6  $    3.2  $  (26.2) $   35.4  $   (7.8) $    0.0  $       (116.2)


As illustrated by this table, the factors that caused the deficiencies  shown in
the Ten Year GAAP Loss  Development  Table relate mainly to accident years prior
to  1991  principally  reflecting  the  impact  of  asbestos  and  environmental
exposures discussed above. The significant favorable development experienced for
the 1995 accident year is due to aggregate excess of loss  reinsurance  provided
to the  Company  at the time of its  initial  public  offering.  This  contract,
because of its 1995  inception  date, is  attributed to the 1995 accident  year.
Aggregate historical development excluding the impact of these two unusual items
is not material.

The following  table presents a  reconciliation  of beginning and ending reserve
balances for the years indicated on a GAAP basis:


                  RECONCILIATION OF RESERVES FOR LOSSES AND LAE

                                                  Years Ended December 31,
                                           -------------------------------------
                                             2001          2000          1999
                                           ---------     ---------     ---------
                                                   (Dollars in millions)
                                                              
Reserves at beginning of period            $ 3,786.2     $ 3,647.0     $ 3,800.0
                                           ---------     ---------     ---------
Incurred related to:
 Current year                                1,209.5         876.8         807.0
 Prior years                                     -             7.8         (35.4)
                                           ---------     ---------     ---------
  Total incurred losses                      1,209.5         884.6         771.6
                                           ---------     ---------     ---------
Paid related to:
 Current year  (1)                             393.9        (166.9)        252.4
 Prior years                                   718.1         673.4         484.3
                                           ---------     ---------     ---------
  Total paid losses                          1,112.0         506.5         736.7
                                           ---------     ---------     ---------
Change in reinsurance receivables
 on unpaid losses and LAE                      394.6        (238.9)       (187.9)
                                           ---------     ---------     ---------
Reserves at end of period                  $ 4,278.3     $ 3,786.2     $ 3,647.0
                                           =========     =========     =========


(1) Current year paid losses for 2000 are net of ($483.8) million resulting from
    the acquisition of Mt. McKinley.

                                       18

Prior year  incurred  losses  increased by $7.8 million in 2000 and decreased by
$35.4  million  in  1999.  These  changes  were the  result  of  normal  reserve
development  inherent in the uncertainty in establishing  loss and LAE reserves,
as well as the impact of foreign  exchange  rate  fluctuations  on loss reserves
and, for 1999, changes in the Company's coinsurance in connection with stop loss
reinsurance protection provided by Mt. McKinley at the time of the Company's IPO
of ($6.0)  million.  Although  coverage  remains  under  this  reinsurance,  the
acquisition of Mt.  McKinley  causes the financial  impact of any cessions under
this  reinsurance  to eliminate in  consolidation.  See also Note 1L of Notes to
Consolidated Financial Statements.

RESERVES FOR ASBESTOS AND ENVIRONMENTAL  LOSSES AND LOSS ADJUSTMENT EXPENSES
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.  See ITEM 7,  "Management's  Discussion and
Analysis of  Financial  Condition  and  Results of  Operations  -- Asbestos  and
Environmental  Exposures"  and  Note  12  of  Notes  to  Consolidated  Financial
Statements.

The following  table  summarizes the composition of the Company's total reserves
for asbestos and  environmental  losses,  gross and net of  reinsurance  for the
years ended December 31, 2001, 2000 and 1999.


                                           Years Ended December 31,
                                      ----------------------------------
                                        2001       2000 (1)       1999
                                      --------     --------     --------
                                            (Dollars in millions)
                                                       
Case reserves reported by
 ceding companies                     $  107.1     $  106.8     $  146.9
Additional reserves established
 by the Company (assumed
 reinsurance)                             59.5         74.0         70.8
Case reserves established by
 the Company                             154.1        118.3         47.3
IBNR reserves                            323.7        394.6        349.2
                                      --------     --------     --------
Gross reserves                           644.4        693.7        614.2
Reinsurance receivable                   (75.8)       (65.2)      (249.1)
                                      --------     --------     --------
Net reserves                          $  568.6     $  628.5     $  365.1
                                      ========     ========     ========


- ------------------
(1)  In 2000, Holdings acquired  Mt.  McKinley,  resulting in an increase to the
     Company's gross and net asbestos and environmental exposure.

Additional  losses,  the type or  magnitude  of which  cannot be foreseen by the
Company, or the reinsurance and insurance industry generally,  may emerge in the
future.   Such  future  emergence,   to  the  extent  not  covered  by  existing
retrocessional  contracts,  could have material adverse effects on the Company's
future financial condition, results of operations and cash flows.

                                       19

FUTURE POLICY BENEFIT RESERVES
Future policy benefit  liabilities for annuities are reported at the accumulated
fund balance of these  contracts.  These  reserves  include both  mortality  and
morbidity  provisions with respect to life and annuity claims, both reported and
unreported.  Actual  experience in a particular period may be worse than assumed
experience  and,  consequently,  may adversely  affect the  Company's  operating
results  for  the  period.  See  Note  1F of  Notes  to  Consolidated  Financial
Statements.

INVESTMENTS
The Company's overall financial strength and results of operations are, in part,
dependent  on the quality  and  performance  of its  investment  portfolio.  Net
investment  income and net  realized  capital  gains  (losses) on the  Company's
invested assets constituted 17.7%, 20.4% and 18.1% of the Company's revenues for
the years ending December 31, 2001, 2000 and 1999,  respectively.  The Company's
cash and invested assets totaled  $5,783.5 million at December 31, 2001 of which
92.0% were cash or investment grade fixed maturities.

The Company's current  investment  strategy seeks to maximize  after-tax income,
through a high  quality,  diversified,  taxable bond and  tax-preferenced  fixed
maturity  portfolio,  while  maintaining  an adequate  level of  liquidity.  The
Company's   mix  of  taxable  and   tax-preferenced   investments   is  adjusted
continuously,  consistent  with the Company's  current and  projected  operating
results, market conditions and tax position.  Additionally,  the Company invests
in equity  securities,  which it believes will enhance the  risk-adjusted  total
return of the investment portfolio.

The  board  of  directors  of  each  company  is  responsible  for  establishing
investment  policy and  guidelines  and,  together with senior  management,  for
overseeing their execution.  The Company's investment portfolio is in compliance
with the  insurance  laws of the  jurisdictions  in which its  subsidiaries  are
regulated. An independent investment advisor is utilized to manage the Company's
investment portfolio within the established guidelines and is required to report
activities  on a  current  basis and to meet with the  Company  periodically  to
review and discuss the portfolio structure, securities selection and performance
results.

The Company's investment guidelines include a current duration guideline of five
to six years.  The  duration of an  investment  is based on the  maturity of the
security but also reflects the payment of interest and the  possibility of early
prepayment of such security.  This investment  duration guideline is established
and periodically  revised by management,  which considers  economic and business
factors.  An important  factor is the  Company's  average  duration of potential
liabilities,  which,  at December 31, 2001, is estimated at  approximately  five
years based on the estimated payouts of underwriting  liabilities using standard
duration calculations.

Approximately 7.3% of the Company's consolidated reserves for losses and LAE and
unearned premiums  represents  estimated amounts payable in foreign  currencies.
For each currency in which the Company has established substantial reserves, the
Company seeks to maintain  invested  assets  denominated  in such currency in an
amount  approximately   comparable  to  the  estimated   liabilities  which  are
denominated in such currency.

As of December 31, 2001, 98.3% of the Company's total  investments and cash were
comprised of fixed maturity investments or cash and 93.4% of the Company's fixed
maturities  consisted of investment  grade  securities.  The average maturity of
fixed  maturities was 8.1 years at December 31, 2001, and their overall duration
was 5.3 years. As of December 31, 2001, the Company did not have any investments
in  commercial  real  estate  or direct  commercial  mortgages  or any  material
holdings  of   derivative   investments   or  securities  of  issuers  that  are
experiencing  cash flow  difficulty to an extent that the  Company's  management
believes could threaten the issuer's ability to meet debt service payments.

As of December 31, 2001, the Company's common stock portfolio had a market value
of $67.3 million,  comprising 1.2% of total  investments and cash and is managed
with a growth orientation  consisting primarily of investments in index oriented
mutual funds.

                                       20

The following table reflects investment results for the Company for each of the
five years in the period ended December 31, 2001:


                                                                           Pre-Tax
                                                Pre-Tax                  Realized Net
                                 Average       Investment    Effective   Capital Gains
Years Ended December 31,      Investments(1)   Income(2)       Yield       (Losses)
- ------------------------      --------------   ----------    ---------   -------------
                                               (Dollars in millions)
                                                             
2001                          $      5,374.9   $    340.4         6.33%  $       (22.3)
2000                                 4,824.0        301.5         6.25             0.8
1999                                 4,219.4        253.0         6.00           (16.8)
1998                                 4,243.3        244.9         5.77            (0.8)
1997                                 3,888.9        228.5         5.88            15.9

- ------------------
(1) Average of the beginning and ending carrying values of investments and cash,
    less net funds held and non-interest bearing cash. Bonds, common  stock  and
    redeemable and non-redeemable preferred stocks are carried at market value.
(2) After investment expenses, excluding realized net capital gains (losses).


The  following  table  summarizes  fixed  maturities as of December 31, 2001 and
2000:


                                    Amortized     Unrealized      Unrealized        Market
                                       Cost      Appreciation    Depreciation       Value
                                   ----------    ------------    ------------    ------------
                                                    (Dollars in millions)
                                                                     
December 31, 2001:
 U.S. Treasury securities
  and obligations of U.S.
  government agencies and
  corporations                     $    114.8    $        5.2    $        0.1    $      119.9
 Obligations of states and
  political subdivisions              1,762.9            78.4             2.8         1,838.5
 Corporate securities                 2,254.7            77.6            39.5         2,292.8
 Mortgage-backed securities             701.2            28.3             0.8           728.7
 Foreign government securities          194.9            18.1             0.1           212.9
 Foreign corporate securities           260.4            10.2             1.8           268.8
                                   ----------    ------------    ------------    ------------
 Total                             $  5,288.9    $      217.8    $       45.1    $    5,461.6
                                   ==========    ============    ============    ============

December 31, 2000:
 U.S. Treasury securities
  and obligations of U.S.
  government agencies and
  corporations                     $    133.1    $        4.8    $        -      $      137.9
 Obligations of states and
  political subdivisions              1,514.1            85.2             0.4         1,598.9
 Corporate securities                 1,900.4            41.8            73.8         1,868.4
 Mortgage-backed securities             799.7            22.0             0.5           821.2
 Foreign government securities          212.7            17.1             0.2           229.6
 Foreign corporate securities           289.7             7.7             1.5           295.9
                                   ----------    ------------    ------------    ------------
 Total                             $  4,849.7    $      178.6    $       76.4    $    4,951.9
                                   ==========    ============    ============    ============


                                       21

The following  table presents the credit quality  distribution  of the Company's
fixed maturities as of December 31, 2001:


                                                                      Percent of
Rating Agency Credit Quality Distribution               Amount           Total
- -----------------------------------------             ----------      ----------
(Dollars in millions)
                                                                
AAA/AA/A                                              $  4,057.6            74.3%
BBB                                                      1,043.1            19.1
BB                                                         327.6             6.0
B                                                           30.8             0.6
CCC/CC/C                                                     2.4             0.0
CI/D                                                         0.1             0.0
                                                      ----------      ----------
Total                                                 $  5,461.6           100.0%
                                                      ==========      ==========


The following table summarizes  fixed  maturities by contractual  maturity as of
December 31, 2001:


                                                                 Percent of
                                                     Amount         Total
                                                   ----------    ----------
(Dollars in millions)
                                                           
Maturity category:
  Less than one year                               $     83.9           1.5%
  1-5 years                                           1,096.4          20.1
  5-10 years                                          1,594.7          29.2
  After 10 years                                      1,958.0          35.9
                                                   ----------    ----------
     Subtotal  (2)                                    4,733.0          86.7
  Mortgage-backed securities (1)                        728.6          13.3
                                                   ----------    ----------
     Total   (2)                                   $  5,461.6         100.0%
                                                   ==========    ==========

- -------------
(1)    Mortgage-backed  securities  generally are more likely to be prepaid than
       other fixed maturities.  Therefore,  contractual maturities  are excluded
       from this table since they may not be indicative of actual maturities.

(2)    Certain totals may not reconcile due to rounding.

RATINGS
The  following  table  shows the  financial  strength  ratings of the  Company's
operating  subsidiaries  as  reported  by A.M.  Best,  Standard & Poor's  Rating
Services ("Standard & Poor's") and Moody's Investor Service  ("Moody's").  These
ratings  are based upon  factors of concern to  policyholders  and should not be
considered  an  indication  of the degree or lack of risk  involved in an equity
investment in an insurance company.

                                       22



Operating Subsidiary      A.M. Best         Standard & Poor's    Moody's
- --------------------------------------------------------------------------------
                                                        
Everest Re                A+ (Superior)     AA- (Very Strong)    Aa3 (Excellent)
Bermuda Re                A+ (Superior)     AA- (Very Strong)    Not Rated
Everest National          A+ (Superior)     AA- (Very Strong)    Not Rated
Everest Indemnity         A+ (Superior)     Not Rated            Not Rated
Everest Security          A+ (Superior)     BB pi                Not Rated
Everest Canada            A+ (Superior)     Not Rated            Not Rated
Mt. McKinley              Not Rated         B pi                 Not Rated


A.M.  Best  states  that the  "A+"  ("Superior")  rating  is  assigned  to those
companies which, in its opinion,  have, on balance,  achieved superior financial
strength,  operating  performance  and  market  profile  when  compared  to  the
standards  established by A.M. Best and have  demonstrated a very strong ability
to meet their ongoing obligations to policyholders. The "A+" ("Superior") rating
is the second highest of fifteen ratings assigned by A.M. Best, which range from
"A++" ("Superior") to "F" ("In Liquidation"). Additionally, A.M. Best has eleven
classifications  within the "Not  Assigned"  category.  Standard & Poor's states
that the "AA-" rating is assigned to those  insurance  companies  which,  in its
opinion,   offer  excellent  financial  security  and  whose  capacity  to  meet
policyholder  obligations is strong under a variety of economic and underwriting
conditions.  The "AA-" rating is the fourth highest of nineteen ratings assigned
by  Standard & Poor's,  which  range from "AAA"  (Superior)  to "R"  (Regulatory
Action). Ratings from AA to B may be modified by the use of a plus or minus sign
to show  relative  standing  of the  insurer  within  those  rating  categories.
Ratings,  denoted with a "pi" subscript,  are ratings based on Standard & Poor's
analysis of published financial information and do not reflect in-depth meetings
with the  Company's  management.  The "BB pi" and "B pi" ratings are the twelfth
and fifteenth highest of the nineteen  Standard & Poor's ratings,  respectively.
Moody's states that insurance  companies  rated "Aa" offer  excellent  financial
security.  Together with the Aaa rated companies,  Aa rated companies constitute
what  are  generally  known as high  grade  companies,  with Aa rated  companies
generally having somewhat larger long-term risks.  Moody's rating gradations are
shown through the use of nine distinct symbols, each symbol representing a group
of ratings  in which the  financial  security  is  broadly  the same.  The "Aa3"
(Excellent)  rating is the fourth highest of ratings assigned by Moody's,  which
range from "Aaa"  (Exceptional) to "C" (Lowest).  Moody's further  distinguishes
the ranking of an insurer within its generic rating  classification from Aa to B
with 1, 2 and 3 ("1" being the highest).

                                       23

The following table shows the investment  grade ratings of the Holdings'  senior
notes due March 15, 2005 and March 15, 2010 by A.M. Best,  Standard & Poor's and
Moody's.  Debt ratings are a current assessment of the  credit-worthiness  of an
obligor with respect to a specific obligation.


                          A.M. Best         Standard & Poor's          Moody's
- ------------------------------------------------------------------------------
                                                              
Senior Notes              a                 A-                         A3


A company with a debt rating of "a" is  considered by A.M. Best to have a strong
capacity and willingness to meet the terms of the obligation and possesses a low
level of credit risk. The "a" rating is the sixth highest of 19 ratings assigned
by A.M.  Best,  which range from "aaa" to "ccc". A company with a debt rating of
"A-" is  considered  by  Standard  &  Poor's  to have a strong  capacity  to pay
interest and repay  principal,  although it is somewhat more  susceptible to the
adverse effects of changes in circumstances and economic conditions than debt in
higher rated  categories.  The "A-" rating from Standard & Poor's is the seventh
highest of 24 ratings  assigned by Standard & Poor's,  which range from "AAA" to
"D".  A  company   with  a  debt  rating  of  "A3"  is   considered   to  be  an
upper-medium-grade  obligation  by  Moody's.  This  rating  represents  adequate
capacity with respect to repayment of principal  and interest,  but elements may
be present which suggest a susceptibility to impairment  sometime in the future.
The "A3" rating is the seventh highest of 21 ratings assigned by Moody's,  which
range from "AAA" to "C".

All of the  above-mentioned  ratings are continually  monitored and revised,  if
necessary, by each of the rating agencies.

COMPETITION
The worldwide  reinsurance and insurance businesses are highly competitive.  The
September  11  terrorist  attacks  resulted  in losses  which  reduced  industry
capacity and were of sufficient  magnitude to cause most individual companies to
reassess their capital position, tolerance for risk, exposure control mechanisms
and the pricing terms and  conditions at which they are willing to take on risk.
The gradual and variable improving trend that had been apparent through 2000 and
earlier in 2001 firmed  significantly.  This firming  generally took the form of
immediate  and  significant  upward  pressure on prices,  restrictive  terms and
conditions and a reduction of coverage  limits and capacity  availability.  Such
pressures were  widespread  with some  variability  depending on the product and
markets involved,  but mainly depending on the characteristics of the underlying
risk exposures.  The magnitude of the changes was sufficient to create temporary
disequilibrium  in some  markets as  individual  buyers and  sellers  adapted to
changes in both their internal and market dynamics.

These  changes  reflect a reversal of the general  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,  changes in the Lloyds  market,
consolidation  and increased  capital  levels in the  insurance and  reinsurance
industries,  as well as the emergence of new reinsurance and financial  products
addressing traditional exposures in alternative fashions.  Many of these factors
continue to exist. As a result, although the Company is encouraged by the recent
improvements,  and more generally, current market conditions, the Company cannot
predict  with  any  reasonable  certainty  whether  and  to  what  extent  these
improvements will persist.

                                       24

Competition  with respect to the types of reinsurance and insurance  business in
which the Company is engaged is based on many  factors,  including the perceived
overall  financial  strength of the  reinsurer or insurer,  A.M.  Best's  and/or
Standard & Poor's  rating of the reinsurer or insurer,  underwriting  expertise,
the  jurisdictions  where the  reinsurer  or insurer is  licensed  or  otherwise
authorized,  capacity and coverages offered,  premiums charged,  other terms and
conditions of the reinsurance and insurance business offered,  services offered,
speed of claims payment and  reputation  and  experience in lines  written.  The
Company competes in the United States, Bermuda and international reinsurance and
insurance  markets with  numerous  international  and domestic  reinsurance  and
insurance companies.  The Company's competitors include independent  reinsurance
and insurance  companies,  subsidiaries  or affiliates of established  worldwide
insurance companies,  reinsurance departments of certain insurance companies and
domestic  and  international  underwriting  operations,  including  underwriting
syndicates  at  Lloyd's  of  London.  Some of  these  competitors  have  greater
financial  resources  than  the  Company  and  have  established  long-term  and
continuing  business  relationships  throughout  the  industry,  which  can be a
significant competitive advantage. In addition, the potential for securitization
of  reinsurance  and  insurance  risks  through  capital  markets   provides  an
additional   source  of  potential   reinsurance  and  insurance   capacity  and
competition.

EMPLOYEES
As of March 1, 2002, the Company employed 477 persons.  Management believes that
its employee relations are good. None of the Company's  employees are subject to
collective  bargaining  agreements,  and the Company is not aware of any current
efforts to implement such agreements.

REGULATORY MATTERS
The Company and its insurance  subsidiaries  are subject to regulation under the
insurance statutes of the various  jurisdictions in which they conduct business,
including  essentially  all  states of the  United  States,  Canada,  Hong Kong,
Singapore,   the  United  Kingdom  and  Bermuda.  These  regulations  vary  from
jurisdiction  to  jurisdiction  and are  generally  designed  to protect  ceding
insurance  companies and  policyholders  by regulating the Company's  conduct of
business,  financial  integrity and ability to meet its obligations  relating to
its business  transactions  and operations.  Many of these  regulations  require
reporting  of  information  designed to allow  insurance  regulators  to closely
monitor the Company's performance.

INSURANCE  HOLDING COMPANY  REGULATION.  Under applicable United States laws and
regulations,  no person,  corporation  or other entity may acquire a controlling
interest in the Company, unless such person,  corporation or entity has obtained
the prior  approval for such  acquisition  from the Insurance  Commissioners  of
Delaware and the other states in which the Company's insurance  subsidiaries are
domiciled,  currently  Arizona  and  Georgia.  Under these  laws,  "control"  is
presumed when any person  acquires,  directly or indirectly,  10% or more of the
voting securities of an insurance company.  To obtain the approval of any change
in control,  the proposed  acquirer must file an  application  with the relevant
insurance commissioner disclosing, among other things, the acquirer's background
and that of its directors and officers,  the acquirer's  financial condition and
its proposed changes in the management and operations of the insurance  company.
U.S.  state  regulators  also  require  prior notice or  regulatory  approval of
material inter-affiliate  transactions within the holding company structure. See
"Dividends".

The  Insurance  Companies  Act of Canada  also  requires  prior  approval by the
Minister of Finance of anyone acquiring a significant  interest in an authorized
Canadian insurance company. In addition, the Company is subject to regulation by
the insurance  regulators of other states and foreign  jurisdictions in which it
does  business.  Certain  of  these  states  and  foreign  jurisdictions  impose
regulations  regulating  the  ability  of any  person to  acquire  control of an

                                       25

insurance  company  authorized  to do  business  in  that  jurisdiction  without
appropriate regulatory approval similar to those described above.

DIVIDENDS.  Under Bermuda law,  Group is prohibited  from  declaring or paying a
dividend if such payment would reduce the  realizable  value of its assets to an
amount less than the  aggregate  value of its  liabilities  and its issued share
capital and share premium (additional paid-in capital) accounts. Group's ability
to pay  dividends  and  its  operating  expenses  is  partially  dependent  upon
dividends  from  its  subsidiaries.   The  payment  of  dividends  by  insurance
subsidiaries  is limited  under  Bermuda  law as well as the laws of the various
U.S. states in which Group's insurance and reinsurance subsidiaries are licensed
to transact  business.  The  limitations are generally based upon net income and
compliance with applicable policyholders' surplus or minimum solvency margin and
liquidity  ratio  requirements  as determined  in  accordance  with the relevant
statutory accounting practices. As Holdings has outstanding debt obligations, it
is dependent  upon dividends and other  permissible  payments from Everest Re to
enable  it to  meet  its  debt  and  operating  expense  obligations  and to pay
dividends to Group.

The payment of  dividends  to  Holdings by Everest Re is subject to  limitations
imposed by Delaware law. Generally, Everest Re may only pay dividends out of its
statutory  earned  surplus,  which was $915.2  million at December 31, 2001, and
only  after  it has  given  10  days  prior  notice  to the  Delaware  Insurance
Commissioner.  During this 10-day period,  the Commissioner may, by order, limit
or disallow  the payment of ordinary  dividends  if the  Commissioner  finds the
insurer to be  presently or  potentially  in financial  distress.  Further,  the
maximum  amount of dividends  that may be paid without the prior approval of the
Delaware Insurance Commissioner in any twelve month period is the greater of (1)
10% of an insurer's  statutory  surplus as of the end of the prior calendar year
or (2) the insurer's statutory net income, not including realized capital gains,
for the prior calendar year. Under this definition, the maximum amount that will
be  available  for the  payment  of  dividends  by  Everest  Re in 2002  without
triggering  the  requirement  for prior  approval of regulatory  authorities  in
connection with a dividend is $129.4 million.

Under Bermuda law, Bermuda Re is unable to declare or pay a dividend if it fails
to meet its minimum  solvency  margin or minimum  liquidity  ratio,  or if after
payment of the dividend, it fails to meet its minimum solvency margin or minimum
liquidity ratio. As a long-term insurer, Bermuda Re is also unable to declare or
pay a dividend to anyone who is not a policyholder  unless, after payment of the
dividend,  the value of the assets in its long-term  business fund, as certified
by its approved  actuary,  exceeds its liabilities for long-term  business by at
least the  $250,000  minimum  solvency  margin.  Prior  approval  of the Bermuda
Minister of Finance is required if Bermuda Re's dividend  payments  would reduce
its prior year-end total statutory capital by 15.0% or more.

INSURANCE  REGULATION.  U.S. domestic property and casualty insurers,  including
reinsurers,  are subject to  regulation  by their state of domicile and by those
states in which they are  licensed.  The  regulation  of reinsurers is typically
related to the  reinsurer's  financial  condition,  investments,  management and
operation.  The rates and policy terms of reinsurance  agreements  generally are
not subject to direct regulation by any governmental authority.

The  operations  of Everest Re's current and former  foreign  branch  offices in
Canada, Singapore, Hong Kong and the United Kingdom are subject to regulation by
the insurance regulatory  officials of those jurisdictions.  Management believes
that the Company is in material  compliance with applicable laws and regulations
pertaining to its business and operations.

                                       26

Bermuda Re is not admitted to do business as an insurer in any  jurisdiction  in
the U.S. Bermuda Re conducts its insurance business from its offices in Bermuda.
In Bermuda,  Bermuda Re is regulated by the  Insurance Act 1978 (as amended) and
related  regulations  (the "Act").  The Act  establishes  solvency and liquidity
standards,  auditing and reporting  requirements  and subjects Bermuda Re to the
supervision,  investigation and intervention  powers of the Minister of Finance.
Under the Act,  Bermuda Re, as a Class 4 insurer,  is required to maintain  $100
million  in  statutory  capital  and  surplus,  to have an  independent  auditor
approved by the  Minister of Finance  conduct an annual  audit and report on its
statutory financial statements and filings and to have an appointed loss reserve
specialist  (also approved by the Minister of Finance)  review and report on its
loss reserves annually.

Bermuda  Re is also  registered  under  the Act as a  long-term  insurer  and is
thereby  authorized to write life and annuity business.  As a long-term insurer,
Bermuda Re is  required to maintain a long-term  business  fund,  to  separately
account for this business and to have an approved  actuary prepare a certificate
concerning its long-term business assets and liabilities to be filed annually.

Everest Canada,  Everest Indemnity,  Everest National,  Everest Security and Mt.
McKinley are subject to regulations similar to the U.S.  regulations  applicable
to Everest Re. In addition,  Everest  National and Everest  Security must comply
with  substantial  regulatory  requirements  in each state  where  they  conduct
business.  These additional  requirements  include, but are not limited to, rate
and policy  form  requirements,  requirements  with regard to  licensing,  agent
appointments,  participation in residual markets and claims handling procedures.
These regulations are primarily designed for the protection of policyholders.

LICENSES.  Everest  Re  is a  licensed  property  and  casualty  insurer  and/or
reinsurer in all states  (except  Nevada and Wyoming),  the District of Columbia
and Puerto Rico. In New  Hampshire  and Puerto Rico,  Everest Re is licensed for
reinsurance only. Such licensing enables U.S. domestic ceding company clients to
take credit for reinsurance ceded to Everest Re.

Everest Re is licensed as a property  and casualty  reinsurer  in Canada.  It is
also  authorized  to conduct  reinsurance  business  in the United  Kingdom  and
Singapore.  Everest Re can also write  reinsurance  in other foreign  countries.
Because  some  jurisdictions  require a reinsurer  to register in order to be an
acceptable  market for local  insurers,  Everest Re is  registered  as a foreign
insurer and/or reinsurer in the following countries:  Argentina, Bolivia, Chile,
Colombia,  Ecuador,  Guatemala,  Mexico,  Peru,  Venezuela and the  Philippines.
Everest National is licensed in 42 states and the District of Columbia.  Everest
Indemnity  is  licensed in Delaware  and is  eligible  to write  insurance  on a
surplus  lines basis in 41 states,  the  District of Columbia  and Puerto  Rico.
Everest  Security is licensed in Georgia.  Everest Canada is federally  licensed
under  the  Insurance  Companies  Act of Canada  and  licensed  in all  Canadian
provinces and territories.  Mt. McKinley is licensed in Delaware and California.
Bermuda  Re is  registered  as a Class 4  insurer  and a  long-term  insurer  in
Bermuda.

PERIODIC EXAMINATIONS.  Everest Re, Everest National, Everest Indemnity, Everest
Security and Mt. McKinley are subject to periodic financial examination (usually
every 3 years) of their  affairs by the insurance  departments  of the states in
which  they are  licensed,  authorized  or  accredited.  Everest  Re's,  Everest
National's, Everest Indemnity's and Mt. McKinley's last examination reports were
as  of  December  31,  1997.  None  of  these  reports  contained  any  material
recommendations.  Everest  Security's last examination report was as of December
31, 1997. The Company has complied with, or is implementing procedures to comply
with, the recommendations  noted therein. In addition,  U.S. insurance companies

                                       27

are subject to  examinations by the various state  insurance  departments  where
they are licensed  concerning  compliance  with  applicable  conduct of business
regulations.

NAIC RISK-BASED CAPITAL REQUIREMENTS. The U.S. National Association of Insurance
Commissioners ("NAIC") has instituted a formula to measure the amount of capital
appropriate for a property and casualty insurance company to support its overall
business operations in light of its size and risk profile.  The major categories
of a company's risk profile are its asset risk,  credit risk,  and  underwriting
risk. The standards are an effort by the NAIC to prevent  insolvencies,  to ward
off other financial difficulties of insurance companies and to establish uniform
regulatory standards among state insurance departments.

Under the approved  formula,  a company's  statutory  surplus is compared to its
risk  based  capital  ("RBC").  If this ratio is above a minimum  threshold,  no
action is necessary.  Below this  threshold  are four distinct  action levels at
which a regulator  can intervene  with  increasing  degrees of authority  over a
domestic  insurer  as the  ratio  of  surplus  to  RBC  decreases.  The  mildest
intervention  requires  the company to submit a plan of  appropriate  corrective
actions.  The most severe  action  requires the company to be  rehabilitated  or
liquidated.

Based upon Everest Re's,  Everest  National's,  Everest  Indemnity's and Everest
Security's  financial  positions  at December  31,  2001,  Everest  Re,  Everest
National,  Everest Indemnity and Everest Security exceed the minimum thresholds.
Since Mt.  McKinley  ceased  writing  new and  renewal  insurance  in 1985,  its
domiciliary  regulator,  Delaware, has exempted Mt. McKinley from complying with
RBC requirements. Various proposals to change the RBC formula arise from time to
time.  The  Company  is unable to  predict  whether  any such  proposal  will be
adopted, the form in which any such proposals would be adopted or the effect, if
any, the adoption of any such proposal or change in the RBC  calculations  would
have on the Company.

CODIFICATION  OF  STATUTORY  ACCOUNTING  PRINCIPLES.  The NAIC has  published  a
codification of statutory accounting  principles,  which has been adopted by the
states  of  domicile  of the  Company's  U.S.  operating  subsidiaries  with  an
effective  date of January 1, 2001. On January 1, 2001,  significant  changes to
the  statutory-basis  of accounting became  effective.  The cumulative effect of
these changes was a $57.1 million increase to Everest Re's statutory surplus.

LEGISLATIVE AND REGULATORY PROPOSALS. Various regulatory and legislative changes
have from time to time been proposed that could affect  reinsurers and insurers.
The Company is unable to predict whether any of these proposals will be adopted,
the form in which any such proposals  would be adopted,  or the impact,  if any,
such adoption would have on the Company.

TAX MATTERS.  The  following  summary of the taxation of the Company is based on
current  law.  There  can  be  no  assurances  that  legislative,  judicial,  or
administrative changes will not be enacted that materially affect this summary.

BERMUDA.  Under  current  Bermuda law, no income,  withholding  or capital gains
taxes are imposed upon Group and its Bermuda subsidiaries. Group and its Bermuda
subsidiaries  have  received  an  undertaking  from the  Minister  of Finance in
Bermuda  that,  in the event of any taxes being  imposed,  Group and its Bermuda
subsidiaries  will  be  exempt  from  taxation  in  Bermuda  until  March  2016.
Non-Bermuda  branches of Bermuda  subsidiaries are subject to local taxes in the
jurisdictions in which they operate.

BARBADOS.  Group, a Bermuda  company with its principal  office in Barbados,  is
registered as an external  company under the Companies Act, Cap. 308 of Barbados

                                       28

and  is  licensed  as an  international  business  company  under  the  Barbados
International  Business Companies Act, 1991-24. As a result, Group is subject to
a preferred  rate of  corporation  tax on profits  and gains in Barbados  and is
exempt from withholding tax on dividends, interest, royalties,  management fees,
fees or other  income  paid or deemed  paid to a person who is not  resident  in
Barbados or who, if so resident, carries on an international business. No tax is
imposed on capital gains.

UNITED STATES.  Group's U.S. subsidiaries conduct business in and are subject to
taxation  in the United  States.  Non-U.S.  branches  of U.S.  subsidiaries  are
subject to local taxation in the jurisdictions in which they operate. Should the
U.S. subsidiaries  distribute current or accumulated earnings and profits in the
form of  dividends  or  otherwise  to Group,  the  Company  would be  subject to
withholding  taxes.  Group and its Bermuda  subsidiaries  believe that they have
operated and will continue to operate  their  business in a manner that will not
cause them to generate income treated as effectively  connected with the conduct
of a trade or business within the United States.  On this basis,  Group does not
expect  that it and  its  Bermuda  subsidiaries  will be  required  to pay  U.S.
corporate income taxes other than withholding taxes on certain investment income
and premium  excise  taxes.  If Group or Bermuda Re were subject to U.S.  income
tax,  there  could be a  material  adverse  effect  on the  Company's  financial
condition, results of operations or cash flows.

ITEM 2.  PROPERTIES

Everest Re's corporate offices are located in approximately  112,000 square feet
of leased office space in Liberty  Corner,  New Jersey.  Bermuda Re's  corporate
offices are located in  approximately  3,600 total square feet of leased  office
space in Hamilton,  Bermuda.  The Company's  other thirteen  locations  occupy a
total of approximately  67,000 square feet, all of which are leased.  Management
believes that the  above-described  office space is adequate for its current and
anticipated needs.

ITEM 3.  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.


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

None.

                                       29

PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED SHAREHOLDER MATTERS

MARKET INFORMATION
From October 3, 1995 through February 23, 2000, the common stock of Holdings was
traded on the New York Stock  Exchange under the symbol "RE". As a result of the
restructuring,  the  common  shares of Group  commenced  trading on the New York
Stock Exchange on February 24, 2000 under the same symbol,  "RE". Quarterly high
and low market  prices of the  Company's  common shares in 2001 and 2000 were as
follows:


                                                            High         Low
                                                            ----         ---
                                                                   
First Quarter 2001:                                         68.8750      55.3750
Second Quarter 2001:                                        74.8000      62.0000
Third Quarter 2001:                                         72.9700      48.7500
Fourth Quarter 2001:                                        78.5000      63.8000

First Quarter 2000:                                         32.6250      21.2500
Second Quarter 2000:                                        36.5000      27.3125
Third Quarter 2000:                                         50.2500      32.5000
Fourth Quarter 2000:                                        74.7500      44.8750


NUMBER OF HOLDERS OF COMMON SHARES
The number of record  holders of common  shares as of March 1, 2002 was 67. That
number  excludes the  beneficial  owners of shares held in "street" name or held
through participants in depositories, such as The Depository Trust Company.

DIVIDEND HISTORY AND RESTRICTIONS
In 1995,  the Board of Directors of Holdings  established  a policy of declaring
regular  quarterly  cash  dividends.  The first  dividend  was $0.03 per  share,
declared and paid in the fourth quarter of 1995.  The Company  declared and paid
its regular quarterly cash dividend of $0.03 per share for each quarter of 1996,
$0.04 per share for each  quarter of 1997,  $0.05 per share for each  quarter of
1998,  and $0.06 per share for each quarter of 1999 and 2000 and $0.07 per share
for each  quarter of 2001.  A  committee  of the  Company's  Board of  Directors
declared a dividend of $0.08 per share,  payable on or before  March 22, 2002 to
shareholders of record on March 4, 2002.

The declaration and payment of future dividends,  if any, by the Company will be
at the  discretion  of the Board of Directors and will depend upon many factors,
including the Company's earnings, financial condition, business needs and growth
objectives,  capital and surplus  requirements  of its  operating  subsidiaries,
regulatory  restrictions,  rating agency considerations and other factors. As an
insurance holding company,  the Company is partially  dependent on dividends and
other  permitted  payments from its  subsidiaries  to pay cash  dividends to its
stockholders.  The payment of  dividends to Group by Holdings and to Holdings by
Everest Re will be subject to Delaware  regulatory  restrictions and the payment
of  dividends  to Group by  Bermuda  Re will be  subject  to  Bermuda  insurance
regulatory  restrictions.  See "Regulatory Matters -- Dividends" and Note 11A of
Notes to Consolidated Financial Statements.

RECENT SALES OF UNREGISTERED SECURITIES
Information required by Item 701 of Regulation S-K:

                                       30

(a) On October 17, 2001, 696 common shares of the Company and on January 2, 2002
    632 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 in their capacities as Directors.

(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.

(f) Not applicable.


ITEM 6.  SELECTED FINANCIAL DATA

The following selected consolidated GAAP financial data of the Company as of and
for the years ended December 31, 2001,  2000,  1999,  1998 and 1997 were derived
from the consolidated financial statements of the Company, which were audited by
PricewaterhouseCoopers  LLP.  The  following  financial  data  should be read in
conjunction with the Consolidated Financial Statements and accompanying notes.

                                       31



                                                      Years Ended December 31,
                                  -----------------------------------------------------------------
                                    2001          2000          1999          1998          1997
                                  ---------     ---------     ---------     ---------     ---------
                                           (Dollars in millions, except per share amounts)
                                                                           
Operating data:
 Gross premiums written           $ 1,874.6     $ 1,385.6     $ 1,141.8     $ 1,045.9     $ 1,075.0

 Net premiums written               1,560.1       1,218.9       1,095.6       1,016.6       1,031.1

 Net premiums earned                1,467.5       1,174.2       1,071.5       1,068.0       1,049.8

 Net investment income                340.4         301.5         253.0         244.9         228.5
 Net realized capital
  (losses) gains (1)                  (22.3)          0.8         (16.8)         (0.8)         15.9
 Total revenue                      1,801.5       1,479.8       1,306.7       1,315.2       1,299.2
 Losses and LAE incurred
  (including catastrophes)          1,209.5         884.6         771.6         778.4         765.4
 Total catastrophe losses(2)          222.6          13.9          45.9          30.6           8.6
 Commission, brokerage,
  taxes and fees                      396.8         272.4         286.0         274.6         274.8
 Other underwriting expenses           58.9          51.6          48.3          49.6          51.7
 Interest expense                      46.0          39.4           1.5           -             -
 Non-recurring restructure
  expenses                              -             -             2.8           -             -
 Total expenses(3)                  1,711.2       1,248.1       1,110.1       1,102.5       1,091.9
 Income before taxes(3)                90.3         231.7         196.6         212.7         207.3
 Income tax (benefit) expense          (8.7)         45.4          38.5          47.5          52.3
 Net income(3)                    $    99.0     $   186.4     $   158.1     $   165.2     $   155.0
                                  =========     =========     =========     =========     =========

 Net income per basic share(4)    $    2.14     $    4.06     $    3.26     $    3.28     $    3.07
                                  =========     =========     =========     =========     =========
 Net income per diluted share(5)  $    2.10     $    4.02     $    3.25     $    3.26     $    3.05
                                  =========     =========     =========     =========     =========

 Dividends paid per share         $    0.28     $    0.24     $    0.24     $    0.20     $    0.16
                                  =========     =========     =========     =========     =========

Certain GAAP financial ratios:(6)
 Loss and LAE ratio                    82.4%         75.3%         72.0%         72.9%         72.9%
 Underwriting expense ratio            31.1          27.6          31.5          30.3          31.1
                                  ---------     ---------     ---------     ---------     ---------
 Combined ratio                       113.5%        102.9%        103.5%        103.2%        104.0%
                                  =========     =========     =========     =========     =========

Balance sheet data (at end
 of period):
 Total investments and cash       $ 5,783.5     $ 5,493.0     $ 4,139.2     $ 4,325.8     $ 4,163.3
 Total assets                       7,796.2       7,013.1       5,704.3       5,996.7       5,538.0
 Loss and LAE reserves              4,278.3       3,786.2       3,647.0       3,800.0       3,437.8
 Total liabilities                  6,075.6       5,429.7       4,376.8       4,517.5       4,230.5
 Shareholders' equity(7)            1,720.5       1,583.4       1,327.5       1,479.2       1,307.5
 Book value per share(8)              37.19         34.40         28.57         29.59         25.90

- ------------
(1)     After-tax  operating income, before after-tax net realized capital gains
        or losses,  was  $115.8  million (or $2.51 per basic share and $2.46 per
        diluted share), $185.9 million (or $4.05 per basic and $4.01 per diluted
        share), $169.0 million (or $3.48 per basic and $3.47 per diluted share),
        $165.7 million (or $3.29  per  basic  and  $3.27  per diluted share) and
        $144.6 million (or $2.86 per basic and $2.85 per diluted share) for the
        years ended December 31, 2001, 2000, 1999, 1998 and 1997, respectively.
(2)     Catastrophe losses are net of reinsurance. A catastrophe is defined, for
        purposes  of  the Selected Consolidated Financial Data, as an event that
        causes a pre-tax  loss  on  property  exposures before reinsurance of at
        least $5.0 million and has an event date of January 1, 1988 or later.
(3)     Some amounts may not reconcile due to rounding.
(4)     Based on weighted average basic shares outstanding of 46.2 million, 45.9
        million,  48.5 million,  50.4 million  and  50.5 million for 2001, 2000,
        1999, 1998 and 1997, respectively.
(5)     Based  on  weighted  average diluted shares outstanding of 47.1 million,
        46.4 million,  48.7 million,  50.7 million and  50.8  million for  2001,
        2000, 1999, 1998 and 1997, respectively.
(6)     Loss ratio  is  the GAAP losses and LAE incurred as a percentage of GAAP
        net premiums earned. Underwriting expense ratio is the GAAP commissions,
        brokerage, taxes, fees and general expenses as a  percentage of GAAP net
        premiums earned.  Combined  ratio  is  the  sum  of  the  loss ratio and
        underwriting expense ratio.
(7)     Excluding  net  unrealized  appreciation  (depreciation) of investments,
        shareholders' equity  was  $1,594.5 million,  $1,502.1 million, $1,337.2
        million,  $1,281.6 million and $1,147.1 million as of December 31, 2001,
        2000, 1999, 1998 and 1997, respectively.
(8)     Based on 46.3  million  shares  outstanding  for December 31, 2001, 46.0
        million shares outstanding  for  December 31, 2000,  46.5 million shares
        outstanding for December 31, 1999, 50.0 million shares  outstanding  for
        December 31,  1998 and 50.5 million shares  outstanding for December 31,
        1997.

                                       32

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

The  following is a discussion of Everest Re Group,  Ltd. and its  subsidiaries'
(the "Company") results of operations and financial  condition.  This discussion
and  analysis  should be read in  conjunction  with the  consolidated  financial
statements and the notes thereto presented under ITEM 8.

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")  for $51.8
million,  which  approximated  book  value.  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
obligation  to Mt.  McKinley.  There were $22.2  million of cessions  under this
reinsurance  at December  31,  2001,  reducing  the limit  available  under this
contract to $137.8 million.

In connection with the Mt. McKinley acquisition,  Prupac also provided excess of
loss  reinsurance  for 100% of the first $8.5  million  of loss with  respect to
certain  of  Mt.   McKinley's   retrocessions   and  potentially   uncollectible
reinsurance coverage. There were $2.5 million and $3.6 million of cessions under
this  reinsurance  during  the  periods  ending  December  31,  2000  and  2001,
respectively, reducing the limit available under the contract to $2.4 million.

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  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 remains
available  (the  "Stop  Loss  Agreement").  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.

During 2000, the Company completed two additional acquisitions, Everest Security
Insurance Company ("Everest Security"),  formerly known as Southeastern Security
Insurance  Company,  a United States property and casualty company whose primary

                                       33

business  is  non-standard  automobile  insurance,   and  Everest  International
Reinsurance,  Ltd. ("Everest International"),  formerly known as AFC Re, Ltd., a
Bermuda based life and annuity reinsurer.

RESULTS OF OPERATIONS
UNUSUAL LOSS  EVENTS.  As a result of the  terrorist  attacks at the World Trade
Center, the Pentagon and on various airlines on September 11, 2001 (collectively
the "September 11 attacks"),  the Company incurred  pre-tax losses,  based on an
estimate of ultimate exposure developed through a review of its coverages, which
totaled  $213.2   million  gross  of  reinsurance   and  $55.0  million  net  of
reinsurance.  Associated  with this  reinsurance  were $60.0  million of pre-tax
charges,  predominantly from adjustment  premiums,  resulting in a total pre-tax
loss from the  September  11 attacks  of $115.0  million.  After tax  recoveries
relating  specifically  to this  unusual  loss  event,  the net  loss  from  the
September 11 attacks totaled $75.0 million. Over 90% of the losses ceded were to
treaties,  where the  reinsurers'  obligations  are  secured,  which the Company
believes eliminates material reinsurance collection risk.

As a result of the Enron  bankruptcy in 2001,  the Company has incurred  losses,
after-tax and net of reinsurance,  amounting to $25.0 million. This unusual loss
reflects all of the Company's exposures to this event,  including  underwriting,
credit and investment.

INDUSTRY  CONDITIONS.  The worldwide  reinsurance  and insurance  businesses are
highly  competitive.  The September 11 attacks  resulted in losses which reduced
industry  capacity and were of  sufficient  magnitude  to cause most  individual
companies to reassess  their  capital  position,  tolerance  for risk,  exposure
control  mechanisms  and the  pricing  terms and  conditions  at which  they are
willing to take on risk. The gradual and variable  improving trend that had been
apparent  through  2000 and earlier in 2001 firmed  significantly.  This firming
generally took the form of immediate and significant  upward pressure on prices,
more  restrictive  terms and conditions  and a reduction of coverage  limits and
capacity availability. Such pressures were widespread with variability depending
on the product and markets involved, but mainly depending on the characteristics
of the underlying risk exposures. The magnitude of the changes was sufficient to
create temporary disequilibrium in some markets as individual buyers and sellers
adapted to changes in both their internal and market dynamics.

These  changes  reflect a reversal of the general  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,  changes in the Lloyds  market,
consolidation  and increased  capital  levels in the  insurance and  reinsurance
industries,  as well as the emergence of new reinsurance and financial  products
addressing traditional exposures in alternative fashions.  Many of these factors
continue to exist. As a result, although the Company is encouraged by the recent
improvements,  and more generally, current market conditions, the Company cannot
predict  with  any  reasonable  certainty  whether  and  to  what  extent  these
improvements will persist.

SEGMENT INFORMATION
The  Company,  through  its  subsidiaries,   operates  in  five  segments:  U.S.
Reinsurance, U.S. Insurance, Specialty Underwriting,  International and Bermuda.
The U.S. Reinsurance  operation writes property and casualty reinsurance on both
a treaty and facultative basis through  reinsurance  brokers as well as 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
Underwriting operation writes accident and health ("A&H"),  marine, aviation and

                                       34

surety  business  within the United  States and  worldwide  through  brokers and
directly with ceding companies.  The International 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
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. The Company utilizes inter-affiliate  reinsurance and such
reinsurance does not impact segment  results,  since business is reported within
the segment in which the business was first produced.

YEAR ENDED DECEMBER 31, 2001 COMPARED TO YEAR ENDED DECEMBER 31, 2000
PREMIUMS.  Gross premiums  written  increased 35.3% to $1,874.6  million in 2001
from $1,385.6  million in 2000, as the Company took advantage of selected growth
opportunities, while continuing to maintain a disciplined underwriting approach.
Premium growth areas included a 115.9% ($13.4  million)  increase in the Bermuda
operation,  a 100.6% ($251.9 million) increase in the U.S. Insurance  operation,
principally  attributable to growth in worker's compensation  insurance, a 30.1%
($95.7  million)  increase  in  the  Specialty  Underwriting  operation,  mainly
attributable  to growth in A&H medical stop loss  writings,  and a 26.7% ($128.8
million)  increase  in the  U.S.  Reinsurance  operation,  primarily  reflecting
improved  market  conditions.  These  increases were partially  offset by a 0.2%
($0.8 million) decrease in the International operation. The Company continued to
decline  business  that  did not  meet  its  objectives  regarding  underwriting
profitability.

Ceded premiums  increased to $314.5 million in 2001 from $166.7 million in 2000.
This  increase  was  principally  attributable  to $81.3  million of  adjustment
premiums  incurred under the 2001 accident year aggregate excess of loss element
of the Company's corporate retrocessional program relating to losses incurred as
a result of the  September  11 attacks and the Enron  bankruptcy.  In  addition,
ceded  premiums  for 2001 and 2000 also  include  adjustment  premiums  of $58.1
million and $35.2 million, respectively,  relating to claims made under the 1999
accident  year  aggregate  excess of loss  element  of the  Company's  corporate
retrocessional program. The increase in ceded premiums in 2001 also reflects the
impact  on the  U.S.  Insurance  operation's  specific  reinsurance  protections
resulting from this segment's volume increase.

Net  premiums  written  increased  by 28.0% to  $1,560.1  million  in 2001  from
$1,218.9  million in 2000.  This  increase was  consistent  with the increase in
gross premiums written and the increase in ceded premiums.

PREMIUM REVENUES.  Net premiums earned increased by 25.0% to $1,467.5 million in
2001 from $1,174.2 million in 2000.  Contributing to this increase were a 189.7%
($192.6  million)  increase  in the  U.S.  Insurance  operation,  a 41.6%  ($4.8
million) increase in the Bermuda operation,  a 22.9% ($69.2 million) increase in
the Specialty  Underwriting  operation,  a 5.5% ($26.0 million)  increase in the
U.S.   Reinsurance   operation  and  a  0.2%  ($0.7  million)  increase  in  the
International   operation.  All  of  these  changes  reflect  period  to  period
variability in gross written and ceded 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

                                       35

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 36.7%
to  $1,209.5  million in 2001 from  $884.6  million  in 2000.  The  increase  in
incurred losses and LAE was principally  attributable to an increase in business
volume as  reflected  by the  increase  in net  premiums  earned,  the impact of
incurred  losses  relating to the September 11 attacks and the Enron  bankruptcy
and modest reserve  strengthening  in select areas,  together with the impact of
changes in the Company's mix of business. The Enron bankruptcy contributed $34.0
million  of  unusual  losses  in  2001  before   cessions  under  the  corporate
retrocessional  program.  Incurred  losses and LAE include  catastrophe  losses,
which  reflect  the  impact of both  current  period  events and  favorable  and
unfavorable  development  on prior period events and are net of  reinsurance.  A
catastrophe  is an event that causes a pre-tax loss on property  exposures of at
least  $5.0  million  and  has an  event  date of  January  1,  1988  or  later.
Catastrophe  losses, net of contract specific cessions but before cessions under
the corporate  retrocessional  program in 2001,  were $222.6  million,  relating
principally to the September 11 attacks,  tropical  storm Alison,  the Petrobras
Oil Rig loss and the El Salvador  earthquake loss,  compared to $13.9 million in
2000.  Incurred  losses and LAE in 2001 reflected ceded losses and LAE of $486.3
million  compared to ceded  losses and LAE in 2000 of $161.6  million,  with the
increase  principally  attributable  to cessions  relating to the  September  11
attack losses and the Enron  bankruptcy,  together  with the increased  cessions
under specific  reinsurance  arrangements in the U.S. Insurance  operation.  The
ceded losses and LAE for 2001 reflect  $164.0  million of losses ceded under the
2001 accident year aggregate excess of loss component of the Company's corporate
retrocessional  program.  The  ceded  losses  and LAE for 2001 and 2000  reflect
$105.0 million and $70.0 million,  respectively,  of losses ceded under the 1999
accident year  aggregate  excess of loss  component of the  Company's  corporate
retrocessional  program  with the  amounts in both  periods  reflecting  reserve
strengthening  in select  lines,  including  with respect to 1999  accident year
catastrophes.

Contributing to the increase in incurred losses and LAE in 2001 from 2000 were a
200.7% ($141.0 million)  increase in the U.S.  Insurance  operation  principally
reflecting  increased  premium volume,  a 137.5% ($8.8 million)  increase in the
Bermuda  operation  principally  reflecting  increased  premium volume,  a 41.5%
($131.9  million)  increase  in  the  U.S.  Reinsurance  operation,  principally
reflecting losses in connection with the September 11 attacks and tropical storm
Alison  and a 30.1%  ($76.5  million)  increase  in the  Specialty  Underwriting
operation  principally  attributable to increased  premium volume in A&H medical
stop loss business together with marine,  aviation and surety losses relating to
the September 11 attacks,  the Enron  bankruptcy  and the Petrobras Oil Rig loss
event. These increases were partially offset by a 14.1% ($33.3 million) decrease
in  the  International   operation   principally  due  to  more  favorable  loss
experience.  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,  increased by 7.1 percentage  points
to 82.4% in 2001 from  75.3% in 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  2001 and  2000.  The  loss  ratios  for all
operations  were  impacted by the expense  factors noted above as well as by the
impact  on  ceded  premiums  of the  adjustment  premiums  under  the  Company's
corporate retrocessional program.

                                       36



                          OPERATING SEGMENT LOSS RATIOS
- --------------------------------------------------------------------------------
      Segment                                      2001                    2000
- --------------------------------------------------------------------------------
                                                                     
U.S. Reinsurance                                   90.4%                   67.4%
U.S. Insurance                                     71.8%                   69.2%
Specialty Underwriting                             89.0%                   84.0%
International                                      70.5%                   82.3%
Bermuda                                            92.3%                   55.0%


Underwriting  expenses  increased by 40.6% to $455.7 million in 2001 from $324.1
million  in 2000.  Commission,  brokerage,  taxes and fees  increased  by $124.4
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 $33.8  million
decrease in  contingent  commissions  with a  corresponding  increase to losses.
Other  underwriting  expenses  increased  by $7.3  million  as the  Company  has
expanded its business  volume and operations.  Contributing to the  underwriting
expense  increase were a 122.7% ($45.6 million)  increase in the U.S.  Insurance
operation,  mainly  relating to the  increased  premium  volume,  a 70.8% ($68.0
million) increase in the U.S. Reinsurance  operation,  which included the impact
of the contingent  commission adjustment noted above and a 22.5% ($19.8 million)
increase in the Specialty operation.  These increases were partially offset by a
29.0% ($1.7 million) decrease in the Bermuda operation and a 1.5% ($1.4 million)
decrease in the International  operation.  Except as noted, 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,  the  underwriting  performance  of the  underlying  business.  The
Company's expense ratio, which is calculated by dividing  underwriting  expenses
by premiums earned, increased by 3.4 percentage points to 31.0% in 2001 compared
to 27.6% in 2000.

The Company's  combined ratio,  which is the sum of the loss and expense ratios,
increased  by 10.6  percentage  points to 113.5% in 2001  compared  to 102.9% in
2000.  The following  table shows the combined  ratios for each of the Company's
operating  segments for 2001 and 2000.  The combined  ratios for all  operations
were impacted by the loss and expense ratio  variability  noted above as well as
by the impact on ceded premiums of the  adjustment  premiums under the Company's
corporate retrocessional program.


                        OPERATING SEGMENT COMBINED RATIOS
- --------------------------------------------------------------------------------
      Segment                                      2001                   2000
- --------------------------------------------------------------------------------
                                                                    
U.S. Reinsurance                                   123.3%                  87.8%
U.S. Insurance                                      99.9%                 105.8%
Specialty Underwriting                             118.0%                 113.1%
International                                      103.0%                 115.4%
Bermuda                                            117.9%                 106.0%


INVESTMENTS.  Net investment income increased by 12.9% to $340.4 million in 2001
from $301.5 million in 2000,  principally reflecting the effect of investing the
$406.0  million of cash flow from  operations in 2001,  partially  offset by the
lower interest rate  environment  and increased  interest  expense on funds held
relating to the utilization of the 1999 and 2001 accident year aggregate  excess
of loss elements of the corporate  retrocessional  program.  The following table
shows a  comparison  of various  investment  yields as of December  31, 2001 and
2000, respectively, and for the periods then ended.

                                       37





                                                        2001                2000
                                                        ------------------------
                                                                      
Imbedded pre-tax yield of cash and invested
 assets at end of period                                6.0%                6.7%
Imbedded after-tax yield of cash and invested
 assets at end of period                                5.0%                5.4%
Annualized pre-tax yield on average cash and
 invested assets                                        6.2%                6.3%
Annualized after-tax yield on average cash and
 invested assets                                        5.0%                5.0%


Net realized  capital  losses were $22.3  million in 2001,  reflecting  realized
capital losses on the Company's  investments  of $55.1  million,  which includes
$9.0 million  relating to  write-downs  in the value of securities  deemed to be
other than  temporary,  partially  offset by $32.8  million of realized  capital
gains,  compared  to realized  capital  gains of $0.8  million in 2000.  The net
realized  capital  gains  in 2000  reflected  realized  capital  gains  of $30.9
million,  which  were  partially  offset by $30.1  million of  realized  capital
losses.  The net  realized  capital  losses  for 2001  allowed  the  Company  to
recapture  taxes  paid on net  realized  capital  gains  in prior  periods.  The
realized  capital  gains in 2001 and 2000  arose  mainly  from  activity  in the
Company's equity  portfolio.  The realized capital losses in 2001 and 2000 arose
mainly from activity in the Company's fixed maturity portfolios.

Interest  expense was $46.0  million for 2001 compared to $39.4 million in 2000.
Interest  expense for 2001 reflects $38.9 million  relating to Holdings'  senior
notes issued on March 14, 2000 and $7.1 million relating to Holdings'  borrowing
under its revolving  credit  facility.  Interest expense for 2000 reflects $30.9
million relating to Holdings' issuance of senior notes and $8.5 million relating
to Holdings' borrowing under its revolving credit facility.

Other income was $28.2 million in 2001  compared to $3.3 million in 2000.  Other
income for 2001 includes $25.9 million arising from a  non-recurring  receipt of
shares in connection  with the  demutualization  of a former  insurance  company
client, which issued annuities, owned by the Company, in connection with certain
claim  settlement  transactions.  In addition,  other  income for 2001  includes
foreign exchange gains as well as financing fees from Everest  Security,  offset
by the  amortization  of deferred  expenses  relating to  Holdings'  issuance of
senior  notes.  Significant  contributors  to other income for 2000 were foreign
exchange gains as well as financing fees from Everest Security, partially offset
by net derivative  expense and the amortization of deferred expenses relating to
Holdings'  issuance of senior notes.  The foreign  exchange gains and losses are
attributable to fluctuations in foreign currency exchange rates.

During 2000 and 2001, the Company added to its product  portfolio a small number
of credit default swaps,  which it no longer offers,  and specialized equity put
options.  These  products meet the  definition of a derivative  under  Financial
Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging
Activities" ("FAS 133"). Net derivative  expense from these transactions in 2001
was $12.2 million.

INCOME TAXES. The Company  generated income tax benefits of $8.7 million in 2001
compared  to income tax  expense  of $45.4  million  in 2000.  This tax  benefit
primarily  resulted  from the  impact of losses  relating  to the  September  11
attacks,  the Enron bankruptcy and realized  capital losses  recognized in 2001,
which reduced taxable income, partially offset by taxable income relating to the
non-recurring   receipt  of  shares  in  connection   with  a  former   client's
demutualization.

                                       38

NET INCOME.  Net income was $99.0 million in 2001 compared to $186.4  million in
2000. This decrease generally reflects the losses  attributable to the September
11 attacks and the Enron  bankruptcy,  partially  offset by improved  investment
results  and the  non-recurring  receipt of shares in  connection  with a former
client's demutualization.

YEAR ENDED DECEMBER 31, 2000 COMPARED TO YEAR ENDED DECEMBER 31, 1999
PREMIUMS.  Gross premiums  written  increased 21.4% to $1,385.6  million in 2000
from $1,141.8  million in 1999 as the Company took advantage of selected  growth
opportunities while continuing to maintain a disciplined  underwriting approach.
Premium  growth areas included a 255.9%  ($180.1  million)  increase in the U.S.
Insurance operation, principally attributable to growth in worker's compensation
insurance,  an 18.5%  ($49.7  million)  increase in the  Specialty  Underwriting
operation,  attributable  to growth in A&H medical  stop loss  writings,  a 3.6%
($11.2 million) increase in the International operation,  mainly attributable to
growth in Latin America and the markets served from the Company's London branch,
and $11.6 million of writings through the Bermuda operation,  which produced its
first business during the quarter ended December 31, 2000.  These increases were
partially  offset by a 1.8%  ($8.9  million)  decrease  in the U.S.  Reinsurance
operation  where  growth  across  property  and  casualty  lines  was  offset by
reductions  in  non-standard  auto  writings.  The Company  continued to decline
business that did not meet its objectives regarding underwriting profitability.

Ceded  premiums  increased to $166.7 million in 2000 from $46.3 million in 1999.
This increase was principally attributable to the higher utilization of contract
specific  cessions  in the  U.S.  Insurance  and  U.S.  Reinsurance  operations,
including a new 100% ceded U.S.  Longshore and Harbor Workers'  Compensation Act
and state act workers'  compensation  program in the U.S.  Insurance  operation,
which  contributed  $37.0  million  to the  increase.  In  addition,  adjustment
premiums of $35.2  million were ceded in 2000 relating to losses ceded under the
1999 accident year aggregate  excess of loss element of the Company's  corporate
retrocessional program.

Net  premiums  written  increased  by 11.3% to  $1,218.9  million  in 2000  from
$1,095.6  million in 1999.  This  increase was  consistent  with the increase in
gross premiums written and the increase in ceded premiums.

PREMIUM  REVENUES.  Net premiums earned increased by 9.6% to $1,174.2 million in
2000 from $1,071.5  million in 1999.  Contributing  to this increase was a 75.8%
($43.8  million)  increase  in the  U.S.  Insurance  operation,  a 14.1%  ($37.3
million)  increase  in the  Specialty  Underwriting  operation,  a  3.3%  ($15.1
million)  increase in the U.S.  Reinsurance  operation  and $11.6 million of net
premiums  earned from the  Bermuda  operation  as the  operation  began  writing
business  during the quarter  ended  December 31,  2000.  These  increases  were
partially  offset  by a  1.7%  ($5.0  million)  decrease  in  the  International
operation.  All of these changes  reflect period to period  variability in gross
written and ceded 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 LAE  increased by 14.7% to $884.6  million in 2000
from  $771.6  million  in 1999.  The  increase  in  incurred  losses and LAE was
principally  attributable to the increase in net premiums  written together with

                                       39

modest  strengthening  of prior period reserves in select areas,  including on a
multi-year  reinsurance  treaty where such losses within the current  experience
band were accompanied by  correspondingly  lower  commissions.  The increase was
partially  offset by losses ceded under the Company's  corporate  retrocessional
program and also reflects  changes in the  Company's  mix of business.  Incurred
losses and LAE  include  catastrophe  losses,  which  reflect 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 in 2000,
were $13.9 million,  mainly  reflecting  modest net adverse  development on 1999
catastrophe  events,  compared to $45.9 million in 1999. Net incurred losses and
LAE in 2000 reflected  ceded losses and LAE of $161.6  million,  including $70.0
million ceded under the 1999 accident year aggregate excess of loss component of
the Company's  corporate  retrocessional  program.  Ceded losses and LAE in 1999
were $7.4 million with no cessions under the accident year  aggregate  excess of
loss component of the Company's corporate retrocessional program.

Contributing to the increase in incurred losses and LAE in 2000 from 1999 were a
71.1% ($29.2  million)  increase in the U.S.  Insurance  operation,  principally
reflecting  increased  premium volume,  a 37.0% ($68.7 million)  increase in the
Specialty Underwriting  operation principally  attributable to increased premium
volume in A&H business  together  with modest  reserve  strengthening  for prior
period marine,  aviation and surety exposures, a 3.3% ($7.5 million) increase in
the  International  operation,  which included modest reserve  strengthening for
exposures  produced  through  its London  and  Canadian  branches,  a 0.4% ($1.2
million) increase in the U.S.  Reinsurance  operation and $6.4 million of losses
from the  Bermuda  operation  as the  Company  began  writing  business  in this
operation  during the quarter ended December 31, 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 ratio,  which is calculated by dividing  incurred  losses and
LAE by premiums earned, increased by 3.3 percentage points to 75.3% in 2000 from
72.0% in 1999  reflecting  the  incurred  losses and LAE  discussed  above.  The
following  table  shows  the loss  ratios  for each of the  Company's  operating
segments for 2000 and 1999. The loss ratios for all operations  were impacted by
the factors noted above.


                          OPERATING SEGMENT LOSS RATIOS
- --------------------------------------------------------------------------------
      Segment                                      2000                    1999
- --------------------------------------------------------------------------------
                                                                     
U.S. Reinsurance                                   67.4%                   69.3%
U.S. Insurance                                     69.2%                   71.1%
Specialty Underwriting                             84.0%                   70.0%
International                                      82.3%                   78.3%
Bermuda                                            55.0%                     N/A


Underwriting  expenses  decreased by 3.8% to $324.1  million in 2000 from $337.0
million  in 1999.  Commission,  brokerage,  taxes  and fees  decreased  by $13.5
million,  principally  reflecting  the  Company's  reassessment  of the expected
losses on the  multi-year  reinsurance  treaty  noted  above that led to a $33.8
million  decrease in contingent  commissions  with a  corresponding  increase to
losses,  partially  offset by increases in premiums  written and also reflecting
changes in the mix of business.  Other  underwriting  expenses increased by $0.6
million.  Contributing to the underwriting  expense decrease were a 26.5% ($34.5
million) decrease in the U.S. Reinsurance  operation,  which included the impact
of the contingent  commission  adjustment noted above, and a 2.0% ($1.9 million)
decrease in the International  operation.  These decreases were partially offset

                                       40

by $5.9 million of expenses from the Bermuda operation,  principally  reflecting
Federal  excise tax paid on a loss  portfolio  transfer with an  affiliate,  and
52.8% ($12.8  million) and 9.1% ($7.3 million)  increases in the U.S.  Insurance
operation and the Specialty Underwriting  operation,  respectively,  principally
related to production  volume  increases.  Except as noted, 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,  the  underwriting  performance  of the  underlying  business.  The
Company's expense ratio, which is calculated by dividing  underwriting  expenses
by premiums earned, decreased by 3.9 percentage points to 27.6% in 2000 compared
to 31.5% in 1999.

The Company's  combined ratio,  which is the sum of the loss and expense ratios,
decreased by 0.6 percentage points to 102.9% in 2000 compared to 103.5% in 1999.
The  following  table  shows  the  combined  ratios  for  each of the  Company's
operating  segments for 2000 and 1999.  The combined  ratios for all  operations
were impacted by the loss and expense ratio variability noted above.


                        OPERATING SEGMENT COMBINED RATIOS
- --------------------------------------------------------------------------------
      Segment                                      2000                   1999
- --------------------------------------------------------------------------------
                                                                    
U.S. Reinsurance                                   87.8%                   97.9%
U.S. Insurance                                     105.8%                 113.1%
Specialty Underwriting                             113.1%                 100.4%
International                                      115.4%                 111.5%
Bermuda                                            106.0%                    N/A


INVESTMENTS.  Net investment income increased by 19.2% to $301.5 million in 2000
from $253.0 million in 1999,  principally reflecting the effect of investing the
$90.0 million of cash flow from operations in 2000, the investment 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  December  31,  2000 and 1999,
respectively, and for the periods then ended.


                                                        2000                1999
                                                        ------------------------
                                                                      
Imbedded pre-tax yield of cash and invested
 assets at end of period                                6.7%                6.2%
Imbedded after-tax yield of cash and invested
 assets at end of period                                5.4%                4.9%
Annualized pre-tax yield on average cash and
 invested assets                                        6.3%                6.2%
Annualized after-tax yield on average cash and
 invested assets                                        5.0%                4.9%


Net  realized  capital  gains  were $0.8  million in 2000,  reflecting  realized
capital gains on the Company's investments of $30.9 million, partially offset by
$30.1 million of realized capital losses, compared to realized capital losses of
$16.8  million  in 1999.  The net  realized  capital  losses  in 1999  reflected
realized  capital losses of $33.9 million,  which were partially offset by $17.1
million of realized  capital gains.  The realized capital gains in 2000 and 1999
arose  mainly from  activity in the  Company's  equity  portfolio.  The realized
capital  losses in 2000 and 1999 arose  mainly from  activity  in the  Company's
fixed maturity portfolios.

                                       41

Interest  expense was $39.4  million for 2000  compared to $1.5 million in 1999.
Interest expense for 2000 reflects $30.9 million relating to Holdings'  issuance
of senior  notes and $8.5  million  relating to  Holdings'  borrowing  under its
revolving  credit  facility.  Interest  expense for 1999  reflects  $1.5 million
relating to Holdings' borrowing under its credit facility.

Other income was $3.3 million in 2000  compared to other expense of $1.0 million
in 1999. Significant contributors to other income for 2000 were foreign exchange
gains as well as financing fees from Everest Security,  offset by net derivative
income and fair value adjustments and expenses relating to Holdings' issuance of
senior  notes.  Other expense for 1999  principally  included  foreign  exchange
losses.  The foreign  exchange gains and losses are attributable to fluctuations
in foreign currency exchange rates.

INCOME TAXES. The Company recognized income tax expense of $45.4 million in 2000
compared to $38.5  million in 1999,  with the increase  mainly  attributable  to
decreased realized capital losses.

NET INCOME.  Net income was $186.4 million in 2000 compared to $158.1 million in
1999.  This increase  generally  reflects the decreases in net realized  capital
losses,   together  with  the  improved  underwriting  and  investment  results,
partially offset by increased interest and income tax expense.

CRITICAL ACCOUNTING POLICY
The Company's most critical  accounting  policy is the determination of its loss
and LAE reserves. The Company maintains reserves to cover its estimated ultimate
liability  for losses and LAE with  respect to reported and  unreported  claims.
Because reserves are estimates of ultimate losses and LAE,  management  monitors
reserve  adequacy over time,  evaluating new information as it becomes known and
adjusting reserves, as necessary. Management considers many factors when setting
reserves,   including:   (1)  current  legal  interpretations  of  coverage  and
liability;  (2) economic conditions;  (3) internal actuarial methodologies which
analyze the Company's  experience  with similar cases,  information  from ceding
companies and  historical  trends,  such as reserving  patterns,  loss payments,
pending  levels of unpaid  claims and  product  mix;  and (4) the  uncertainties
discussed below regarding  reserve  requirements for asbestos and  environmental
claims.  Based  on  these  considerations,  management  believes  that  adequate
provision has been made for the Company's  loss and LAE reserves.  Actual losses
and LAE ultimately paid may deviate, perhaps substantially,  from such reserves,
impacting  income in the period in which the change is made. See also Footnote 1
to Notes to the Consolidated Financial Statements.

ASBESTOS AND ENVIRONMENTAL  EXPOSURES.  The Company's  asbestos claims typically
involve  liability or potential  liability  for bodily  injury from  exposure to
asbestos or liability for property  damage  resulting  from asbestos or asbestos
containing  materials.  The Company's  environmental  claims  typically  involve
potential   liability  for  the  mitigation  or  remediation  of   environmental
contamination  or bodily  injury or  property  damages  caused by the release of
hazardous  substances into the land, air or water. In addition to the previously
described  general  uncertainties  inherent in  estimating  reserves,  there are
significant  additional  uncertainties in estimating the amount of the Company's
potential losses from asbestos and environmental claims. Among the complications
impacting  the  estimation  of such losses are:  (1)  potentially  long  waiting
periods  between  exposure and  manifestation  of any bodily  injury or property
damage;  (2)  difficulty  in  identifying  sources of asbestos or  environmental
contamination;  (3)  difficulty  in properly  allocating  responsibility  and/or
liability for asbestos or environmental  damage;  (4) changes in underlying laws
and judicial  interpretation  of those laws;  (5)  potential  for an asbestos or

                                       42

environmental  claim to  involve  many  insurance  providers  over  many  policy
periods;  (6) long reporting delays,  both from insureds to insurance  companies
and ceding companies to reinsurers;  (7) historical data concerning asbestos and
environmental losses, which is more limited than historical information on other
types  of  casualty  claims;   (8)  questions   concerning   interpretation  and
application of insurance and reinsurance coverage; and (9) 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 judgment of management,  the facts and prevailing law reflect an exposure
for the Company or its ceding company. Due to the uncertainties discussed above,
the ultimate  losses may vary  materially  from current loss  reserves and could
have a material  adverse  effect on the Company's  future  financial  condition,
results of operations and cash flows.

FINANCIAL CONDITION
CASH  AND  INVESTED  ASSETS.  Aggregate  invested  assets,  including  cash  and
short-term  investments,  were $5,783.5  million at December 31, 2001,  $5,493.0
million at December  31, 2000 and $4,139.2  million at December  31,  1999.  The
increase in cash and invested  assets from 2000 to 2001 resulted  primarily from
$406.0 million in cash flows from operations generated in 2001 and $70.5 million
in net unrealized  appreciation  of the Company's  fixed  maturity  investments.
These  increases  were  partially  offset by $130.0  million in net  payments on
Holdings'  credit  facility and $13.2 million in net unrealized  depreciation of
the Company's equity investments.  The increase in cash and invested assets from
1999 to 2000 resulted primarily from Holdings' issuance of senior notes totaling
$450.0 million, the proceeds of which have been invested,  $349.7 million of new
cash from the acquisition of Mt. McKinley, $204.8 million of new invested assets
from the  acquisition of AFC Re, $176.0 million in credit  facility  borrowings,
$158.0 million in net unrealized  appreciation  of the Company's  fixed maturity
investments and $90.0 million in cash flows from  operations  generated in 2000.
These  increases  were  partially  offset  by $26.6  million  in net  unrealized
depreciation  of the  Company's  equity  investments  and $16.4 million in share
repurchases.

LOSS AND LAE RESERVES.  Gross loss and LAE reserves  totaled $4,278.3 million at
December 31, 2001, $3,786.2 million at December 31, 2000 and $3,647.0 million at
December 31, 1999. The increase in 2001 was primarily  attributable to increased
catastrophe  losses  resulting  from the  September  11 attacks,  together  with
increased  earned  premiums and normal  variability  in claim  settlements.  The
increase in 2000 was primarily  attributable  to the acquisition of Mt. McKinley
together  with  increased  earned  premiums  and  normal  variability  in  claim
settlements.  Reinsurance  receivables  totaled  $895.1  million at December 31,
2001,  $509.0  million at December  31, 2000 and $742.5  million at December 31,
1999,  with the changes in 2001  principally  reflecting  the increase in losses
ceded under the accident year aggregate  excess of loss element of the Company's
corporate  retrocessional  program.  At December 31, 2001,  $339.0  million,  or
37.9%,  was receivable from  subsidiaries of London  Reinsurance  Group ("London
Life"),  which is fully secured by a combination  of letters of credit and funds
held arrangements  whereby the Company has retained the premium payments due the
retrocessionaires,  recognized  liabilities  for such  amounts and reduced  such
liabilities as payments are due from the retrocessionaire and $145.0 million, or
16.2%, was receivable from Continental Insurance Company  ("Continental),  which
are  partially  secured by funds held  arrangements.  No other  retrocessionaire
accounted for more than 5% of the Company's receivables.

                                       43

The  table  below  summarizes  reserves  and claim  activity  for  asbestos  and
environmental  claims, on both a gross and net of ceded  reinsurance  basis, for
the periods indicated:


                                             Asbestos and Environmental Reserves
                                                  Years Ended December 31,
                                            ------------------------------------
                                              2001          2000          1999
                                            ------------------------------------
                                                   (Dollars in millions)
                                                               
Gross Basis:
Beginning of period reserves                $  693.7      $  614.2      $  660.8
                                            --------      --------      --------

Incurred losses and LAE:
Reported losses                                100.5         (51.1)         68.9
Change in IBNR                                 (70.8)         45.3         (65.2)
                                            --------      --------      --------
Total incurred losses and LAE                   29.7          (5.8)          3.7
Paid losses                                    (79.0)         85.3         (50.3)
                                            --------      --------      --------
End of period reserves                      $  644.4      $  693.7      $  614.2
                                            ========      ========      ========

Net Basis:
Beginning of period reserves                $  628.5      $  365.1      $  263.5
                                            --------      --------      --------

Incurred losses and LAE:
Reported losses  (1)                            67.7        (173.0)         30.8
Change in IBNR                                 (62.5)        167.2         (30.8)
                                            --------      --------      --------
Total incurred losses and LAE                    5.2          (5.8)          -
Paid losses  (1) (2)                           (65.1)        269.2         101.6
                                            --------      --------      --------
End of period reserves                      $  568.6      $  628.5      $  365.1
                                            ========      ========      ========

- ----------
(1)      Reported  losses  and  paid losses for 2000 are net of ($311.3) million
         and $311.3 million,  respectively,  reflecting the establishment of Mt.
         McKinley's reserves at the acquisition date. Net paid losses, excluding
         the impact of the Mt. McKinley acquisition  transaction,  were  ($42.3)
         million.
(2)      Net of $0.0 million in 2001, $0.0 million in 2000 and $118.8 million in
         1999 ceded as paid losses under the Stop Loss Agreement.

The  gross  and net IBNR  reserves  for  asbestos  and  environmental  exposures
increased in 2000. The increase was mainly attributable to Holdings' acquisition
of Mt.  McKinley  in  September  of 2000.  The gross and net IBNR  reserves  for
asbestos and  environmental  exposures decreased in 2001 and 1999.  The decrease
resulted  primarily  from  management's  belief  that  there had been not been a
material change in the ultimate asbestos and environmental loss exposures.  As a
result,   the  reported   incurred  losses  in  2001  were  partly  offset  with
corresponding  reductions  in IBNR  reserves  and in 1999 were fully offset with
corresponding reductions in IBNR reserves.

SHAREHOLDERS'  EQUITY. The Company's  shareholders' equity increased to $1,720.5
million as of December  31, 2001 from  $1,583.4  million as of December 31, 2000
principally  reflecting  an increase of $86.1 million in retained  earnings,  an
increase of $44.8 million in net  unrealized  appreciation  of  investments  and
$10.0 million in common  shares  issued  during the year in connection  with the
exercise of stock  options.  Shareholders'  equity  increased  to $1,583.4 as of

                                       44

December  31, 2000 from  $1,327.5  million as of December  31, 1999  principally
reflecting an increase of $175.4 million in retained earnings and an increase of
$91.0 million in net unrealized appreciation of investments, partially offset by
$16.4 million in treasury shares  acquired  during the year.  Dividends of $12.9
million,  $11.0  million and $11.6 million were declared and paid by the Company
in 2001, 2000 and 1999,  respectively.  During the year ended December 31, 2000,
the Company  repurchased  0.650 million of its common shares at an average price
of $25.24  per share with all such  repurchases  occurring  in the three  months
ended  March 31,  2000,  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.
At  December  31,  2001,  2.180  million  shares  remained  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.

LIQUIDITY AND CAPITAL RESOURCES
CAPITAL.  The  Company's  business  operations  are  in  part  dependent  on the
Company's financial  strength,  and the market's perception thereof, as measured
by  shareholders'  equity,  which was $1,720.5  million and $1,583.4  million at
December  31, 2001 and 2000,  respectively.  The Company  has  flexibility  with
respect  to  capitalization  as the  result of its access to the debt and equity
markets. The Company  continuously  monitors its capital and financial position,
as well as  investment  and  security  market  conditions,  in general  and with
respect to the Company's securities,  and responds  accordingly.  On November 7,
2001,  the Company  filed a shelf  registration  statement  on Form S-3 with the
Securities  and Exchange  Commission,  which  provided for the issuance of up to
$575  million  of  common  equity.  On  February  27,  2002,  pursuant  to  this
registration  statement,  the Company  completed an offering of 5,000,000 of its
common shares at a price of $69.25 per share,  which  resulted in $346.3 million
of  proceeds  before  expenses  of  approximately  $0.5  million  related to the
offering.  The Company will use the net proceeds for working capital and general
corporate purposes.

LIQUIDITY. The Company's current investment strategy seeks to maximize after-tax
income  through a high quality,  diversified,  taxable bond and  tax-preferenced
fixed maturity portfolio,  while maintaining an adequate level of liquidity. The
Company's   mix  of  taxable  and   tax-preferenced   investments   is  adjusted
continuously,  consistent  with the Company's  current and  projected  operating
results, market conditions and tax position.  Additionally,  the Company invests
in equity  securities,  which it believes will enhance the  risk-adjusted  total
return of the investment portfolio.

The Company's liquidity requirements are met on a short-term and long-term basis
by funds  provided  by  premiums  collected,  investment  income  and  collected
reinsurance  receivables balances, and from the sale and maturity of investments
together with the  availability  of funds under the Company's  revolving  credit
facility.  The following  table shows cash flows from operating  activities,  as
well as the impacts of select  transactions  on those cash flows,  for the years
ended December 31, 2001, 2000 and 1999.

                                       45



- --------------------------------------------------------------------------------
                                                2001         2000         1999
- --------------------------------------------------------------------------------
                                                               
Cash flow from operations                     $  406.0     $   90.0     $  203.4
 Catastrophe loss payments                        32.5         44.1         28.3
 Stop Loss Agreement Recoveries (1)                -           (9.5)       (79.0)
 Net tax payments (2)                             24.9         63.7         59.6
 Non-recurring receipt of shares (3)             (25.9)         -            -
                                              ----------------------------------
  Cash flow from operations, net of
   adjustments                                $  437.5     $  188.3     $  212.3
                                              ----------------------------------

(1)      Recoveries  under  the Company's Stop Loss Agreement with  Mt. McKinley
         prior to the acquisition of Mt. McKinley.
(2)      The  reduction in net tax  payments for 2001 generally reflects the tax
         impact of  losses  arising  from the  September 11  attacks,  partially
         offset by a $35.0 million payment in connection with the Company's 1997
         tax year liabilities. The $35.0 million payment had  no  impact  on the
         Company's current year results of operations.
(3)      Non-recurring receipt of shares in a demutualized insurer.

Management believes that net cash flows from operating  activities are generally
consistent with expectations given the Company's investment  strategies,  mix of
business and the normal  variability  of premium  collections  and the payout of
loss reserves.

Proceeds from sales, calls and maturities and investment asset acquisitions were
$1,492.2  million  and  $1,767.4  million,  respectively,  in 2001  compared  to
$1,006.5 million and $2,024.6 million,  respectively, in 2000 and $941.1 million
and  $1,068.4  million,  respectively,  in 1999.  Additionally,  the  cash  flow
activity  in 2000  included  $340.1  million  of new  cash  resulting  from  the
acquisitions  of Mt.  McKinley and Everest  International  and $450.0 million in
proceeds from Holdings' offering of senior notes.

EXPOSURE TO  CATASTROPHES.  As with other  reinsurers,  the Company's  operating
results and  financial  condition  can be  adversely  affected  by volatile  and
unpredictable  natural  and other  disasters,  such as  hurricanes,  windstorms,
earthquakes,   floods,   fires,   explosions  and  terrorist  events.  Any  such
catastrophic event could generate insured losses in one or many of the Company's
treaties or lines of business,  including  property and/or  casualty  exposures.
Although  the Company  attempts  to limit its  exposure  to  acceptable  levels,
including  through  the  purchase  of  reinsurance  when  considered  to be cost
effective,  it is  possible  that  an  actual  catastrophic  event  or  multiple
catastrophic  events  could  have a  material  adverse  effect on the  financial
condition, results of operations and cash flows of the Company.

The Company employs various techniques, including licensed software modeling, to
assess its accumulated  exposure.  Such techniques are inherently more difficult
to apply to  non-property  exposures.  Accumulated  exposures  with  respect  to
property catastrophe losses are summarized in terms of the probable maximum loss
("PML").  The Company  defines PML as its  anticipated  maximum  property  loss,
taking into account contract limits,  caused by a single catastrophe affecting a
broad  contiguous  geographic  area,  such  as that  caused  by a  hurricane  or
earthquake  of such a  magnitude  that it is expected to occur once in every 100
years.

Management  estimates that the Company's greatest catastrophe exposure worldwide
from any single event is to hurricanes and earthquakes in the coastal regions of
the United  States,  where the Company  estimates it has a PML exposure,  before
reinsurance,  of  approximately  $140  million in each such region  based on its
current  book of  business.  Similarly,  management  estimates  that the largest
current  PML  exposure,  before  reinsurance,   outside  the  United  States  is
approximately  $97 million.  There can be no assurance that the Company will not

                                       46

experience losses from one or more catastrophic events that exceed, perhaps by a
substantial  amount,  its estimated PML,  particularly  if such events also give
rise to  casualty  exposures.  Nor can  there be  assurance  that the  Company's
reinsurance  program will not change or that it will respond  predictably to any
given event.

The Company employs a retrocessional approach where reinsurance may be purchased
to cover  specific  business  written  or  exposure  accumulations  or it may be
purchased as a corporate  level  retrocessional  program  covering the potential
accumulation  or  aggregation  of exposures  across some or all of the Company's
operations.  All reinsurance  purchasing  decisions  consider both the potential
coverage and market  conditions with respect to the pricing,  terms,  conditions
and  availability  of such coverage,  with the  aim  of securing  cost-effective
protection.  The level of reinsurance coverage varies over time,  reflecting the
underwriter's  and/or  Company's  view of the  changing  dynamics  of  both  the
underlying exposure and the reinsurance markets.

The  principal  components of the Company's  existing  corporate  retrocessional
protection  program as it relates to catastrophes are an accident year aggregate
excess  of loss  treaty  and the  retrocesssional  excess  of loss  coverage  of
international  exposures. For both 2000 and 2001, the Company purchased accident
year aggregate excess of loss retrocession coverage, which provides up to $175.0
million of recoveries if Everest Re's consolidated statutory basis accident year
loss ratio exceeds a loss ratio  attachment  point  provided in the contract for
the  respective  accident  years.  Each  arrangement  provides for an adjustment
premium,  which reduces the net benefit by approximately  50%, in the event that
the coverage is used. The remaining  limits  available  under these coverages is
$175.0  million  and  $11.0  million,   respectively.  The  Company's  corporate
retrocessional  protection  program  includes a two-layer  property  catastrophe
excess of loss program for losses incurred  outside of the United States,  which
provide  coverage of 58.25% of $17.5  million of losses in excess of $15 million
of losses  per  occurrence  and 70% of $20  million of losses in excess of $32.5
million of losses per occurrence. This coverage relates to a twelve-month period
beginning June 7, 2001 and the  continuation  or replacement of such coverage in
June 2002 cannot be assured.  All aspects of the retrocession  program have been
structured to permit the program to be accounted for as  reinsurance  under SFAS
No.  113.  See ITEM 1 - "Risk  Management  and  Retrocession  Arrangements"  for
further details.

If a single catastrophe were to occur in the United States that resulted in $140
million of gross losses and allocated loss adjustment  expenses ("ALAE") in 2002
(an amount  equivalent  to the Company's  PML),  management  estimates  that the
effect  (including  additional  premiums  and  retained  losses and ALAE) on the
Company's income before and after taxes would be approximately  $140 million and
$101 million, respectively.

DIVIDENDS
During 2001, 2000 and 1999, the Company declared and paid shareholder  dividends
of $12.9 million, $11.0 million and $11.6 million, respectively.

GROUP.  Under  Bermuda  law,  Group is  prohibited  from  declaring  or paying a
dividend if such payment would reduce the  realizable  value of its assets to an
amount less than the  aggregate  value of its  liabilities  and its issued share
capital and share premium (additional paid-in capital) accounts. Group's ability
to pay  dividends  and  its  operating  expenses  is  partially  dependent  upon
dividends   from  its   subsidiaries.   The  payment  of  dividends  by  insurer
subsidiaries  is limited  under  Bermuda  law and the laws of the  various  U.S.
states in which Group's  insurance and reinsurance  subsidiaries are licensed to
transact  business.  The  limitations  are  generally  based upon net income and
compliance with applicable policyholders' surplus or minimum solvency margin and

                                       47

liquidity  ratio  requirements  as determined  in  accordance  with the relevant
statutory accounting practices.

BERMUDA RE. Under Bermuda law, Bermuda Re is prohibited from declaring or paying
a dividend if it fails to meet its minimum solvency margin or minimum  liquidity
ratio  or,  if after  payment  of the  dividend,  it  fails to meet its  minimum
solvency margin or minimum liquidity ratio. As a long-term  insurer,  Bermuda Re
is also unable to declare or pay a dividend to anyone who is not a  policyholder
unless, after payment of the dividend,  the value of the assets in its long-term
business fund, as certified by its approved actuary, will exceed its liabilities
for long-term  business by at least the $250,000 minimum solvency margin.  Prior
approval of the Bermuda Minister of Finance is required if Bermuda Re's dividend
payments  would reduce its prior year-end  total  statutory  capital by 15.0% or
more. At December 31, 2001, Bermuda Re has met all requirements by a significant
amount.

HOLDINGS.  Holdings  is a holding  company  whose only  material  assets are the
capital  stock of  Everest Re and Mt.  McKinley.  Holdings'  cash flow  consists
primarily of dividends  and other  permissible  payments from Everest Re and Mt.
McKinley and  borrowings  under credit  facilities.  Holdings  depends upon such
payments  for funds  for  general  corporate  purposes,  including  its debt and
operating expense obligations.

On March 14,  2000,  Holdings  completed  public  offerings  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 2000, the net
proceeds of these offerings and additional funds were distributed by Holdings to
Group. Interest expense incurred in connection with these senior notes was $38.9
million and $30.9 million at December 31, 2001 and 2000, respectively.

On December 21, 1999, Holdings entered into a three-year senior revolving credit
facility with a syndicate of lenders (the "Credit Facility"), which replaced its
prior credit  facility  which had been extended in June 1999 and increased  from
$50.0 million to $75.0 million on November 9, 1999. First Union National Bank is
the  administrative  agent for the Credit Facility.  The Credit Facility is used
for liquidity and general corporate  purposes.  The Credit Facility provides for
the  borrowing  of up to $150.0  million  with  interest  at a rate  selected by
Holdings equal to either (1) the Base Rate (as defined below) or (2) 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 to $150.0  million.
The amount of margin and the fees  payable for the Credit  Facility  depend upon
Holding's  senior  unsecured  debt  rating.   Group  has  guaranteed   Holdings'
obligations under the Credit Facility.

The Credit Facility  requires the Company 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 future  aggregate  net income  and 25% of future  aggregate
capital contributions.  The Company was in compliance with these requirements at
December 31, 2001.

At December 31, 2001 and 2000,  Holdings had  outstanding  borrowings  under the
Credit  Facility of $105.0 million and $235.0  million,  respectively.  Interest
expense  incurred in connection with these  borrowings was $7.1 million and $8.5
million at December 31, 2001 and 2000, respectively.

                                       48

EVEREST  RE. The  payment of  dividends  to Holdings by Everest Re is subject to
limitations   imposed  by  the  Delaware   Insurance  Code.   Based  upon  these
restrictions, the maximum amount that will be available for payment of dividends
to Holdings  by Everest Re in 2002  without  the prior  approval  of  regulatory
authorities  is $129.4  million.  Everest  Re's  future cash flow  available  to
Holdings may be  influenced  by a variety of factors,  including  changes in the
property and  casualty  reinsurance  market,  Everest  Re's  financial  results,
insurance  regulatory  changes and changes in general economic  conditions.  The
availability  of such cash flow to Holdings  could also be influenced  by, among
other things,  changes in the limitations imposed by the Delaware Insurance Code
on the  payment of  dividends  by Everest  Re.  Holdings  expects  that,  absent
significant catastrophe losses, such restrictions should not affect Everest Re's
ability to declare and pay  dividends  sufficient to support  Holdings'  general
corporate needs.

MARKET SENSITIVE INSTRUMENTS
The Securities and Exchange Commission  Financial Reporting Release #48 requires
registrants  to  clarify  and  expand  upon  the  existing  financial  statement
disclosure   requirements  for  derivative  financial  instruments,   derivative
commodity instruments,  and other financial instruments  (collectively,  "market
sensitive instruments").

The Company's  current  investment  strategy seeks to maximize  after-tax income
through a high quality, diversified,  taxable and tax-preferenced fixed maturity
portfolio,  while maintaining an adequate level of liquidity.  The Company's mix
of taxable and tax-preferenced investments is adjusted continuously,  consistent
with its current and projected  operating results,  market  conditions,  and tax
position.  The fixed  maturities  in the  investment  portfolio are comprised of
non-trading available for sale securities.  Additionally, the Company invests in
equity securities, which it believes will enhance the risk-adjusted total return
of the investment  portfolio.  The Company has also engaged in a small number of
credit default swaps and specialized  equity options,  the market sensitivity of
which is believed to be immaterial.

The overall  investment  strategy considers the scope of present and anticipated
Company operations.  In particular,  estimates of the financial impact resulting
from  non-investment  asset  and  liability  transactions,   together  with  the
Company's  capital  structure  and  other  factors,  are used to  develop  a net
liability analysis.  This analysis includes estimated payout characteristics for
which the  investments  of the  Company  provide  liquidity.  This  analysis  is
considered  in the  development  of  specific  investment  strategies  for asset
allocation,  duration and credit quality. The change in overall market sensitive
risk exposure  principally reflects the asset changes that took place during the
year with no material change in the underlying risk characteristics.

The Company's $5.8 billion  investment  portfolio is comprised of fixed maturity
securities  that are subject to interest  rate risk and  foreign  currency  rate
risk, and equity securities that are subject to equity price risk. The impact of
these risks in the investment portfolio is generally mitigated by changes in the
value of operating assets and liabilities and their associated  income statement
impact.

Interest  rate  risk is the  potential  change  in value of the  fixed  maturity
portfolio  due  to  change  in  market  interest  rates.  Further,  it  includes
prepayment risk in a declining  interest rate  environment on the $728.6 million
of the $5.6 billion fixed maturity portfolio,  which consists of mortgage-backed
securities.   Prepayment  risk  results  from  potential  accelerated  principal
payments  that  shorten the average  life and thus,  the  expected  yield of the
security.

The tables below display the potential  impact of market value  fluctuations and
after-tax unrealized appreciation on the fixed maturity portfolio as of December
31, 2001 and 2000 based on parallel 200 basis point shifts in interest  rates up

                                       49

and down in 100 basis point  increments.  For legal entities with a U.S.  dollar
functional currency,  this modeling was performed on each security individually.
To generate appropriate price estimates on mortgage-backed  securities,  changes
in prepayment  expectations under different interest rate environments are taken
into account. For legal entities with a non-U.S. dollar functional currency, the
effective  duration of the involved  portfolio of securities was used as a proxy
for the market value change under the various  interest  rate change  scenarios.
All amounts are in U.S. dollars and are presented in millions.


                                      2001
                       INTEREST RATE SHIFT IN BASIS POINTS
- ------------------------------------------------------------------------------------
                             -200        -100          0           100         200
- ------------------------------------------------------------------------------------
                                                            
Total Market Value         $ 6,332.1   $ 5,957.7   $ 5,610.4   $ 5,283.2   $ 4,982.7

Market Value Change
 from Base (%)                  12.9%        6.2%        0.0%       (5.8%)     (11.2%)

Change in Unrealized
 Appreciation After-tax
 from Base ($)             $   521.1   $   250.8   $       -     $(236.6)  $  (454.2)



                                      2000
                       INTEREST RATE SHIFT IN BASIS POINTS
- ------------------------------------------------------------------------------------
                             -200        -100          0           100         200
- ------------------------------------------------------------------------------------
                                                            
Total Market Value         $ 5,938.8   $ 5,633.5   $ 5,350.4   $ 5,073.1   $ 4,809.8

Market Value Change from
Base (%)                        11.0%        5.3%        0.0%       (5.2%)     (10.1%)

Change in Unrealized
 Appreciation After-tax
 from Base ($)             $   417.9   $   201.3   $       -   $  (197.9)  $  (386.5)


Foreign  currency  rate risk is the potential  change in value,  income and cash
flow  arising from  adverse  changes in foreign  currency  exchange  rates.  The
Company's  foreign  operations  each  maintain  capital in the  currency  of the
country of its geographic location consistent with local regulatory  guidelines.
Generally, the Company prefers to maintain the capital of its foreign operations
in U.S.  dollar  assets  although  this  varies by  regulatory  jurisdiction  in
accordance with market needs. Each foreign operation may conduct business in its
local currency as well as the currency of other  countries in which it operates.
The primary  foreign  currency  exposures are the Canadian  Dollar,  the British
Pound Sterling and the Euro for these foreign operations.  The Company mitigates
foreign exchange  exposure by a general matching of the currency and duration of
its  assets to its  corresponding  operating  liabilities.  In  accordance  with
Financial  Accounting  Standards Board Statement No. 52, the Company  translates
the assets,  liabilities and income of non-U.S. dollar functional currency legal
entities to the U.S. dollar.  This translation amount is reported as a component
of other comprehensive income. The primary functional foreign currency exposures
are the Canadian  Dollar,  the Belgian Franc and the British Pound  Sterling for
these foreign operations.

                                       50

The tables  below  display the  potential  impact of a parallel 20% increase and
decrease in foreign  exchange rates on the valuation of invested  assets subject
to foreign currency exposure in 10% increments as of December 31, 2001 and 2000.
This analysis  includes the after-tax impact of translation  from  transactional
currency to functional  currency as well as the after-tax  impact of translation
from functional currency to the U.S. dollar reporting currency.  All amounts are
in U.S. dollars and are presented in millions.


                                      2001
                   CHANGE IN FOREIGN EXCHANGE RATES IN PERCENT
- ---------------------------------------------------------------------------------
                               -20%       -10%        0%         10%        20%
- ---------------------------------------------------------------------------------
                                                           
Total After-tax Foreign
 Exchange Exposure           ($  40.7)  ($  21.6)   $    -    $   23.3    $  47.9




                                      2000
                   CHANGE IN FOREIGN EXCHANGE RATES IN PERCENT
- ---------------------------------------------------------------------------------
                               -20%       -10%        0%         10%        20%
- ---------------------------------------------------------------------------------
                                                           
Total After-tax Foreign
 Exchange Exposure           ($  42.9)  ($  22.5)   $    -    $   24.2    $  49.5


Equity  risk is the  potential  change in market  value of the common  stock and
preferred  stock  portfolios  arising from changing  equity prices.  The Company
invests in index mutual funds and high quality common and preferred  stocks that
are traded on the major exchanges in the United States. The primary objective in
managing the $67.3  million  equity  portfolio is to provide  long-term  capital
growth through market appreciation and income.

The tables  below  display the impact on market value and  after-tax  unrealized
appreciation  of a 20% change in equity prices up and down in 10%  increments as
of December 31, 2001 and 2000. All amounts are in U.S. dollars and are presented
in millions.


                                      2001
                       CHANGE IN EQUITY VALUES IN PERCENT
- ---------------------------------------------------------------------------------
                               -20%        -10%        0%        10%        20%
- ---------------------------------------------------------------------------------
                                                           
Market Value of the
 Equity Portfolio             $  53.8     $  60.6   $  67.3    $  74.0    $  80.8

After-tax Change in
 Unrealized Appreciation         (8.8)       (4.4)        -        4.4        8.8




                                      2000
                       CHANGE IN EQUITY VALUES IN PERCENT
- ---------------------------------------------------------------------------------
                               -20%       -10%         0%        10%        20%
- ---------------------------------------------------------------------------------
                                                           
Market Value of the
 Equity Portfolio             $  29.2    $  32.8    $  36.5    $  40.1    $  43.8

After-tax Change in
 Unrealized Appreciation         (4.7)      (2.4)         -        2.4        4.7


                                       51

SAFE HARBOR DISCLOSURE
This report contains  forward-looking  statements within the meaning of the U.S.
federal securities laws. The Company intends these forward-looking statements to
be covered by the safe harbor provisions for  forward-looking  statements in the
federal  securities  laws. In some cases,  these statements can be identified by
the use of  forward-looking  words  such as "may",  "will",  "should",  "could",
"anticipate",  "estimate",  "expect", "plan", "believe", "predict",  "potential"
and  "intend".  Forward-looking  statements  contained  in this  report  include
information regarding the Company's reserves for losses and LAE and estimates of
the Company's catastrophe exposure.  Forward-looking statements only reflect the
Company's  expectations and are not guarantees of performance.  These statements
involve  risks,  uncertainties  and  assumptions.  Actual  events or results may
differ materially from the Company's expectations.  Important factors that could
cause actual  events or results to be  materially  different  from the Company's
expectations include those discussed below under the caption "Risk Factors". The
Company   undertakes   no   obligation   to  update  or  revise   publicly   any
forward-looking  statements,  whether  as a result  of new  information,  future
events or otherwise.

RISK FACTORS
The following  risk factors,  in addition to the other  information  provided in
this report,  should be considered  when  evaluating the Company.  The risks and
uncertainties described below are not the only ones the Company faces. There may
be additional  risks and  uncertainties.  If any of the following risks actually
occur,  the  Company's  business,  financial  condition or results of operations
could  be  materially  and  adversely  affected  and the  trading  price  of the
Company's common shares could decline significantly.

THE COMPANY'S RESULTS MAY FLUCTUATE AS A RESULT OF FACTORS  GENERALLY  AFFECTING
THE INSURANCE AND REINSURANCE INDUSTRY.

The results of companies in the insurance and reinsurance industry  historically
have been subject to significant  fluctuations and  uncertainties.  Factors that
affect the  industry  in  general  could  also  cause the  Company's  results to
fluctuate. The industry's profitability can be affected significantly by:

   o    fluctuations in interest rates, inflationary pressures and other changes
        in the investment environment, which  affect returns on invested capital
        and may impact the ultimate payout of loss amounts;

   o    rising  levels  of  actual  costs that are not known by companies at the
        time they price their products;

   o    volatile and  unpredictable  developments, including weather-related and
        other natural catastrophes;

   o    events like the September 11, 2001 attacks,  which affect the  insurance
        and reinsurance markets generally;

   o    changes in reserves  resulting from  different types of claims  that may
        arise and the  development of judicial  interpretations relating to  the
        scope of insurers' liability; and

   o    the overall level of economic  activity and  the competitive environment
        in the industry.

                                       52

IF THE COMPANY'S  LOSS RESERVES ARE  INADEQUATE TO MEET ITS ACTUAL  LOSSES,  THE
COMPANY'S NET INCOME WOULD BE REDUCED OR IT COULD INCUR A LOSS.

The Company is required to  maintain  reserves to cover its  estimated  ultimate
liability  of  losses  and  loss  adjustment  expenses  for  both  reported  and
unreported  claims  incurred.  These  reserves  are only  estimates  of what the
Company thinks the settlement  and  administration  of claims will cost based on
facts and circumstances known to the Company.  Because of the uncertainties that
surround  estimating  loss reserves and loss  adjustment  expenses,  the Company
cannot be certain that ultimate losses will not exceed these estimates of losses
and loss  adjustment  reserves.  If the Company's  reserves are  insufficient to
cover its actual losses and loss adjustment expenses,  the Company would have to
augment its reserves and incur a charge to its earnings.  These charges could be
material.  The  difficulty  in estimating  the  Company's  reserves is increased
because the Company's loss reserves include reserves for potential  asbestos and
environmental liabilities. Asbestos and environmental liabilities are especially
hard to estimate for many reasons,  including the long waiting  periods  between
exposure and  manifestation of any bodily injury or property damage,  difficulty
in identifying the source of the asbestos or environmental  contamination,  long
reporting  delays  and  difficulty  in  properly  allocating  liability  for the
asbestos or environmental damage.

THE COMPANY'S  INABILITY TO ASSESS UNDERWRITING RISK ACCURATELY COULD REDUCE ITS
NET INCOME.

The Company's success is dependent on its ability to assess accurately the risks
associated  with the  businesses  on which the risk is retained.  If the Company
fails to  assess  accurately  the  risks it  retains,  the  Company  may fail to
establish appropriate premium rates and the Company's reserves may be inadequate
to cover its losses,  requiring augmentation of the Company's reserves, which in
turn, could reduce the Company's net income.

DECREASES IN RATES FOR PROPERTY AND CASUALTY  REINSURANCE  AND  INSURANCE  COULD
REDUCE THE COMPANY'S NET INCOME.

The Company  primarily  writes property and casualty  reinsurance and insurance.
The property and casualty industry historically has been highly cyclical.  Rates
for property and casualty  reinsurance and insurance are influenced primarily by
factors that are outside of the Company's control.  Any significant  decrease in
the rates for property and casualty  insurance or  reinsurance  could reduce the
Company's net income.

IF RATING AGENCIES  DOWNGRADE THEIR RATINGS OF THE COMPANY'S  INSURANCE  COMPANY
SUBSIDIARIES,  THE COMPANY'S FUTURE PROSPECTS FOR GROWTH AND PROFITABILITY COULD
BE SIGNIFICANTLY AND ADVERSELY AFFECTED.

The Company's insurance company subsidiaries, other than Mt. McKinley, currently
hold an A+ ("Superior") financial strength rating from A.M. Best Company, an AA-
("Very  Strong")  financial  strength  rating  from  Standard  & Poor's  Ratings
Services  and  an Aa3  ("Excellent")  financial  strength  rating  from  Moody's
Investors  Service,  Inc.  Financial  strength  ratings are used by insurers and
reinsurance and insurance  intermediaries as an important means of assessing the
financial  strength  and quality of  reinsurers.  In  addition,  the rating of a
company  purchasing  reinsurance  may be  adversely  affected by an  unfavorable
rating or the lack of a rating of its  reinsurer.  A downgrade or  withdrawal of
any of these ratings might adversely affect the Company's  ability to market its
insurance products and would have a significant and adverse effect on its future
prospects for growth and profitability.

                                       53

THE COMPANY'S REINSURERS MAY NOT SATISFY THEIR OBLIGATIONS.

The Company is subject to credit risk with respect to its reinsurers because the
transfer of risk to a reinsurer does not relieve the Company of its liability to
the insured.  In addition,  reinsurers  may be unwilling to pay the Company even
though  they  are able to do so.  The  failure  of one or more of the  Company's
reinsurers  to honor their  obligations  in a timely  fashion  would  impact the
Company's  cash flow and reduce its net  income and could  cause the  Company to
incur a significant loss.

IF  THE  COMPANY  IS  UNABLE  TO  PURCHASE  REINSURANCE  AND  TRANSFER  RISK  TO
REINSURERS, ITS NET INCOME COULD BE REDUCED OR THE COMPANY COULD INCUR A LOSS.

The Company  attempts  to limit its risk of loss by  purchasing  reinsurance  to
transfer  a  portion  of the  risks it  assumes.  The  availability  and cost of
reinsurance is subject to market conditions,  which are outside of the Company's
control.  As a result,  the  Company  may not be able to  successfully  purchase
reinsurance  and  transfer  risk  through  reinsurance  arrangements.  A lack of
available  reinsurance  might  adversely  affect the  marketing of the Company's
programs  and/or  force the  Company  to  retain  all or a part of the risk that
cannot be  reinsured.  If the Company  were  required to retain  these risks and
ultimately  pay claims with respect to these  risks,  the  Company's  net income
could be reduced or the Company could incur a loss.

THE COMPANY'S  INDUSTRY IS HIGHLY COMPETITIVE AND THE COMPANY MAY NOT BE ABLE TO
COMPETE SUCCESSFULLY IN THE FUTURE.

The Company's  industry is highly  competitive and has experienced  severe price
competition  over the last  several  years.  The Company  competes in the United
States and  international  markets  with  domestic and  international  insurance
companies.  Some of these competitors have greater financial  resources than the
Company,  have been  operating for longer than the Company and have  established
long-term and continuing business relationships  throughout the industry,  which
can be a significant  competitive advantage. In addition, the Company expects to
face further  competition in the future.  The Company may not be able to compete
successfully in the future.

THE COMPANY IS DEPENDENT ON ITS KEY PERSONNEL.

The  Company's  success  has been,  and will  continue to be,  dependent  on its
ability to retain the  services of its existing  key  executive  officers and to
attract and retain additional qualified personnel in the future. The loss of the
services  of any of its key  executive  officers  or the  inability  to hire and
retain other highly qualified personnel in the future could adversely affect the
Company's  ability to conduct its  business.  This  dependency  is  particularly
important  for the  Company's  Bermuda  operations  where,  under  Bermuda  law,
non-Bermudians, other than spouses of Bermudians, are not permitted to engage in
any gainful  occupation  in Bermuda  without a work permit issued by the Bermuda
government.  A work permit is only  granted or extended if the employer can show
that, after proper public advertisement,  no Bermudian or spouse of a Bermudian,
is  available  who meets the minimum  standards  for the  position.  The Bermuda
government  recently announced a new policy that places a six-year term limit on
individuals  with work  permits,  subject to  specified  exemptions  for persons
deemed to be key employees.

THE VALUE OF THE COMPANY'S  INVESTMENT  PORTFOLIO AND THE  INVESTMENT  INCOME IT
RECEIVES FROM THAT  PORTFOLIO  COULD DECLINE AS A RESULT OF MARKET  FLUCTUATIONS
AND ECONOMIC CONDITIONS.

                                       54

A significant  portion of the Company's  investment  portfolio consists of fixed
income securities and a smaller portion consists of equity securities.  Both the
fair market  value of these assets and the  investment  income from these assets
fluctuate depending on general economic and market conditions.  For example, the
fair market value of the Company's fixed income securities  generally  increases
or decreases in an inverse relationship with fluctuations in interest rates. The
fair market value of the Company's fixed income  securities can also decrease as
a result of any downturn in the business cycle that causes the credit quality of
those  securities to  deteriorate.  The net  investment  income that the Company
realizes  from future  investments  in fixed income  securities  will  generally
increase or decrease with interest rates.  Interest rate  fluctuations  can also
cause net investment income from investments that carry prepayment risk, such as
mortgage-backed  and other  asset-backed  securities,  to differ from the income
anticipated from those  securities at the time the Company bought them.  Because
all of the Company's securities are classified as available for sale, changes in
the market value of the  Company's  securities  are  reflected in its  financial
statements.  Similar treatment is not available for liabilities.  As a result, a
decline in the value of the securities in the Company's  portfolio  could reduce
its net income or cause the Company to incur a loss.

INSURANCE LAWS AND REGULATIONS RESTRICT THE COMPANY'S ABILITY TO OPERATE.

The Company is subject to  extensive  regulation  under U.S.,  state and foreign
insurance laws. These laws limit the amount of dividends that can be paid to the
Company by its operating  subsidiaries,  impose  restrictions  on the amount and
type of investments that they can hold,  prescribe  solvency standards that must
be met and maintained by them and require them to maintain reserves.  These laws
also require disclosure of material intercompany  transactions and require prior
approval  of  certain   "extraordinary"   transactions.   These  "extraordinary"
transactions include declaring dividends from operating subsidiaries that exceed
statutory  thresholds.  These laws also generally require approval of changes of
control.  The  Company's  failure to comply with these laws could  subject it to
fines and penalties and restrict it from conducting business. The application of
these laws could affect the Company's  liquidity and ability to pay dividends on
its  common  shares  and could  restrict  the  Company's  ability  to expand its
business  operations  through  acquisitions  involving the  Company's  insurance
subsidiaries.

FAILURE TO COMPLY  WITH  INSURANCE  LAWS AND  REGULATIONS  COULD HAVE A MATERIAL
ADVERSE EFFECT ON THE COMPANY'S BUSINESS.

The Company cannot assure that it has or can maintain all required  licenses and
approvals  or that  its  business  fully  complies  with  the  wide  variety  of
applicable laws and regulations or the relevant  authority's  interpretation  of
the  laws  and  regulations.  In  addition,  some  regulatory  authorities  have
relatively broad discretion to grant, renew or revoke licenses and approvals. If
the Company does not have the requisite  licenses and approvals or do not comply
with applicable regulatory  requirements,  the insurance regulatory  authorities
could preclude or  temporarily  suspend the Company from carrying on some or all
of its  activities  or monetarily  penalize the Company.  These types of actions
could have a material adverse effect on the Company's business.

THE COMPANY'S  HOLDING COMPANY  STRUCTURE COULD PREVENT IT FROM PAYING DIVIDENDS
ON ITS COMMON SHARES.

Group is a holding company whose most significant assets consist of the stock of
its operating subsidiaries.  Thus, the Company's ability to pay dividends on its
common  shares in the future may be  dependent on the earnings and cash flows of
the Company's  subsidiaries and the ability of the subsidiaries to pay dividends
or to  advance  or repay  funds to Group.  This  ability  is  subject to general

                                       55

economic,  financial,  competitive,  regulatory  and other  factors  beyond  the
Company's control. Payment of dividends and advances and repayments from some of
the Company's  operating  subsidiaries  are regulated by U.S., state and foreign
insurance  laws and  regulatory  restrictions,  including  minimum  solvency and
liquidity thresholds.  Accordingly, the Company's operating subsidiaries may not
be able to pay dividends or advance or repay funds to Group in the future, which
could  prevent the Company from paying  dividends  or making  other  payments or
distributions on its securities.

THE COMPANY  MAY  EXPERIENCE  EXCHANGE  LOSSES IF IT DOES NOT MANAGE ITS FOREIGN
CURRENCY EXPOSURE PROPERLY.

The Company's  functional  currency is the United States  dollar.  However,  the
Company  writes a portion of its business and receives a portion of its premiums
in currencies  other than United States  dollars.  The Company also  maintains a
portion of its  investment  portfolio in  investments  denominated in currencies
other than United  States  dollars.  Consequently,  the  Company may  experience
exchange  losses if its foreign  currency  exposure is not  properly  managed or
otherwise hedged. If the Company seeks to hedge its foreign currency exposure by
using forward foreign currency exchange contracts or currency swaps, the Company
will be subject to the risk that the counter parties to those  arrangements will
fail to  perform,  or that  those  arrangements  will not  precisely  offset the
Company's exposure.

IF U.S. TAX LAW CHANGES, THE COMPANY'S NET INCOME MAY BE REDUCED.

In the last few years,  some members of Congress have  expressed  concern over a
competitive advantage that  foreign-controlled  insurers and reinsurers may have
over U.S.-controlled  insurers and reinsurers due to the purchase of reinsurance
by U.S.  insurers  from  affiliates  operating  in some  foreign  jurisdictions,
including Bermuda. Legislation has been proposed in Congress that might increase
the U.S.  tax burden on some of these  transactions.  The Company  does not know
whether this  legislation or any similar  legislation  will ever be enacted into
law. If it were  enacted,  the U.S. tax burden on some  business  ceded from the
Company's licensed U.S. insurance subsidiaries to some offshore reinsurers could
be increased. This could reduce the Company's net income.

Recently,  some members of Congress have introduced legislation designed to curb
the expatriation of U.S. corporations to low-tax jurisdictions, such as Bermuda,
in  transactions  which  leave  a  substantial  percentage  of the  former  U.S.
corporation's  activities  in the U.S. and in which the former U.S.  corporation
has very  little  activity in its new home  jurisdiction.  At least one of these
proposals would apply to corporations,  such as the Company,  which  expatriated
several  years ago.  The  legislation,  if  adopted,  would treat the Company as
subject  to tax in the  United  States  as if it  were a U.S.  corporation.  The
Company does not know whether this  legislation or any similar  legislation will
ever be enacted  into law. If it were enacted and applied  retroactively  to the
Company,  the Company could become subject to U.S. taxes, which could reduce the
Company's net income.

GROUP AND/OR BERMUDA RE MAY BE SUBJECT TO U.S. CORPORATE INCOME TAX, WHICH WOULD
REDUCE THE COMPANY'S NET INCOME.

The income of Bermuda Re is a  significant  portion of the  Company's  worldwide
income from operations.  The Company has established  guidelines for the conduct
of its Bermuda  operations  that are  designed to ensure that  Bermuda Re is not
engaged in the conduct of a trade or business in the United States. Based on its
compliance with those  guidelines,  the Company  believes that Bermuda Re should
not be required to pay U.S.  corporate income tax, other than withholding tax on
U.S. source dividend income.  However,  if the IRS  successfully  contended that

                                       56

Bermuda Re was engaged in a trade or business in the United  States,  Bermuda Re
would be required to pay U.S. corporate income tax on any income that is subject
to the taxing  jurisdiction  of the United States,  and possibly the U.S. branch
profits tax. Even if the IRS successfully  contended that Bermuda Re was engaged
in a U.S. trade or business,  the U.S.-Bermuda tax treaty would preclude the IRS
from  taxing  Bermuda  Re's  income  except to the extent  that its income  were
attributable to a permanent  establishment  maintained by that  subsidiary.  The
Company does not believe that  Bermuda Re has a permanent  establishment  in the
United States or any material income  attributable to a permanent  establishment
in the United States. If the IRS successfully contended that Bermuda Re did have
income attributable to a permanent  establishment in the United States, it would
be subject to U.S. tax on that income.

The Company  conducts its Barbados  operations in a manner  designed to minimize
the  Company's  U.S.  tax  exposure.  Based  on the  Company's  compliance  with
guidelines designed to ensure that it generates only immaterial amounts, if any,
of income that is subject to the taxing  jurisdiction of the United States,  the
Company believes that it should be required to pay only immaterial  amounts,  if
any, of U.S.  corporate  income tax, other than  withholding  tax on U.S. source
dividend income. However, if the IRS successfully contended that the Company had
material  amounts of income  that is subject to the taxing  jurisdiction  of the
United States, the Company would be required to pay U.S. corporate income tax on
that  income,  and  possibly  the  U.S.  branch  profits  tax.  Even  if the IRS
successfully  contended that the Company had material  amounts of income that is
subject to the taxing  jurisdiction of the United States,  the U.S.-Barbados tax
treaty would  preclude the IRS from taxing the Company's  income,  except to the
extent that its income were attributable to a permanent establishment maintained
in the United States.  The Company does not believe that it has material amounts
of income attributable to a permanent establishment in the United States. If the
IRS  successfully   contended,   however,  that  the  Company  did  have  income
attributable  to a permanent  establishment  in the United  States,  the Company
would be subject to U.S.  tax on that  income.  If Bermuda Re became  subject to
U.S.  income tax on its income or if the Company became  subject to U.S.  income
tax on more than immaterial  amounts of income,  the Company's income could also
be subject to the U.S.  branch profits tax. In that event,  Group and Bermuda Re
would be subject to taxation at a higher  combined  effective  rate than if they
were  organized  as U.S.  corporations.  The  combined  effect  of the 35%  U.S.
corporate  income tax rate and the 30% branch profits tax rate is a net tax rate
of 54.5%. The imposition of these taxes would reduce the Company's net income.

HOLDERS  OF THE  COMPANY'S  COMMON  SHARES  COULD BE  SUBJECT  TO U.S.  TAXES ON
UNDISTRIBUTED INCOME OF GROUP AND/OR BERMUDA RE.

U.S. holders of the Company's common shares generally will not be subject to any
U.S. tax until they receive a distribution from Group or dispose of their common
shares.  However,  special provisions of the U.S. Internal Revenue Code of 1986,
which the  Company  refers to in this  document  as the Code,  may apply to U.S.
taxpayers who  directly,  indirectly  or by  attribution  own 10% or more of the
total  combined  voting  power of all classes of share  capital of Group  and/or
Bermuda Re. Under these provisions,  those taxpayers  generally will be required
to include in their  income  their pro rata share of the income of Group  and/or
Bermuda Re as earned,  even if not  distributed.  The Company has  attempted  to
avoid having its shareholders become subject to these provisions by including in
the Company's bye-laws  provisions that limit the ownership of the common shares
to levels that will not subject U.S.  shareholders to U.S. tax on  undistributed
income under these  provisions.  Based on these bye-laws,  the Company  believes
that its shareholders should not be subject to U.S. tax on undistributed income.
In  addition,  special  provisions  of the Code  apply to U.S.  persons  who are

                                       57

shareholders of a foreign  insurance  company and have related person  insurance
income allocated to them. Related person insurance income, often called RPII, is
investment  income  and  premium  income  derived  from the  direct or  indirect
insurance or reinsurance of the risk of:

   o    any U.S. tax payer who directly or indirectly through  foreign  entities
        owns shares of a foreign insurance company; or

   o    any person related to a U.S. taxpayer meeting the above definition.

The RPII  provisions  of the Code could apply to U.S.  taxpayers  who  directly,
indirectly or by attribution own any shares of Bermuda Re if:

   o    25% or more of the value or voting power of the share capital of Bermuda
        Re is owned directly, indirectly or by attribution by U.S. taxpayers;

   o    20% or more of  the  value  or  voting  power of the  share  capital  of
        Bermuda Re  is  owned  directly, indirectly  or by  attribution  by U.S.
        taxpayers, or  persons related to U.S. taxpayers,  who  are  insured  or
        reinsured by Bermuda Re; and

   o    Bermuda Re  has  gross  RPII equal to 20% or more of its gross insurance
        income.

The Company  currently  believes that less than 20% of the value or voting power
of  the  share  capital  of  Bermuda  Re is  owned  directly,  indirectly  or by
attribution by U.S.  taxpayers  insured or reinsured by it or persons related to
those  taxpayers,  and/or  that less than 20% of the gross  insurance  income of
Bermuda Re for any taxable year will  constitute  RPII.  However,  if neither of
these conditions is satisfied, since the Company's U.S. shareholders are treated
by the Code as indirectly  owning shares of Bermuda Re, they will be required to
include in their  income  their pro rata  share of Bermuda  Re's RPII as earned,
even if not distributed.

GAINS  RESULTING  FROM  THE  SALE  OF  THE  COMPANY'S   COMMON  SHARES  BY  U.S.
SHAREHOLDERS COULD BE TAXED IN THE U.S. AS DIVIDENDS.

Generally,  a U.S.  shareholder will realize capital gain or loss on the sale or
exchange of the common  shares.  However,  the IRS could  contend  that  special
provisions  of the  Code  apply  and that the  amount  of any gain  equal to the
Company's  allocable untaxed earnings and profits should be taxed as a dividend.
If the IRS  successfully  contended that those  provisions apply to the Company,
shareholders  would be taxed on that amount of gain at the rates  applicable  to
ordinary  income  rather than the lower rates  applicable  to long-term  capital
gains. Assuming that none of the Company's non- U.S. subsidiaries have any RPII,
the Company  believes that these  provisions of the Code should not apply to the
disposition of any common shares by a U.S.  shareholder  who holds less than 10%
of the outstanding common shares.

THE ORGANIZATION FOR ECONOMIC COOPERATION AND DEVELOPMENT AND THE EUROPEAN UNION
ARE CONSIDERING  MEASURES THAT MIGHT INCREASE THE COMPANY'S TAXES AND REDUCE ITS
NET INCOME.

The Organization for Economic Cooperation and Development and the European Union
are considering  measures to limit harmful tax  competition.  These measures are
largely directed at counteracting the effects of tax havens and preferential tax
regimes in  countries  around  the world.  If these  measures  are  adopted by a
substantial  number of member  countries  and if either  Bermuda or  Barbados is
considered  to be engaged in  harmful  tax  competition,  the  Company  might be
subject to additional taxes, which would reduce its net income. In May 2000, the
government of Bermuda made commitments to the OECD that reduce the likelihood of

                                       58

its being  considered a tax haven.  In January 2002,  the government of Barbados
announced a similar agreement with the OECD.

GROUP AND/OR  BERMUDA RE MAY BECOME  SUBJECT TO BERMUDA TAX,  WHICH WOULD REDUCE
THE COMPANY'S NET INCOME.

Group and Bermuda Re currently  are not subject to income or capital gains taxes
in Bermuda.  Both companies have received an assurance from the Bermuda Minister
of Finance under The Exempted Undertakings Tax Protection Act 1966 of Bermuda to
the effect that if any  legislation  is enacted in Bermuda  that imposes any tax
computed  on  profits or income,  or  computed  on any  capital  asset,  gain or
appreciation,  or any tax in the nature of estate duty or inheritance  tax, then
that tax will not apply to them or to any of their  operations  or their shares,
debentures or other  obligations  until March 28, 2016.  This assurance does not
prevent the application of any of those taxes to persons ordinarily  resident in
Bermuda  and does not prevent the  imposition  of any tax payable in  accordance
with the provisions of The Land Tax Act of 1967 of Bermuda or otherwise  payable
in  relation to any  property  leased to the  Company.  There are  currently  no
procedures for extending  these  assurances.  As a result,  Group and Bermuda Re
could be subject to taxes in Bermuda  after March 28,  2016,  which could reduce
the Company's net income.

GROUP MAY BECOME  SUBJECT TO BARBADOS TAX,  WHICH WOULD REDUCE THE COMPANY'S NET
INCOME.

Group has obtained an international  business company license under the Barbados
International  Business Companies Act, 1991-24.  Based on this license, Group is
entitled to special tax benefits,  including a preferred  rate of tax on profits
and gains and an exemption  from  withholding  tax in respect of any  dividends,
interest,  royalties,  fees or  management  fees  deemed  to be paid to  another
international  business  company or to a person not resident in Barbados.  Group
has also  obtained  from the  Ministry of Economic  Development  a fifteen  year
guarantee in accordance with Section 27 of the International  Business Companies
Act with respect to its continued  eligibility for this preferred  status.  This
guarantee is applicable until 2014 and is subject to negative resolution,  which
means that this  guarantee  can be revoked at any time.  In addition,  there are
currently no procedures for extending this guarantee.  As a result,  Group could
be  ineligible  for these  benefits  after that  period,  which could reduce the
Company's net income.

THE COMPANY'S NET INCOME WILL BE REDUCED IF U.S.  EXCISE AND  WITHHOLDING  TAXES
ARE INCREASED.

Bermuda Re is subject to an excise tax on reinsurance and insurance  premiums it
collects  with  respect  to risks  located in the United  States.  In  addition,
Bermuda Re may be subject to  withholding  tax on  dividend  income  from United
States  sources.  These taxes could increase and other taxes could be imposed in
the future on Bermuda  re's  business,  which  could  reduce the  Company's  net
income.

REGULATORY CHALLENGES IN THE UNITED STATES COULD ADVERSELY AFFECT THE ABILITY OF
BERMUDA RE TO CONDUCT BUSINESS.

Bermuda Re does not intend to be licensed or admitted as an insurer or reinsurer
in any U.S.  jurisdiction.  Under  current  law,  Bermuda Re  generally  will be
permitted to reinsure U.S.  risks from its office in Bermuda  without  obtaining
those licenses.  However, the insurance and reinsurance regulatory framework has
become subject to increased scrutiny. In the past, there have been congressional
and other initiatives in the United States regarding  increased  supervision and
regulation  of the  insurance  industry,  including  proposals to supervise  and

                                       59

regulate  reinsurers  domiciled outside the United States. If Bermuda Re were to
become  subject to any insurance  laws of the United States or any U.S. state at
any time in the  future,  it might be  required  to post  deposits  or  maintain
minimum  surplus  levels  and  might be  prohibited  from  engaging  in lines of
business or from writing types of policies. Complying with those laws could have
a material  adverse effect on the Company's  ability to conduct  business in the
Bermuda market.

BERMUDA RE MAY NEED TO BE LICENSED OR ADMITTED IN  ADDITIONAL  JURISDICTIONS  TO
DEVELOP ITS BUSINESS.

As Bermuda Re's business  develops,  it will monitor the need to obtain licenses
in jurisdictions other than Bermuda in order to comply with applicable law or to
be able to engage  in  additional  insurance-related  activities.  In  addition,
Bermuda Re may be at a competitive disadvantage in jurisdictions where it is not
licensed or does not enjoy an exemption from  licensing  relative to competitors
that are so  licensed or exempt  from  licensing.  Bermuda Re may not be able to
obtain any  additional  licenses that it determines  are necessary or desirable.
Furthermore,  the process of  obtaining  those  licenses is often costly and may
take a long time.

BERMUDA  RE'S  ABILITY TO WRITE  REINSURANCE  MAY BE  SEVERELY  LIMITED IF IT IS
UNABLE TO ARRANGE FOR SECURITY TO BACK ITS REINSURANCE.

Many  jurisdictions  do not  permit  insurance  companies  to  take  credit  for
reinsurance obtained from unlicensed or non-admitted insurers on their statutory
financial  statements  without  appropriate  security.  Bermuda Re's reinsurance
clients  typically  require  it to post a letter of credit or enter  into  other
security arrangements. If Bermuda Re is unable to obtain or maintain a letter of
credit facility on commercially  acceptable terms or unable to arrange for other
types of security,  its ability to operate its business may be severely limited.
If  Bermuda  Re  defaults  on any letter of credit  that it  obtains,  it may be
required  to  prematurely  liquidate  a  substantial  portion of its  investment
portfolio and other assets pledged as collateral.

SECURITY HOLDERS MAY NOT BE ABLE TO RECOVER DAMAGES FROM THE COMPANY AND SOME OF
ITS DIRECTORS, OFFICERS AND EXPERTS NAMED IN THIS REPORT.

The Company is organized  under the laws of Bermuda.  Some of its  directors and
officers,  as well as some of the  experts  named  in this  report,  may  reside
outside the United  States.  A  substantial  portion of the  Company's and their
assets  are or may be  located  in  jurisdictions  outside  the  United  States.
Security  holders may not be able to effect service of process within the United
States on  directors  and  officers of the Company and those  experts who reside
outside  the United  States.  Security  holders  also may not be able to recover
against them or the Company on judgments  of U.S.  courts or to obtain  original
judgments  against them or the Company in Bermuda  courts,  including  judgments
predicated upon civil liability provisions of the U.S. federal securities laws.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See "Market Sensitive Instruments" in ITEM 7.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The financial  statements  and  schedules  listed in the  accompanying  Index to
Financial Statements and Schedules on page F-1 are filed as part of this report.

ITEM  9.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
          FINANCIAL DISCLOSURE.

None.

                                       60

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Reference  is  made  to  the  sections   captioned   "Election  of   Directors",
"Information Concerning Nominees",  "Information Concerning Continuing Directors
and Executive  Officers" and "Compliance with Section 16(a) of the Exchange Act"
in the  Company's  proxy  statement  for the  2002  Annual  General  Meeting  of
Shareholders,  which  will be filed with the  Commission  within 120 days of the
close  of the  Company's  fiscal  year  ended  December  31,  2001  (the  "Proxy
Statement"), which sections are incorporated herein by reference.

ITEM 11. EXECUTIVE COMPENSATION

Reference  is made  to the  sections  captioned  "Directors'  Compensation"  and
"Compensation  of  Executive  Officers"  in  the  Proxy  Statement,   which  are
incorporated herein by reference,  except that the Compensation Committee Report
and the Performance Graph are not so incorporated.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Reference is made to the sections captioned "Common Share Ownership by Directors
and Executive  Officers" and  "Principal  Holders of Common Shares" in the Proxy
Statement, which are incorporated herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Reference is made to the section captioned "Certain Transactions with Directors"
in the Proxy Statement, which is incorporated herein by reference.

PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

FINANCIAL STATEMENTS AND SCHEDULES
The financial  statements  and  schedules  listed in the  accompanying  Index to
Financial Statements and Schedules on page F-1 are filed as part of this report.

EXHIBITS
The exhibits listed  on the accompanying Index to Exhibits on page E-1 are filed
as part of this report.

REPORTS ON FORM 8-K

A report  on Form 8-K dated  December  7,  2001 was  filed on  December  7, 2001
reporting the Company's  estimated  loss  associated  with the bankruptcy of the
Enron Corporation.

A report on Form 8-K dated  February  19,  2002 was filed on  February  19, 2002
reporting the Company's fourth quarter results and an increase in the dividend.

A report on Form 8-K dated  February  27,  2002 was filed on  February  27, 2002
reporting  the  completion  of an  offering  of  common  shares  pursuant  to it
Registration  Statement  on  Form  S-3  (File  No.  333-72664),   including  the
Prospectus,  as supplemented,  filed with the Securities and Exchange Commission
on February 25, 2002.

                                       61

SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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 on March 14, 2002.


                                          EVEREST RE GROUP, LTD.


                                      By: /S/ JOSEPH V. TARANTO
                                          --------------------------------------
                                          Joseph V. Taranto
                                          (Chairman and Chief Executive Officer)


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated.


/S/ JOSEPH V. TARANTO           Chairman and Chief Executive      March 14, 2002
- ---------------------------     Officer and Director
    Joseph V. Taranto           (Principal Executive Officer)

/S/ STEPHEN L. LIMAURO          Executive Vice President and      March 14, 2002
- ---------------------------     Chief Financial Officer
    Stephen L. Limauro          (Principal Financial and
                                Accounting Officer)

/S/ MARTIN ABRAHAMS             Director                          March 14, 2002
- ---------------------------
    Martin Abrahams

/S/ KENNETH J. DUFFY            Director                          March 14, 2002
- ---------------------------
    Kenneth J. Duffy

/S/ JOHN R. DUNNE               Director                          March 14, 2002
- ---------------------------
    John R. Dunne

/S/ THOMAS J. GALLAGHER         Director                          March 14, 2002
- ---------------------------
    Thomas J. Gallagher

/S/ WILLIAM F. GALTNEY, JR.     Director                          March 14, 2002
- ---------------------------
    William F. Galtney, Jr.

                                       62

INDEX TO FINANCIAL STATEMENTS AND SCHEDULES


                                                                           Pages
                                                                           -----

EVEREST RE GROUP, LTD.

Reports of Independent Accountants on Financial Statements
 and Schedules                                                               F-2
                                                                             ---

Consolidated Balance Sheets at December 31, 2001 and 2000                    F-3
                                                                             ---

Consolidated Statements of Operations and Comprehensive Income
 for the years ended December 31, 2001, 2000 and 1999                        F-4
                                                                             ---

Consolidated Statements of Changes in Shareholders' Equity for
 the years ended December 31, 2001, 2000 and 1999                            F-5
                                                                             ---

Consolidated Statements of Cash Flows for the years ended
 December 31, 2001, 2000 and 1999                                            F-6
                                                                             ---

Notes to Consolidated Financial Statements                                   F-7
                                                                             ---

Schedules

I    Summary of Investments Other Than Investments in Related
      Parties at December 31, 2001                                           S-1
                                                                             ---

II   Condensed Financial Information of Registrant:
      Balance Sheets as of December 31, 2001 and 2000                        S-2
                                                                             ---
      Statements of Operations for the Years Ended December 31,
       2001, 2000 and 1999                                                   S-3
                                                                             ---
      Statements of Cash Flows for the Years Ended December 31,
       2001, 2000 and 1999                                                   S-4
                                                                             ---

III  Supplementary Insurance Information as of December 31, 2001 and
      2000 and for the years ended December 31, 2001, 2000 and 1999          S-5
                                                                             ---

IV   Reinsurance for the years ended December 31, 2001, 2000 and 1999        S-6
                                                                             ---

Schedules other than those listed above are omitted for the reason that they are
not  applicable  or the  information  is otherwise  contained  in the  Financial
Statements.

                                      F-1


REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders
of Everest Re Group, Ltd.

In our opinion, the consolidated financial statements listed in the accompanying
index  present  fairly,  in all material  respects,  the  financial  position of
Everest Re Group,  Ltd. and its  subsidiaries at December 31, 2001 and 2000, and
the results of their operations and their cash flows for each of the three years
in the period ended December 31, 2001 in conformity with  accounting  principles
generally accepted in the United States of America. In addition, in our opinion,
the  financial  statement  schedules  listed in the  accompanying  index present
fairly, in all material respects, the information set forth therein when read in
conjunction with the related consolidated financial statements.  These financial
statements  and  financial  statement  schedules are the  responsibility  of the
Company's  management;  our  responsibility  is to  express  an opinion on these
financial  statements and financial  statement schedules based on our audits. We
conducted our audits of these  statements in accordance with auditing  standards
generally  accepted in the United States of America,  which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.



PricewaterhouseCoopers LLP
New York, New York
February 14, 2002, except for note 16
as to which the date is February 21, 2002



                                      F-2

Part I - Item 1

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


                                          December 31,      December 31,
                                          ------------      ------------
                                              2001              2000
                                          ------------      ------------
                                                      
ASSETS:
Fixed maturities - available
 for sale, at market value
 (amortized cost: 2001,
 $5,288,860; 2000, $4,849,679)            $  5,461,584      $  4,951,893
Equity securities, at market
 value (cost: 2001, $66,357;
 2000, $22,340)                                 67,311            36,491
Short-term investments                         148,851           398,542
Other invested assets                           33,899            29,211
Cash                                            71,878            76,823
                                          ------------      ------------
   Total investments and cash                5,783,523         5,492,960

Accrued investment income                       83,088            77,312
Premiums receivable                            468,897           394,137
Reinsurance receivables                        895,061           508,998
Funds held by reinsureds                       149,969           161,350
Deferred acquisition costs                     130,709           106,638
Prepaid reinsurance premiums                    47,185            58,196
Deferred tax asset                             178,507           174,482
Other assets                                    59,221            39,022
                                          ------------      ------------
TOTAL ASSETS                              $  7,796,160      $  7,013,095
                                          ============      ============

LIABILITIES:
Reserve for losses and loss
 adjustment expenses                      $  4,278,267      $  3,786,178
Future policy benefit reserve                  238,753           206,589
Unearned premium reserve                       489,171           401,148
Funds held under reinsurance
 treaties                                      267,105           110,464
Losses in the course of payment                 89,492           102,167
Contingent commissions                           2,119             9,380
Other net payable to reinsurers                 66,462            60,564
Current federal income taxes                   (30,459)           (8,209)
8.5% Senior notes due 3/15/2005                249,694           249,615
8.75% Senior notes due 3/15/2010               199,077           199,004
Revolving credit agreement
 borrowings                                    105,000           235,000
Accrued interest on debt and
 borrowings                                     11,944            12,212
Other liabilities                              109,013            65,631
                                          ------------      ------------
   Total liabilities                         6,075,638         5,429,743
                                          ------------      ------------

Commitments and contingencies (Note 12)

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;
 46.3 million shares issued in 2001
 and 46.0 million shares issued
 in 2000                                           463               460
Additional paid-in capital                     269,945           259,958
Unearned compensation                             (115)             (170)
Accumulated other comprehensive
 income, net of deferred income
 taxes of $40.8 million in 2001
 and $30.4 million in 2000                     113,880            72,846
Retained earnings                            1,336,404         1,250,313
Treasury shares, at cost; 0.0
 million shares in 2001 and 2000                   (55)              (55)
                                          ------------      ------------
  Total shareholders' equity                 1,720,522         1,583,352
                                          ------------      ------------
TOTAL LIABILITIES AND
 SHAREHOLDERS' EQUITY                     $  7,796,160      $  7,013,095
                                          ============      ============


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

                                      F-3

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


                                         Years Ended December 31,
                                 -------------------------------------------
                                    2001            2000            1999
                                 -----------     -----------     -----------
                                                        
REVENUES:
Premiums earned                  $ 1,467,477     $ 1,174,183     $ 1,071,451
Net investment income                340,441         301,493         252,999
Net realized capital
 (loss) gain                         (22,313)            807         (16,760)
Net derivative (expense)             (12,218)            -               -
Other income (expense)                28,158           3,341          (1,030)
                                 -----------     -----------     -----------
                                   1,801,545       1,479,824       1,306,660
                                 -----------     -----------     -----------

CLAIMS AND EXPENSES:
Incurred losses and
 loss adjustment expenses          1,209,517         884,616         771,570
Commission, brokerage,
 taxes and fees                      396,797         272,447         285,957
Other underwriting expenses           58,884          51,633          48,263
Non-recurring restructure
 expenses                                -               -             2,798
Interest expense on
 senior notes                         38,903          30,896             -
Interest expense on
 credit facility                       7,101           8,490           1,490
                                 -----------     -----------     -----------
                                   1,711,202       1,248,082       1,110,078
                                 -----------     -----------     -----------

INCOME BEFORE TAXES                   90,343         231,742         196,582

Income tax (benefit) expense          (8,675)         45,362          38,521
                                 -----------     -----------     -----------

NET INCOME                       $    99,018     $   186,380     $   158,061
                                 ===========     ===========     ===========

Other comprehensive income
 (loss), net of tax                   41,034          89,547        (202,219)
                                 -----------     -----------     -----------

COMPREHENSIVE INCOME (LOSS)      $   140,052     $   275,927     $   (44,158)
                                 ===========     ===========     ===========

PER SHARE DATA:
 Average shares
  outstanding (000's)                 46,174          45,873          48,509
 Net income per common
  share - basic                  $      2.14     $      4.06     $      3.26
                                 ===========     ===========     ===========

 Average diluted shares
  outstanding (000's)                 47,114          46,358          48,686
 Net income per common
  share - diluted                $      2.10     $      4.02     $      3.25
                                 ===========     ===========     ===========

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

                                      F-4

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


                                          Years Ended December 31,
                                 -------------------------------------------
                                    2001            2000            1999
                                 -----------     -----------     -----------
                                                        
COMMON SHARES (shares
 outstanding):
Balance, beginning of period      46,029,354      46,457,817      49,989,204
Issued during the period             239,661         220,157          17,400
Treasury shares acquired
 during the period                       -          (650,400)     (3,554,047)
Treasury shares reissued
 during the period                       -             1,780           5,260
                                 -----------     -----------     -----------
Balance, end of period            46,269,015      46,029,354      46,457,817
                                 ===========     ===========     ===========

COMMON SHARES (par value):
Balance, beginning of period     $       460     $       509     $       509
Retirement of common shares
 during the period                       -               (51)            -
Issued during the period                   3               2             -
                                 -----------     -----------     -----------
Balance, end of period                   463             460             509
                                 -----------     -----------     -----------

ADDITIONAL PAID IN CAPITAL:
Balance, beginning of period         259,958         390,912         390,559
Retirement of treasury shares
 during the period                       -          (138,546)            -
Common shares issued during
 the period                            9,987           7,594             317
Treasury shares reissued
 during period                           -                (2)             36
                                 -----------     -----------     -----------
Balance, end of period               269,945         259,958         390,912
                                 -----------     -----------     -----------

UNEARNED COMPENSATION:
Balance, beginning of period            (170)           (109)           (240)
Net increase (decrease)
 during the period                        55             (61)            131
                                 -----------     -----------     -----------
Balance, end of period                  (115)           (170)           (109)
                                 -----------     -----------     -----------

ACCUMULATED OTHER COMPREHENSIVE
 INCOME, NET OF DEFERRED INCOME
 TAXES:
Balance, beginning of period          72,846         (16,701)        185,518
Net increase (decrease)
 during the period                    41,034          89,547        (202,219)
                                 -----------     -----------     -----------
Balance, end of period               113,880          72,846         (16,701)
                                 -----------     -----------     -----------

RETAINED EARNINGS:
Balance, beginning of period       1,250,313       1,074,941         928,500
Net income                            99,018         186,380         158,061
Dividends declared ( $0.28 per
 share in 2001, $0.24 per
 share in 2000 and $0.24 per
 share in 1999)                      (12,927)        (11,008)        (11,620)
                                 -----------     -----------     -----------
Balance, end of period             1,336,404       1,250,313       1,074,941
                                 -----------     -----------     -----------

TREASURY SHARES AT COST:
Balance, beginning of period             (55)       (122,070)        (25,642)
Retirement of treasury
 shares during the period                -           138,399             -
Treasury shares acquired
 during period                           -           (16,426)        (96,551)
Treasury shares reissued
 during period                           -                42             123
                                 -----------     -----------     -----------
Balance, end of period                   (55)            (55)       (122,070)
                                 -----------     -----------     -----------
TOTAL SHAREHOLDERS' EQUITY,
 END OF PERIOD                   $ 1,720,522     $ 1,583,352     $ 1,327,482
                                 ===========     ===========     ===========

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

                                      F-5

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




                                              Years Ended December 31,
                                    -------------------------------------------
                                       2001            2000            1999
                                    -----------     -----------     -----------
                                                           
CASH FLOWS FROM OPERATING
 ACTIVITIES:
Net income                          $    99,018     $   186,380     $   158,061
Adjustments to reconcile
 net income to net cash
 provided by operating
 activities net of effects
 from the purchase of
 subsidiaries:
 (Increase) in premiums
  receivable                            (76,342)       (102,802)        (36,179)
 Decrease in funds held by
  reinsureds, net                       167,593          29,135          23,007
 (Increase) decrease in
  reinsurance receivables              (388,131)        (69,160)        239,763
 (Increase) in deferred tax
  asset                                 (27,226)        (16,248)        (17,169)
 Increase (decrease) in
  reserve for losses and
  loss adjustment expenses              509,629           1,257        (133,706)
 Increase in future policy
  benefit reserve                        32,164             -               -
 Increase in unearned premiums           89,064          95,076          25,077
 (Increase) in other
  assets and liabilities                (13,760)        (22,780)        (67,106)
 Non cash compensation expense               55             (61)            131
 Accrual of bond discount/
  amortization of bond premium           (8,494)        (10,138)         (5,203)
 Amortization of underwriting
  discount on senior notes                  152             112             -
 Realized capital losses (gains)         22,312            (807)         16,760
                                    -----------     -----------     -----------
Net cash provided by operating
 activities                             406,034          89,964         203,436
                                    -----------     -----------     -----------

CASH FLOWS FROM INVESTING
 ACTIVITIES:
Proceeds from fixed maturities
 matured/called - available
 for sale                               454,389         191,850         205,669
Proceeds from fixed maturities
 sold - available for sale              757,825         764,432         665,873
Proceeds from equity securities
 sold                                    33,373          50,259          69,397
Proceeds from other invested
 assets sold                                305             -               181
Cost of fixed maturities
 acquired - available for sale       (1,699,010)     (1,762,183)       (990,369)
Cost of equity securities
 acquired                               (64,267)         (3,380)        (16,643)
Cost of other invested assets
 acquired                                (4,121)         (1,698)        (23,109)
Net sales (purchases) of
 short-term securities                  244,509        (256,421)        (38,200)
Net increase (decrease) in
 unsettled securities
 transactions                             1,832            (955)            (47)
Payment for purchase of
 subsidiaries, net of cash
 acquired                                   -           340,130             -
                                    -----------     -----------     -----------
Net cash (used in) investing
 activities                            (275,165)       (677,966)       (127,248)
                                    -----------     -----------     -----------

CASH FLOWS FROM FINANCING
 ACTIVITIES:
Acquisition of treasury
 shares net of reissuances                  -           (16,533)        (96,392)
Common shares issued during
 the period                               9,990           7,545             317
Dividends paid to shareholders          (12,927)        (11,008)        (11,620)
Proceeds from issuance of
 senior notes                               -           448,507             -
Borrowings on revolving
 credit agreement                        22,000         176,000          59,000
Repayments on revolving credit
 agreement                             (152,000)            -               -
                                    -----------     -----------     -----------
Net cash (used in) provided
 by financing activities               (132,937)        604,511         (48,695)
                                    -----------     -----------     -----------

EFFECT OF EXCHANGE RATE
 CHANGES ON CASH                         (2,877)         (1,913)         (4,592)
                                    -----------     -----------     -----------

Net (decrease) increase
 in cash                                 (4,945)         14,596          22,901
Cash, beginning of period                76,823          62,227          39,326
                                    -----------     -----------     -----------
Cash, end of period                 $    71,878     $    76,823     $    62,227
                                    ===========     ===========     ===========

Supplemental cash flow
 information
Cash transactions:
Income taxes paid, net              $    24,923     $    63,682     $    59,586
Interest paid                       $    46,120     $    27,169     $     1,384
Non-cash operating/
 investing transaction:
Shares received from
 demutualization                    $    25,921     $       -       $       -
Non-cash financing
 transaction:
Issuance of common shares           $        55     $       (61)    $       131


In the quarter  ended  September  30,  2000,  the Company  purchased  all of the
capital stock of Mt. McKinley Insurance Company for $51,800. In conjunction with
the acquisition,  the fair value of assets acquired was $679,672 and liabilities
assumed was $627,872.

In the quarter ended December 31, 2000, the Company purchased all of the capital
stock of AFC Re Ltd. for $16,573. In conjunction with the acquisition,  the fair
value of assets acquired was $231,874 and liabilities assumed was $215,301.

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

                                      F-6

                             EVEREST RE GROUP, LTD.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2001, 2000 and 1999


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A.  BUSINESS AND BASIS OF PRESENTATION

Everest Re Group, Ltd. ("Group"), a Bermuda company with its principal executive
office in Barbados,  was  established  in 1999 as a  wholly-owned  subsidiary of
Everest  Reinsurance  Holdings,  Inc.  ("Holdings").  On February  24,  2000,  a
corporate  restructuring  was completed and Group became the new parent  holding
company of Holdings. Holders of shares of common stock of Holdings automatically
became  holders  of the same  number  of common  shares  of Group.  Prior to the
restructuring,  Group had no significant  assets or  capitalization  and had not
engaged in any business or prior  activities  other than in connection  with the
restructuring. Group, through its subsidiaries, principally provides reinsurance
and insurance in the United States,  Bermuda and international  markets. As used
in this document,  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  accompanying  consolidated  financial  statements  have  been  prepared  in
conformity with generally accepted accounting principles in the United States of
America.  The statements  include the following  domestic and foreign direct and
indirect subsidiaries of Group: Holdings,  Everest Reinsurance  (Bermuda),  Ltd.
("Bermuda   Re"),   Everest    International    Reinsurance,    Ltd.   ("Everest
International"),  formerly AFC Re Ltd.,  Mt.  McKinley  Insurance  Company ("Mt.
McKinley"),  formerly Gibraltar Casualty Company,  Everest Global Services, Inc.
("Global  Services"),  Everest Advisors (Ireland) Limited,  Everest Re Advisors,
Ltd.,  Everest  Reinsurance  Company ("Everest Re"),  Everest National Insurance
Company  ("Everest  National"),  Everest  Indemnity  Insurance Company ("Everest
Indemnity"),  Everest Re  Holdings,  Ltd.  ("Everest  Ltd."),  Everest  Security
Insurance Company ("Everest Security"), formerly Southeastern Security Insurance
Company,  Everest Insurance Company of Canada ("Everest  Canada"),  Mt. McKinley
Managers, L.L.C. ("Managers"),  Workcare Southeast, Inc. ("Workcare Southeast"),
Workcare Southeast of Georgia, Inc. ("Workcare Georgia") and Workcare,  Inc. All
amounts are reported in U.S. dollars.

The preparation of financial  statements in conformity  with generally  accepted
accounting  principles  in the United States of America  requires  management to
make estimates and  assumptions  that affect the reported  amounts of assets and
liabilities (and disclosure of contingent assets and liabilities) at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from those estimates.

B.  INVESTMENTS

Fixed maturity investments are all classified as available for sale.  Unrealized
appreciation and depreciation,  as a result of temporary changes in market value
during the period, are reflected in shareholders' equity, net of income taxes in
"accumulated  other  comprehensive  income".  Equity  securities  are carried at
market  value  with  unrealized  appreciation  or  depreciation,  as a result of
temporary  changes  in  market  value  during  the  period,   are  reflected  in
shareholders'  equity, net of income taxes in "accumulated  other  comprehensive
income". Unrealized losses on fixed maturities and equity securities,  which are
deemed  other than  temporary,  are  charged to net income as  realized  capital
losses.  Short-term  investments are stated at cost, which  approximates  market
value.  Realized  gains or losses on sale of  investments  are determined on the
basis of identified cost. For non-publicly traded securities,  market prices are
determined through the use of pricing models that evaluate  securities  relative
to the U.S.  Treasury  yield curve,  taking into account the issue type,  credit
quality and cash flow  characteristics  of each  security.  For publicly  traded
securities,  market  value is  based  on  quoted  market  prices.  Retrospective
adjustments   are  employed  to  recalculate   the  values  of  loan-backed  and

                                      F-7

asset-backed  securities.  Each  acquisition  lot is reviewed to recalculate the
effective yield. The recalculated effective yield is used to derive a book value
as if the  new  yield  were  applied  at the  time of  acquisition.  Outstanding
principal  factors from the time of acquisition to the adjustment  date are used
to calculate the prepayment history for all applicable  securities.  Conditional
prepayment  rates,  computed  with life to date factor  histories  and  weighted
average  maturities,  are  used to  affect  the  calculation  of  projected  and
prepayments  for pass through  security  types.  Other  invested  assets include
limited partnerships and rabbi trusts.  Limited partnerships are valued pursuant
to the equity  method of  accounting,  which  management  believes  approximates
market value. The Supplemental  Retirement Plan rabbi trust is carried at market
value, while the Deferred Compensation Plan rabbi trust and Supplemental Savings
Plan rabbi trust are carried at cost,  which  approximates  market  value.  Cash
includes cash and bank time deposits with original  maturities of ninety days or
less.

C.  UNCOLLECTIBLE REINSURANCE BALANCES

The Company provides  reserves for uncollectible  reinsurance  balances based on
management's  assessment of the collectibility of the outstanding balances. Such
reserves  were $34.4  million at December 31, 2001 and $27.9 million at December
31, 2000. See also Note 8.

D.  DEFERRED ACQUISITION COSTS

Acquisition costs,  consisting principally of commissions and brokerage expenses
and certain premium taxes and fees associated with the Company's reinsurance and
insurance  business  incurred  at the time a contract  or policy is issued,  are
deferred and amortized over the period in which the related premiums are earned,
generally one year.  Deferred  acquisition  costs are limited to their estimated
realizable value based on the related unearned premiums,  anticipated claims and
claim expenses and anticipated  investment  income.  Deferred  acquisition costs
amortized to income were $23.2 million, $10.1 million and $12.4 million in 2001,
2000 and 1999, respectively.

The  present  value  of in  force  annuity  business  is  included  in  deferred
acquisition  costs.  This  value  is  amortized  over the  expected  life of the
business  at the time of  acquisition.  The  amortization  each  year  will be a
function of the gross  profits each year in relation to the total gross  profits
expected  over the life of the  business,  discounted  at an assumed  net credit
rate.

E.  RESERVE FOR LOSSES AND LOSS ADJUSTMENT EXPENSES

The  reserve  for  losses  and  loss  adjustment  expenses  ("LAE")  is based on
individual  case  estimates  and  reports  received  from  ceding  companies.  A
provision is included  for losses and LAE  incurred  but not  reported  ("IBNR")
based on past  experience.  A provision is also  included for certain  potential
liabilities relating to asbestos and environmental exposures,  which liabilities
cannot be estimated with traditional reserving techniques. See also Note 12. The
reserves are reviewed  continually and any changes in estimates are reflected in
earnings in the period the adjustment is made. Management believes that adequate
provision has been made for the Company's  losses and LAE. Loss and LAE reserves
are presented  gross of reinsurance  receivables and incurred losses and LAE are
presented net of ceded reinsurance.

Accruals for contingent  commission  liabilities are established for reinsurance
contracts  that  provide  for the stated  commission  percentage  to increase or
decrease based on the loss experience of the contract.  Changes in the estimated
liability for such arrangements are recorded as contingent commissions. Accruals

                                      F-8

for contingent  commission  liabilities are determined through the review of the
contracts  that  have  these  adjustable  features  and are  estimated  based on
expected loss and loss adjustment expenses.

F.  FUTURE POLICY BENEFIT RESERVE

Liabilities for future policy benefits on annuity  policies are carried at their
accumulated  values.  Reserves for policy  benefits  include both  mortality and
morbidity claims in the process of settlement and claims that have been incurred
but not yet reported. Interest rate assumptions used to estimate liabilities for
policy  benefits  range from 4.5% to 6.4%.  Actual  experience  in a  particular
period may vary.

G.  PREMIUM REVENUES

Premiums  written are earned  ratably over the periods of the related  insurance
and reinsurance contracts or policies. Unearned premium reserves are established
to cover the  remainder of the  unexpired  contract  period.  Such  reserves are
established  based upon reports received from ceding companies or computed using
pro rata methods based on statistical data. Written and earned premiums, and the
related costs, which have not yet been reported to the Company are estimated and
accrued. Premiums are net of ceded reinsurance.

Annuity premiums are recognized as revenue over the premium-paying period of the
policies.

H.  INCOME TAXES

Holdings and its  wholly-owned  subsidiaries  file a consolidated  U.S.  federal
income tax return.  Group and its other subsidiaries,  not included in Holdings'
consolidated tax return,  file separate company U.S. federal income tax returns,
where  required.  Deferred  income taxes have been recorded to recognize the tax
effect of temporary  differences  between the financial reporting and income tax
bases of assets and liabilities.

I.  FOREIGN CURRENCY TRANSLATION

Assets and liabilities  relating to foreign  operations are translated into U.S.
dollars at the exchange rates in effect at the balance sheet date;  revenues and
expenses are translated into U.S.  dollars using average  exchange rates.  Gains
and losses resulting from translating foreign currency financial statements, net
of deferred  income  taxes,  are  excluded  from net income and  accumulated  in
shareholders' equity.

J.  EARNINGS PER SHARE

Basic  earnings per share are  calculated by dividing net income by the weighted
average number of common shares outstanding. Diluted earnings per share reflects
the  potential  dilution  that could  occur if  options  granted  under  various
stock-based  compensation  plans were  exercised  resulting  in the  issuance of
common shares that then shared in the earnings of the entity. See also Note 13.

                                      F-9

Net income per common share has been computed below, based upon weighted average
common and dilutive shares outstanding.


(dollar values in thousands,
 except per share amounts)                   2001          2000          1999
                                           -------------------------------------
                                                              
Net income (numerator)                     $  99,018     $ 186,380     $ 158,061
                                           =====================================
Weighted average common and
 effect of dilutive shares
 used in the computation of
 net income per share:
 Weighted average shares
  outstanding - basic
  (denominator)                               46,174        45,873        48,509
  Effect of dilutive shares                      940           485           177
                                           -------------------------------------
 Weighted average shares
  outstanding - diluted
  (denominator)                               47,114        46,358        48,686
                                           =====================================
Net income per common share:
  Basic                                    $    2.14     $    4.06     $    3.26
  Diluted                                  $    2.10     $    4.02     $    3.25


Options to purchase 15,000 common shares at prices ranging from $46.09 to $64.97
per share and 1,339,451  common  shares at prices  ranging from $23.94 to $39.16
per share were outstanding at the end of 2000 and 1999,  respectively,  but were
not included in the computation of earnings per diluted share for the respective
years because the options'  exercise  price was greater than the average  market
price of the common  shares at the end of such  years.  All  options to purchase
common  shares at the end of 2001 were included in the  computation  of earnings
per diluted  share  because the average  market  price of the common  shares was
greater than the options' exercise price at the end of 2001. The options,  which
expire  on or  between  October  6,  2005 and  September  21,  2011, were  still
outstanding at the end of 2001.

K.  UNUSUAL LOSS EVENTS

As a result of the terrorist attacks at the World Trade Center, the Pentagon and
on various  airlines on  September  11, 2001  (collectively  the  "September  11
attacks"), the Company incurred pre-tax losses, based on an estimate of ultimate
exposure  developed  through a review of its  coverages,  which  totaled  $213.2
million gross of reinsurance  and $55.0 million net of  reinsurance.  Associated
with this reinsurance were $60.0 million of pre-tax charges,  predominantly from
adjustment  premiums,  resulting in a total  pre-tax loss from the  September 11
attacks of $115.0 million.  After tax recoveries  relating  specifically to this
unusual loss event,  the net loss from the  September 11 attacks  totaled  $75.0
million.  Over 90% of the losses ceded were to treaties,  where the  reinsurers'
obligations  are  secured,   which  the  Company  believes  eliminates  material
reinsurance collection risk.

As a result of the Enron  bankruptcy in 2001,  the Company has incurred  losses,
after-tax and net of reinsurance,  amounting to $25.0 million. This unusual loss
reflects all of the Company's exposures to this event,  including  underwriting,
credit and investment.

                                      F-10

L.  ACQUISITIONS

On September 19, 2000, Holdings acquired Mt. McKinley,  f/k/a Gibraltar Casualty
Company,  for $51.8  million.  Mt.  McKinley is a run-off  property and casualty
insurer in the United States. No goodwill was generated in the transaction.  The
acquisition was recorded using the purchase  method of accounting.  Accordingly,
the December 31, 2000 consolidated  financial  statements of the Company include
the results of Mt. McKinley from September 19, 2000.

In connection  with the  acquisition of Mt.  McKinley,  Prudential  Property and
Casualty Insurance Company ("Prupac"),  a subsidiary of The Prudential Insurance
Company of America ("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  obligation  to Mt.  McKinley.  The  stop  loss
reinsurance  protection  that was  provided  by Mt.  McKinley at the time of the
Company's  Initial  Public  Offering  ("IPO")  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.

The following  unaudited pro forma  information  assumes the  acquisition of Mt.
McKinley  occurred at the  beginning of each year  presented.  The unaudited pro
forma financial information is presented for informational  purposes only and is
not necessarily indicative of the operating results that would have occurred had
the acquisition been consummated at the beginning of each year presented, nor is
it necessarily indicative of future operating results.


                                                 Years ended December 31,
                                           -------------------------------------
                                               2000                     1999
(dollars in thousands,
 except per share amounts)                             (Unaudited)
                                           -------------------------------------
                                                               
Revenues                                   $ 1,499,490               $ 1,336,672
Net income                                 $   188,964               $    82,919
Basic earnings per share                   $      4.12               $      1.71
Diluted earnings per share                 $      4.08               $      1.70


The Company also  completed two  additional  acquisitions  during 2000,  Everest
Security, a United States property and casualty company,  whose primary business
is non-standard auto and Everest International, a Bermuda based life and annuity
company. The combined purchase price of the acquisitions was approximately $27.0
million.  Goodwill of $3.0  million and $0.0  million for Everest  Security  and
Everest  International,  respectively,  was  generated  as  a  result  of  these
acquisitions and both were recorded using the purchase method of accounting.

M.  SEGMENTATION

The  Company,  through  its  subsidiaries,   operates  in  five  segments:  U.S.
Reinsurance, U.S. Insurance, Specialty Underwriting,  International and Bermuda.
See also Note 15.

N.  CODIFICATION

The NAIC has published a codification of statutory accounting principles,  which
has been  adopted by the states of  domicile  of the  Company's  U.S.  operating
subsidiaries  with an  effective  date of January  1, 2001.  On January 1, 2001,
significant changes to the  statutory-basis of accounting became effective.  The

                                      F-11

cumulative  effect of these changes has been recorded as a direct  adjustment to
statutory surplus. See also Note 11C.

O.  DERIVATIVES

Effective January 1, 2001, the Company adopted Statement of Financial Accounting
Standard  ("SFAS") No. 133,  "Accounting for Derivative  Instruments and Hedging
Activities". SFAS No. 133 requires that all derivative instruments be recognized
as either assets or  liabilities on the balance sheet and measured at their fair
value.  Gains or losses from changes in the derivative  values are accounted for
based  on how  the  derivative  is used  and  whether  it  qualifies  for  hedge
accounting.

P.  FUTURE APPLICATION OF ACCOUNTING STANDARDS

In June 2001, the Financial Accounting Standards Board ("FASB") issued SFAS 142,
"Goodwill and Other Intangible Assets".  SFAS 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.  The
implementation  of  this  statement  will  not  have a  material  impact  on the
financial position, results of operations or cash flows of the Company.

                                      F-12

2.  INVESTMENTS

The  amortized  cost,  market  value,  and  gross  unrealized  appreciation  and
depreciation of fixed maturity  investments and equity  securities are presented
in the tables below:


(dollar values in thousands)     Amortized      Unrealized      Unrealized        Market
                                    Cost       Appreciation    Depreciation       Value
                                ----------------------------------------------------------
                                                                   
As of December 31, 2001
Fixed maturities - available
 for sale
 U.S. Treasury securities
  and obligations of U.S.
  government agencies
  and corporations              $   114,814     $    5,243      $      127     $   119,930
 Obligations of U.S. states
  and political subdivisions      1,762,867         78,427           2,768       1,838,526
 Corporate securities             2,254,674         77,643          39,516       2,292,801
 Mortgage-backed securities         701,175         28,260             790         728,645
 Foreign government securities      194,920         18,145             123         212,942
 Foreign corporate securities       260,410         10,191           1,861         268,740
                                ----------------------------------------------------------
Total fixed maturities          $ 5,288,860     $  217,909      $   45,185     $ 5,461,584
                                ==========================================================
Equity securities               $    66,357     $    1,393      $      439     $    67,311
                                ==========================================================

As of December 31, 2000
Fixed maturities - available
 for sale
 U.S. Treasury securities
  and obligations of U.S.
  government agencies and
  corporations                  $   133,053     $    4,777       $      -      $   137,830
 Obligations of U.S. states
  and political subdivisions      1,514,099         85,261             423       1,598,937
 Corporate securities             1,900,375         41,805          73,849       1,868,331
 Mortgage-backed securities         799,651         22,003             507         821,147
 Foreign government securities      212,668         17,137             187         229,618
 Foreign corporate securities       289,833          7,735           1,538         296,030
                                ----------------------------------------------------------
Total fixed maturities          $ 4,849,679     $  178,718       $  76,504     $ 4,951,893
                                ==========================================================
Equity securities               $    22,340     $   14,178       $      27     $    36,491
                                ==========================================================


                                      F-13

The  amortized  cost  and  market  value of fixed  maturities  are  shown in the
following table by contractual  maturity.  Mortgage-backed  securities generally
are more  likely to be  prepaid  than  other  fixed  maturities.  As the  stated
maturity of such  securities  may not be  indicative of actual  maturities,  the
total for mortgage-backed securities is shown separately.


                                                        December 31, 2001,
                                                   ----------------------------
                                                    Amortized          Market
(dollar values in thousands)                           Cost            Value
                                                   ----------------------------
                                                              
Fixed maturities - available for sale
  Due in one year or less                          $    82,645      $    83,908
  Due after one year through five years              1,047,584        1,096,414
  Due after five years through ten years             1,545,389        1,594,665
  Due after ten years                                1,912,067        1,957,952
  Mortgage-backed securities                           701,175          728,645
                                                   ----------------------------
Total                                              $ 5,288,860      $ 5,461,584
                                                   ============================


Proceeds from sales of fixed  maturity  investments  during 2001,  2000 and 1999
were $757.8  million,  $764.4 million and $665.9  million,  respectively.  Gross
gains of $19.3 million,  $9.3 million and $0.9 million and gross losses of $46.0
million,  $27.8 million and $28.5 million were realized on those fixed  maturity
sales during 2001,  2000 and 1999,  respectively.  Proceeds from sales of equity
security  investments  during  2001,  2000 and 1999 were  $33.3  million,  $50.3
million and $69.4 million,  respectively.  Gross gains of $13.4  million,  $21.0
million and $16.3  million and gross  losses of $0.1  million,  $1.7 million and
$5.4  million were  realized on those  equity sales during 2001,  2000 and 1999,
respectively.

The changes in net  unrealized  gains (losses) of investments of the Company are
derived from the following sources:


                                              Years Ended December 31,
                                      ----------------------------------------
(dollar values in thousands)             2001           2000           1999
                                      ----------------------------------------
                                                           
Increase (decrease) during
 the period between the
 market value and cost of
 investments carried at
 market value, and deferred
 tax thereon:
  Equity securities                   $  (13,197)    $  (26,318)    $  (14,018)
  Fixed maturities                        70,511        157,560       (304,872)
  Other invested assets                       20             24            (42)
  Deferred taxes                         (12,550)       (40,288)       111,626
                                      ----------------------------------------
Increase (decrease) in
 unrealized appreciation,
 net of deferred taxes,
 included in shareholders'
 equity                               $   44,784     $   90,978     $ (207,306)
                                      ========================================


                                      F-14

The components of net investment income are presented in the table below:


                                              Years Ended December 31,
                                      ----------------------------------------
(dollar values in thousands)             2001           2000           1999
                                      ----------------------------------------
                                                           
Fixed maturities                      $  358,980     $  302,094     $  256,067
Equity securities                            895          1,198          3,796
Short-term investments                     7,562          9,968          3,702
Other interest income                      4,132          3,145          1,652
                                      ----------------------------------------
Total gross investment income            371,569        316,405        265,217
                                      ----------------------------------------
Interest on funds held                    11,463         11,316          9,133
Interest credited to future
 policy benefit reserves                  14,557             -              -
Other investment expenses                  5,108          3,596          3,085
                                      ----------------------------------------
Total investment expenses                 31,128         14,912         12,128
                                      ----------------------------------------
Total net investment income           $  340,441     $  301,493     $  252,999
                                      ========================================



The  components of realized  capital  (losses)  gains are presented in the table
below:


                                              Years Ended December 31,
                                      ----------------------------------------
(dollar values in thousands)             2001           2000           1999
                                      ----------------------------------------
                                                           
Fixed maturities                      $  (35,645)    $  (18,402)    $  (27,615)
Equity securities                         13,326         19,261         10,836
Short-term investments                         6            (52)            19
                                      ----------------------------------------
Total                                 $  (22,313)    $      807     $  (16,760)
                                      ========================================


The net  realized  capital  losses for 2001  include  $9.0  million  relating to
write-downs in the value of securities deemed to be other than temporary.

Securities  with a carrying  value amount of $260.9 million at December 31, 2001
were on deposit with various  state or  governmental  insurance  departments  in
compliance with insurance laws.

During 2001,  the Company sold five European put options based on the Standard &
Poor's 500 ("S & P 500") index for total  consideration,  net of commission,  of
$16.9 million.  These contracts each have a single exercise date with maturities
ranging  from 18 to 30  years  and  strike  prices  ranging  from  $1,141.21  to
$1,540.63.  No amounts would be payable  under these  contracts if the S & P 500
index is at or above the strike  price on the exercise  dates.  If the S & P 500
index is lower than the strike price on the applicable exercise date, the amount
due  would  vary  proportionately  with the  percentage  the index was below the
strike price. Based on historical index values and trends, the Company estimates
the  probability  for each  contract  of the S & P index  being below the strike
price on the exercise  date ranges from .03% to 1.4%.  The  theoretical  maximum
payouts under the contracts would occur if on each of the exercise dates the S &
P 500 index value were zero.  The  present  value of these  theoretical  maximum
payouts using a 6% discount factor is $133.8 million.

During 2000,  the Company  entered into three credit swap  derivative  contracts
which provide credit default protection on a portfolio of referenced securities.
Due to changing credit market conditions and defaults,  the Company recorded net
losses from these  contracts  of $13.7  million in 2001 to reflect  them at fair

                                      F-15

value, with the 2001 losses  principally  attributable to the Company's exposure
to the Enron bankruptcy. As of December 31, 2001, the remaining maximum net loss
exposure under these contracts is $6.6 million.

The  Company's  position in these  contracts is unhedged and is accounted for as
derivatives  in  accordance  with SFAS 133.  Accordingly,  these  contracts  are
carried at fair value with  changes in fair value  recorded in the  statement of
operations.

3.  RESERVE FOR LOSSES AND LAE

Activity in the reserve for losses and LAE is summarized as follows:


                                              Years Ended December 31,
                                     -------------------------------------------
(dollar values in thousands)            2001            2000            1999
                                     -------------------------------------------
                                                            
Reserves at January 1                $ 3,786,178     $ 3,646,992     $ 3,800,041
 Less reinsurance recoverables           488,824         727,780         915,741
                                     -------------------------------------------
 Net balance at January 1              3,297,354       2,919,212       2,884,300
                                     -------------------------------------------
Incurred related to:
 Current year                          1,209,470         876,829         806,930
 Prior years                                  47           7,787         (35,360)
                                     -------------------------------------------
  Total incurred losses
   and LAE                             1,209,517         884,616         771,570
                                     -------------------------------------------
Paid related to:
 Current year  (1)                       393,958        (166,955)        252,407
 Prior years                             718,106         673,429         484,251
                                     -------------------------------------------
  Total paid losses and LAE            1,112,064         506,474         736,658
                                     -------------------------------------------
Net balance at December 31             3,394,807       3,297,354       2,919,212
 Plus reinsurance recoverables           883,460         488,824         727,780
                                     -------------------------------------------
  Balance at December 31             $ 4,278,267     $ 3,786,178     $ 3,646,992
                                     ===========================================

- -----------
(1)  Current year paid losses for 2000 are net of ($483,789)  resulting from the
     acquisition of Mt. McKinley.

Prior year  incurred  losses  increased by $7.8 million in 2000 and decreased by
$35.4  million  in  1999.  These  changes  were the  result  of  normal  reserve
development  inherent in the uncertainty in establishing  loss and LAE reserves,
as well as the impact of foreign  exchange  rate  fluctuations  on loss reserves
and, for 1999, changes in the Company's coinsurance in connection with stop loss
reinsurance protection provided by Mt. McKinley at the time of the Company's IPO
of ($6.0)  million.  Although  coverage  remains  under  this  reinsurance,  the
acquisition of Mt.  McKinley  causes the financial  impact of any cessions under
this reinsurance to eliminate in consolidation. See also Note 1L.

Activity in the reserve for future policy benefits is summarized as follows:


                                                Years Ended December 31,
                                      ----------------------------------------
(dollar values in thousands)             2001           2000           1999
                                      ----------------------------------------
                                                           
Balance at beginning of year          $  206,589     $       -      $       -
Liabilities assumed                       42,439        206,589             -
Adjustments to reserves                   10,802             -              -
Benefits paid in the current year        (21,077)            -              -
                                      ----------------------------------------
Balance at end of year                $  238,753     $  206,589     $       -
                                      ========================================


                                      F-16

4.  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.  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  (1) the Base Rate (as  defined
below) or (2) 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, after which time
the limit reverted 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 agreement requires the Company 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  statutory  surplus at
$850.0  million  plus 25% of  future  aggregate  net  income  and 25% of  future
aggregate capital contributions.

As of December 31, 2001 and 2000, Holdings had outstanding  borrowings under the
Credit  Facility of $105.0 million and $235.0  million,  respectively.  Interest
expense  incurred in connection  with these  borrowings  was $7.1 million,  $8.5
million and $1.5 million for the periods ending December 31, 2001,  December 31,
2000 and December 31, 1999, respectively.


5.  SENIOR NOTES

On March 14,  2000,  Holdings  completed  public  offerings  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 2000, the net
proceeds of these offerings and additional funds were distributed by Holdings to
Group.  Approximately  $250.0 million of the distributions were used by Group to
capitalize Bermuda Re. Interest expense incurred in connection with these senior
notes was $38.9  million and $30.9 million for the periods  ending  December 31,
2001 and December 31, 2000, respectively.

                                      F-17

6.  OPERATING LEASE AGREEMENTS

The future minimum rental commitments,  exclusive of cost escalation clauses, at
December  31, 2001 for all of the  Company's  operating  leases  with  remaining
non-cancelable terms in excess of one year are as follows:


                                           -------------------------------------
                                                (dollar values in thousands)
                                           -------------------------------------
                                                                    
                                           2002                        $   4,509
                                           2003                            4,558
                                           2004                            4,498
                                           2005                            4,078
                                           2006                            4,021
                                           Thereafter                     15,560
                                           -------------------------------------
                                           Net commitments             $  37,224
                                          ======================================


All of these leases,  the expiration terms of which range from 2002 to 2010, are
for the rental of office space.  Rental expense,  net of sublease rental income,
was $5.8  million,  $4.5  million  and $4.2  million  for  2001,  2000 and 1999,
respectively.

7.  INCOME TAXES

Under current Bermuda law, no income or capital gains taxes are imposed on Group
and its  Bermuda  subsidiaries.  The  Minister  of Finance  of Bermuda  has also
assured  Group and its  Bermuda  subsidiaries  that,  pursuant  to The  Exempted
Undertakings Tax Protection Act of 1966, they will be exempt until 2016 from any
such  taxes  imposed in the  future.  In  Barbados,  Group is  registered  as an
external  company  and  licensed  as an  international  business  company.  This
provides  Group  with  certain  tax  benefits,  including  a  preferred  rate of
corporation tax on profits and gains in Barbados and exemption from  withholding
tax on dividend payments. No tax is imposed on capital gains.

With the exception of Group and its Bermuda subsidiaries,  all the income of the
U.S. subsidiaries is subject to the applicable federal, state and local taxes on
corporations.  The  provision  for  federal  income  taxes  in the  consolidated
statement of income has been calculated  based on the individual  income of each
subsidiary.  It reflects the permanent differences between financial and taxable
income relevant to each subsidiary.  The significant components of the provision
are as follows:


                                                  Years Ended December 31,
                                          ----------------------------------------
(dollar values in thousands)                 2001           2000           1999
                                          ----------------------------------------
                                                               
Current tax:
 U.S.                                     $      (46)    $   62,941     $   53,076
 Foreign                                       5,938           (289)         2,615
                                          ----------------------------------------
  Total current tax                            5,892         62,652         55,691
Total deferred U.S. tax (benefit)            (14,567)       (17,290)       (17,170)
                                          ----------------------------------------
  Total income tax (benefit) provision    $   (8,675)    $   45,362     $   38,521
                                          ========================================

Because  Group and certain  subsidiaries  are not expected to be subject to U.S.
tax, and some other subsidiaries  derive  tax-preferenced  income, the effective
tax rate for the  Company's  U.S.  operations  is less than the  statutory  U.S.

                                      F-18

federal tax rate. A reconciliation  of this rate to the Company's  effective tax
rate is as follows:


                                                   Years Ended December 31,
                                             -----------------------------------
                                              2001         2000            1999
                                             -----------------------------------
                                                                   
Federal income tax rate                        35.0%        35.0%           35.0%
Increase (reduction) in taxes
 resulting from:
 Tax preferenced income                       (30.8)       (12.9)          (17.5)
 Income not subject to U.S. tax               (26.2)        (4.4)             -
 Other, net                                    12.4          1.8             2.1
                                             -----------------------------------
 Effective tax rate                            (9.6)%       19.5%           19.6%
                                             ===================================


Deferred  income  taxes  reflect  the tax  effect of the  temporary  differences
between the value of assets and liabilities for financial statement purposes and
such values as  measured by the U.S.  tax laws and  regulations.  The  principal
items making up the net deferred income tax asset are as follows:


                                                          December 31,
                                                    --------------------------
(dollar values in thousands)                           2001            2000
                                                    --------------------------
                                                              
Deferred tax assets:
 Reserve for losses and LAE                         $  226,532      $  188,364
 Unearned premium reserve                               29,765          24,007
 Foreign currency translation                            6,848           4,670
 Net operating loss and foreign
  tax credit carryforwards                              21,159          22,514
 Other assets                                               -            2,360
                                                    --------------------------
Total deferred tax assets                              284,304         241,915
                                                    --------------------------
Deferred tax liabilities:
 Deferred acquisition costs                             40,232          32,367
 Net unrealized appreciation
  of investments                                        64,568          35,066
 Other liabilities                                         997              -
                                                    --------------------------
Total deferred tax liabilities                         105,797          67,433
                                                    --------------------------
Net deferred tax assets                             $  178,507      $  174,482
                                                    ==========================

The Company's U.S.  subsidiaries have total net operating loss  carryforwards of
$43.6 million that expire during years 2002 - 2021.  Management believes that it
is more likely than not that the Company  will  realize the  benefits of its net
deferred tax assets and,  accordingly,  no valuation allowance has been recorded
for the periods presented.

Tax benefits of $3.4 million  related to  compensation  expense  deductions  for
stock  options  exercised in 2001 are  reflected in the change in  shareholders'
equity in "additional paid in capital".

                                      F-19

8.  REINSURANCE

The Company  utilizes  reinsurance  agreements  to reduce its  exposure to large
claims and catastrophic loss occurrences.  These agreements provide for recovery
from  reinsurers  of a  portion  of  losses  and  loss  expenses  under  certain
circumstances   without   relieving  the  insurer  of  its   obligation  to  the
policyholder.  Losses and LAE incurred and earned  premiums are after  deduction
for reinsurance.  In the event reinsurers were unable to meet their  obligations
under reinsurance agreements,  the Company would not be able to realize the full
value of the  reinsurance  recoverable  balances.  The Company may hold  partial
collateral,  including letters of credit, under these agreements.  See also Note
1(C).

The Company  purchases  corporate  level  retrocessions  covering the  potential
accumulation of all exposures.  For 1999, the Company purchased an accident year
aggregate  excess of loss  retrocession  agreement  which  provided up to $175.0
million of coverage if Everest Re's  consolidated  statutory basis accident year
loss ratio exceeded a loss ratio  attachment  point provided in the contract for
the 1999 accident  year.  During 2000 and 2001,  the Company ceded $70.0 million
and $105.0 million of losses,  respectively,  to this cover,  reducing the limit
available under the contract to $0.0 million. For 2001, the Company purchased an
accident year aggregate excess of loss retrocession  agreement which provided up
to $175.0  million of  coverage if Everest  Re's  consolidated  statutory  basis
accident year loss ratio exceeded a loss ratio  attachment point provided in the
contract  for the 2001  accident  year.  During 2001,  the Company  ceded $164.0
million of losses to this cover, reducing the limit available under the contract
to $11.0 million.

In  addition,  the  Company  has  coverage  under an  aggregate  excess  of loss
reinsurance  agreement  provided by Prudential  Property and Casualty  Insurance
Company of Indiana ("Prupac"),  a wholly-owned subsidiary of The Prudential,  in
connection  with the Company's  acquisition of Mt.  McKinley in September  2000.
This  agreement  covers 80% or $160  million  of the first  $200  million of any
adverse loss reserve  development on the carried reserves of Mt. McKinley at the
date of  acquisition  and  reimburses the Company as such losses are paid by the
Company. There were $22.2 million of cessions under this reinsurance at December
31, 2001, reducing the limit available under the contract to $137.8 million.

In connection with the Mt. McKinley acquisition,  Prupac also provided excess of
loss  reinsurance  for 100% of the first $8.5  million  of loss with  respect to
certain  of  Mt.   McKinley's   retrocessions   and  potentially   uncollectible
reinsurance coverage. There were $2.5 million and $3.6 million of cessions under
this  reinsurance  during  the  periods  ending  December  31,  2000  and  2001,
respectively, reducing the limit available under the contract to $2.4 million.

                                      F-20

Written and earned premiums are comprised of the following:


                                              Years Ended December 31,
                                     -------------------------------------------
(dollar values in thousands)            2001            2000            1999
                                     -------------------------------------------
                                                            
Written premium:
  Direct                             $   438,837     $   224,606     $    70,473
  Assumed                              1,435,804       1,161,004       1,071,344
  Ceded                                 (314,499)       (166,704)        (46,248)
                                     -------------------------------------------
  Net written premium                $ 1,560,142     $ 1,218,906     $ 1,095,569
                                     ===========================================
Earned premium:
  Direct                             $   380,178     $   139,413     $    73,822
  Assumed                              1,412,734       1,156,297       1,042,921
  Ceded                                 (325,435)       (121,527)        (45,292)
                                     -------------------------------------------
  Net earned premium                 $ 1,467,477     $ 1,174,183     $ 1,071,451
                                     ===========================================


The amounts deducted from losses and LAE incurred for net reinsurance recoveries
were  $486.3  million,  $161.6  million  and $7.4  million  for the years  ended
December 31, 2001, 2000 and 1999,  respectively.  The net reinsurance recoveries
for 1999 were  impacted  by cessions  to stop loss  reinsurance  provided by Mt.
McKinley at the time of the Company's IPO.

As of December  31,  2001,  the Company  carried as an asset  $895.1  million in
reinsurance  receivables  with respect to losses ceded.  Of this amount,  $339.0
million,  or 37.9%, was receivable from subsidiaries of London Reinsurance Group
("London Life") and $145.0 million,  or 16.2%,  was receivable from  Continental
Insurance Company ("Continental").  As of December 31, 2000, the Company carried
as an asset $509.0  million in  reinsurance  receivables  with respect to losses
ceded. Of this amount, $145.0 million, or 28.5%, was receivable from Continental
Insurance Company  ("Continental")  and $70.0 million,  or 13.8%, was receivable
from  subsidiaries  of  London  Reinsurance  Group  ("London  Life").  No  other
retrocessionaire accounted for more than 5% of the Company's receivables.

The Company's  arrangements  with London Life and  Continental  are managed on a
funds held basis, which means that the Company has not released premium payments
to the  retrocessionaire  but rather retains such payments to secure obligations
of the  retrocessionaire,  records them as a liability,  credits interest on the
balances  and  reduces  the  liability  account as  payments  become  due. As of
December 31, 2001,  such funds had reduced the  Company's net exposure to London
Life to $158.9 million, 100% of which has been secured by letters of credit, and
its exposure to  Continental  to $67.9  million.  As of December 31, 2000,  such
funds had reduced the Company's net exposure to  Continental  to $74.4  million,
and its exposure to London Life to $33.5 million, 100% of which has been secured
by letters of credit.

                                      F-21

9.  COMPREHENSIVE INCOME

The components of comprehensive income for the periods ending December 31, 2001,
2000 and 1999 are shown in the following table:



(dollar values in thousands)               2001           2000           1999
                                        ----------------------------------------
                                                             
Net income                              $   99,018     $  186,380     $  158,061
                                        ----------------------------------------
Other comprehensive income,
 before tax:
 Foreign currency translation
  adjustments                               (5,931)        (2,202)         7,824
 Unrealized gains (losses) on
  securities arising during
  the period                                35,021        131,822       (302,172)
 Less: reclassification adjustment
  for realized losses (gains)
  included in net income                    22,313           (807)        16,760
                                        ----------------------------------------
Other comprehensive income
 (loss), before tax                         51,403        128,813       (311,108)
                                        ----------------------------------------
Income tax expense (benefit)
 related to items of other
 comprehensive income:
 Tax (benefit) expense from
  foreign currency translation              (2,181)          (771)         2,737
 Tax expense (benefit) from
  unrealized gains (losses)
  arising during the period                  7,039         40,319       (105,760)
 Tax (benefit) expense from
  realized (losses) gains
  included in net income                    (5,511)           282         (5,866)
                                        ----------------------------------------
Income tax expense (benefit)
 related to items of other
 comprehensive income:                      10,369         39,266       (108,889)

Other comprehensive income
 (loss), net of tax                         41,034         89,547       (202,219)
                                        ----------------------------------------
Comprehensive income (loss)             $  140,052     $  275,927     $  (44,158)
                                        ========================================


                                      F-22

The  following  table shows the  components of the change in  accumulated  other
comprehensive income for the years ending December 31, 2001 and 2000.


(dollar values in thousands)                       2001                      2000
                                          ------------------------------------------------
                                                                     
Beginning balance of accumulated
 other comprehensive income                            $  72,846                 $ (16,701)
                                                       ---------                 ---------

Beginning balance of foreign
 currency translation adjustments         $  (8,434)                $  (7,003)
Current period change in foreign
 currency translation adjustments            (3,750)      (3,750)      (1,431)      (1,431)
                                          ------------------------------------------------
Ending balance of foreign currency
 translation adjustments                    (12,184)                   (8,434)
                                          ---------                 ---------

Beginning balance of unrealized
 gains on securities                         81,280                    (9,698)
Current period change in
 unrealized gains on securities              44,784       44,784       90,978       90,978
                                          ------------------------------------------------
Ending balance of unrealized
 gains on securities                        126,064                    81,280
                                          ---------                 ---------

Current period change in
 accumulated other
 comprehensive income                                     41,034                    89,547
                                                       ---------                 ---------

Ending balance of accumulated
 other comprehensive income                            $ 113,880                 $  72,846
                                                       =========                 =========


10. EMPLOYEE BENEFIT PLANS

The Company  maintains  both a qualified  and a  non-qualified  defined  benefit
pension  plan  for its U.S.  employees.  Generally,  the  Company  computes  the
benefits  based on average  earnings  over a period  prescribed by the plans and
credited  length  of  service.  The  Company  has  not  been  required  to  fund
contributions to its qualified  defined benefit pension plan for the years ended
December 31, 2001 and 2000 because the Company's  qualified  plan was subject to
the full funding limitation under the Internal Revenue Service  guidelines.  The
Company's  non-qualified defined benefit pension plan, effected in October 1995,
provides compensating pension benefits for participants whose benefits have been
curtailed  under the qualified  plan due to Internal  Revenue Code  limitations.
Although not required under Internal  Revenue  Service  guidelines,  the Company
contributed  $0.3 million and $0.9 million to the  qualified  and  non-qualified
plans  respectively  in 2001.  The  change in the  accumulated  pension  benefit
obligation for 2001 reflects the net effect of amendments made to the plans as a
result of the Economic Growth and Tax Relief Reconciliation Act of 2001. Pension
expense for the Company's  plans for the years ended December 31, 2001, 2000 and
1999 were $1.6 million, $1.0 million and $1.5 million, respectively.

                                      F-23

The following table summarizes the status of these plans:


                                                    Years Ended December 31,
                                                    ------------------------
(dollar values in thousands)                           2001          2000
                                                    ------------------------
                                                             
Change in projected benefit obligation:
 Benefit obligation at beginning of year            $   24,572     $  22,060
 Service cost                                            1,398         1,351
 Interest cost                                           1,921         1,628
 Change in accumulated benefit obligation                   36            -
 Actuarial gain (loss)                                   3,786          (252)
 Benefits paid                                            (311)         (215)
                                                    ------------------------
 Benefit obligation at end of year                      31,402        24,572
                                                    ------------------------

Change in plan assets:
 Fair value of plan assets at beginning of year         20,200        21,375
 Actual return on plan assets                             (250)         (960)
 Actual contributions during the year                    1,229            -
 Benefits paid                                            (311)         (215)
                                                    ------------------------
 Fair value of plan assets at end of year               20,868        20,200
                                                    ------------------------
 Funded status                                         (10,534)       (4,372)
 Unrecognized prior service cost                           924         1,034
 Unrecognized net loss (gain)                            4,099        (1,820)
                                                    ------------------------
 (Accrued) pension cost                             $   (5,511)    $  (5,158)
                                                    ========================

Plan assets are comprised of shares in investment trusts with  approximately 64%
and 36% of the  underlying  assets  consisting  of equity  securities  and fixed
maturities, respectively.

Net periodic pension cost included the following components:


                                           Years Ended December 31,
                                    -------------------------------------
(dollar values in thousands)           2001          2000          1999
                                    -------------------------------------
                                                       
Service cost                        $   1,397     $   1,351     $   1,476
Interest cost                           1,921         1,628         1,532
Expected return on assets              (1,905)       (1,915)       (1,625)
Amortization of net loss
 (gain) from earlier periods               21          (225)            6
Amortization of unrecognized
 prior service cost                       147           147           147
                                    -------------------------------------
Net periodic pension cost           $   1,582     $     986     $   1,536
                                    =====================================

The weighted  average  discount  rates used to determine the  actuarial  present
value of the projected benefit obligation for 2001, 2000 and 1999 are 7.0%, 7.5%
and 7.5%, respectively.  The rate of compensation increase used to determine the

                                      F-24

actuarial present value of the projected  benefit  obligation for 2001, 2000 and
1999 is 4.50%.  The expected  long-term  rate of return on plan assets for 2001,
2000 and 1999 is 9.0%.

The Company also maintains both qualified and non-qualified defined contribution
plans ("Savings Plan" and "Non-Qualified  Savings Plan",  respectively) covering
U.S.  employees.  Under the plans, the Company contributes up to a maximum 3% of
the  participants'  compensation  based on the  contribution  percentage  of the
employee.  The  Non-Qualified  Savings Plan provides  compensating  savings plan
benefits for  participants  whose benefits have been curtailed under the Savings
Plan due to Internal Revenue Code limitations.  The Company's  incurred expenses
related to these plans were $0.6  million,  $0.6  million  and $0.6  million for
2001, 2000 and 1999, respectively.

In addition,  the Company maintains several defined  contribution  pension plans
covering non-U.S. employees. Each non-U.S. office (Canada, London, Belgium, Hong
Kong,  Singapore  and  Bermuda)  maintains  a  separate  plan  for the  non-U.S.
employees  working in that location.  The Company  contributes  various  amounts
based on salary, age, and/or years of service. The contributions as a percentage
of salary for the branch  offices  range from 2% to 12%. The  contributions  are
generally used to purchase pension benefits from local insurance providers.  The
Company's  incurred  expenses  related to these  plans were $0.4  million,  $0.3
million and $0.3 million for 2001, 2000 and 1999, respectively.


11. DIVIDEND RESTRICTIONS AND STATUTORY FINANCIAL INFORMATION

A.  DIVIDEND RESTRICTIONS

Under Bermuda law,  Group is prohibited  from  declaring or paying a dividend if
such payment would reduce the  realizable  value of its assets to an amount less
than the  aggregate  value of its  liabilities  and its issued share capital and
share premium  (additional  paid-in  capital)  accounts.  Group's ability to pay
dividends  and its  operating  expenses is  dependent  upon  dividends  from its
subsidiaries.  The payment of such dividends by insurer  subsidiaries is limited
under  Bermuda  law and the laws of the  various  U.S.  states in which  Group's
insurance and reinsurance  subsidiaries are licensed to transact  business.  The
limitations  are generally  based upon net income and compliance with applicable
policyholders'   surplus  or  minimum   solvency   margin  and  liquidity  ratio
requirements as determined in accordance with the relevant statutory  accounting
practices.

Under Bermuda law,  Bermuda Re is prohibited from declaring or paying a dividend
if it fails to meet its minimum  solvency margin or minimum  liquidity ratio, or
if after payment of the dividend,  it fails to meet its minimum  solvency margin
or minimum liquidity ratio. As a long-term insurer, Bermuda Re is also unable to
declare or pay a  dividend  to anyone who is not a  policyholder  unless,  after
payment of the dividend, the value of the assets in its long-term business fund,
as certified by its approved  actuary,  exceeds its  liabilities  for  long-term
business by at least the $250,000 minimum solvency margin. Prior approval of the
Bermuda Minister of Finance is required if Bermuda Re's dividend  payments would
reduce its prior year-end total statutory capital by 15.0% or more.

Delaware law provides  that an  insurance  company  which is either an insurance
holding  company or a member of an insurance  holding system and is domiciled in
the state shall not pay dividends  without  giving prior notice to the Insurance
Commissioner  of Delaware and may not pay dividends  without the approval of the
Insurance Commissioner if the value of the proposed dividend,  together with all
other dividends and distributions  made in the preceding twelve months,  exceeds
the greater of (1) 10% of  statutory  surplus or (2) net income,  not  including

                                      F-25

realized  capital gains,  each as reported in the prior year's  statutory annual
statement.  In addition,  no dividend may be paid in excess of unassigned earned
surplus.  At December  31, 2001,  Everest Re had $129.4  million  available  for
payment of dividends in 2002 without prior regulatory approval.

B.  STATUTORY FINANCIAL INFORMATION

Everest Re prepares  its  statutory  financial  statements  in  accordance  with
accounting  practices  prescribed  or permitted by the National  Association  of
Insurance   Commissioners   ("NAIC")  and  the  Delaware  Insurance  Department.
Prescribed  statutory  accounting practices are set forth in the NAIC Accounting
Practices and Procedures Manual. The capital and statutory surplus of Everest Re
was $1,293.8  million  (unaudited) and $1,272.7 million at December 31, 2001 and
2000,  respectively.  The  statutory  net income of Everest Re was $78.9 million
(unaudited),  $165.3 million and $149.9 million for the years ended December 31,
2001, 2000 and 1999, respectively.

Bermuda Re prepares its statutory  financial  statements in conformity  with the
accounting principles set forth in Bermuda in The Insurance Act 1978, amendments
thereto and Related Regulations. The statutory capital and surplus of Bermuda Re
was $451.9 million (unaudited) and $272.7 million at December 31, 2001 and 2000,
respectively.  The  statutory  net  income  of  Bermuda  Re  was  $46.2  million
(unaudited)  and $21.2  million for the years ended  December 31, 2001 and 2000,
respectively.

C.  CODIFICATION

The  Company's  U.S.  insurance  subsidiaries  file  statutory-basis   financial
statements  with the state  departments  of insurance in the states in which the
subsidiary  is  licensed.  On  January  1,  2001,  significant  changes  to  the
statutory-basis  of accounting became effective.  The cumulative effect of these
changes has been  recorded as a direct  adjustment  to  statutory  surplus.  The
cumulative  effect of these changes  increased Everest Re's statutory surplus by
$57.1 million (unaudited).

                                      F-26

12. CONTINGENCIES

The Company  continues to receive  claims under  expired  contracts  that 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 liability or 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 (1) the  mitigation  or  remediation  of  environmental
contamination  or (2) 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: (1) potentially
long waiting periods between exposure and  manifestation of any bodily injury or
property  damage;   (2)  difficulty  in  identifying   sources  of  asbestos  or
environmental    contamination;    (3)   difficulty   in   properly   allocating
responsibility  and/or  liability  for  asbestos or  environmental  damage;  (4)
changes in  underlying  laws and  judicial  interpretation  of those  laws;  (5)
potential  for an  asbestos or  environmental  claim to involve  many  insurance
providers  over  many  policy  periods;  (6) long  reporting  delays,  both from
insureds  to  insurance  companies  and  ceding  companies  to  reinsurers;  (7)
historical  data concerning  asbestos and  environmental  losses,  which is more
limited  than  historical  information  on other types of casualty  claims;  (8)
questions concerning interpretation and application of insurance and reinsurance
coverage; and (9) 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
judgment of management, the facts and prevailing law reflect an exposure for the
Company or its ceding company.  Due to the  uncertainties  discussed  above, the
ultimate  losses may vary materially from current loss reserves and could have a
material adverse effect on the Company's future financial condition,  results of
operations and cash flows. See also Note 8.

                                      F-27

The  following   table  shows  the   development  of  prior  year  asbestos  and
environmental  reserves on both a gross and net of retrocessional  basis for the
years ended:


(dollar values in thousands)               2001           2000           1999
                                        ----------------------------------------
                                                             
Gross basis
Beginning of reserves                   $  693,704     $  614,236     $  660,793
Incurred losses                             29,673         (5,852)         3,690
Paid losses                                (78,987)        85,320        (50,247)
                                        ----------------------------------------
End of period reserves                  $  644,390     $  693,704     $  614,236
                                        ========================================

Net basis
Beginning of reserves                   $  628,535     $  365,069     $  263,542
Incurred losses                              5,155         (5,800)            -
Paid losses  (1) (2)                       (65,098)       269,266        101,527
                                        ----------------------------------------
End of period reserves                  $  568,592     $  628,535     $  365,069
                                        ========================================


(1) Net  of  $0.0 million,  $0.0 million and $118.8 million ceded paid losses in
    2001,  2000  and  1999,  respectively,  under  the  stop  loss   reinsurance
    protection provided by Mt. McKinley at the time of the Company's IPO.

(2) Net  paid  losses  for  2000  are  net  of  $311.3  million,  reflecting the
    establishment of Mt. McKinley's reserves at the acquisition date.  Net  paid
    losses,  excluding the  impact of  the Mt. McKinley acquisition transaction,
    were ($42.3) million.

At December 31, 2001, the gross reserves for asbestos and  environmental  losses
were comprised of $107.1 million  representing  case reserves reported by ceding
companies,  $59.5 million  representing  additional case reserves established by
Everest  Re on assumed  reinsurance  claims,  $65.5  million  representing  case
reserves  established  by Everest Re on direct excess  insurance  claims,  $88.6
million  representing  case  reserves  resulting  from  the  acquisition  of Mt.
McKinley and $323.7 million representing IBNR reserves.

The Company is also named in various legal proceedings  incidental to its normal
business  activities.  In the opinion of the Company,  none of these proceedings
would have a material  adverse effect upon the financial  condition,  results of
operations or cash flows of the Company.

The  Prudential  sells  annuities,  which are purchased by property and casualty
insurance  companies to settle certain types of claim  liabilities.  In 1993 and
prior,  Everest Re, for a fee,  accepted  the claim  payment  obligation  of the
property  and  casualty  insurer,  and,  concurrently,  became  the owner of the
annuity or assignee of the annuity proceeds. In these circumstances,  Everest Re
would be liable if The Prudential were unable to make the annuity payments.  The
estimated  cost  to  replace  all  such  annuities  for  which  Everest  Re  was
contingently  liable at December 31, 2001 and 2000 was $147.1 million and $148.7
million,  respectively.  In 2001, the Company  received shares in The Prudential
valued  at  $25.9  million,  as a  result  of The  Prudential's  demutualization
process,  representing The Prudential common equity interest attributed to these
annuities.  The value of these  shares  was  recorded  in "other  income" in the
consolidated  statement of operations and comprehensive  income. These shares in
no way affect the underlying contingent liability of the Company.

Everest Re has purchased  annuities from an unaffiliated  life insurance company
to settle  certain claim  liabilities  of Everest Re. Should the life  insurance
company become unable to make the annuity payments,  Everest Re would be liable.
The estimated  cost to replace such  annuities at December 31, 2001 and 2000 was
$13.7 million and $12.6 million, respectively.

                                      F-28

13. STOCK BASED COMPENSATION PLANS

The Company has in place its 1995 Stock  Incentive  Plan for key employees  (the
"1995 Employee  Plan"),  its 1995 Stock Option Plan for  Non-Employee  Directors
(the  "1995  Director  Plan") and Board  actions  in 2001 and 2000  which  award
options to  non-employee  directors.  The  Company  applies  APB  Opinion 25 and
related  interpretations  in  accounting  for these  plans  and  Board  actions.
Accordingly,  no compensation  expense has been  recognized in the  accompanying
consolidated  financial  statements  in respect of stock  options  granted under
these plans and Board actions.

Under the 1995  Employee  Plan,  a total of  3,949,000  common  shares have been
authorized  to be granted as stock  options,  stock awards or  restricted  stock
awards to officers and key employees of the Company. At December 31, 2001, there
were 642,461  remaining shares available to be granted.  Under the 1995 Director
Plan,  a total of 50,000  common  shares have been  authorized  to be granted as
stock options to  non-employee  directors of the Company.  At December 31, 2001,
there were 38,145 remaining shares available to be granted.  Under Board actions
in 2001 and 2000, a total of 40,000 and 30,000  common  shares have been granted
as stock  options to  non-employee  directors  of the  Company in 2001 and 2000,
respectively.  Options granted under the 1995 Employee Plan vest at 20% per year
over five years,  options  granted  under the 1995 Director Plan vest at 50% per
year over two years and options  granted  under the 2001 and 2000 Board  actions
vest at 33% per year over three  years.  All  options  are  exercisable  at fair
market  value of the stock at the date of grant and expire  ten years  after the
date of grant.  Restricted  stock  granted  under the 1995  Employee Plan vests,
beginning one year after the date of grant,  in equal annual  installments  over
five years.

A summary of the status of the Company's  stock options as of December 31, 2001,
2000 and 1999 and changes during the years then ended is presented below:


                                  2001                        2000                        1999
                         -------------------------------------------------------------------------------
                                       Weighted-                   Weighted-                   Weighted-
                                        Average                     Average                     Average
                                       Exercise                    Exercise                    Exercise
                           Shares        Price         Shares        Price         Shares        Price
                         -------------------------------------------------------------------------------
                                                                            
Outstanding,
 beginning of year       1,861,749    $    30.31     1,654,099    $    30.50     1,307,099    $    30.35
Granted                    612,800         54.33       469,300         26.59       390,500         30.63
Exercised                  236,425         26.08       218,250         23.32        17,400         18.24
Forfeited                  109,500         34.63        43,400         32.61        26,100         32.54
                         ---------                   ---------                   ---------
Outstanding, end
 of year                 2,134,474    $    37.45     1,861,749    $    30.31     1,654,099    $    30.50
                         ---------                   ---------                   ---------
Options exercisable
 at year-end               812,344                     705,783                     603,299
                         =========                   =========                   =========
Weighted-average fair
 value of options
 granted during the
 year                                 $    26.14                  $    13.78                  $    13.66
                                      ==========                  ==========                  ==========


                                      F-29

The following table summarizes  information  about stock options  outstanding at
December 31, 2001:


                                                                                     Options
                                    Options Outstanding                            Exercisable
                       ----------------------------------------------------------------------------------
                                         Weighted-
                         Number           Average           Weighted-         Number         Weighted-
Range of               Outstanding       Remaining           Average        Exercisable       Average
Exercise Prices        at 12/31/01    Contractual Life    Exercise Price    at 12/31/01    Exercise Price
- ---------------------------------------------------------------------------------------------------------
                                                                            
$13.25 - $19.87             84,200          3.6           $        16.75         84,200    $        16.75
$19.87 - $26.49            533,974          6.9           $        24.88        230,154    $        24.26
$26.49 - $33.12            320,750          7.0           $        30.59        129,090    $        30.52
$33.12 - $39.74            581,000          6.2           $        38.09        367,400    $        38.31
$39.74 - $46.36              8,500          8.7           $        46.09            500    $        46.09
$46.36 - $52.98            396,050          9.5           $        48.01              -                 -
$59.61 - $66.23            210,000          9.3           $        66.13          1,000    $        64.97
                       -----------                        -----------------------------------------------
                         2,134,474          7.3           $        37.45        812,344    $        30.89
                       ===========                        ===============================================


Since its 1995 initial  public  offering,  the Company has issued to certain key
employees of the Company  61,100  restricted  shares of stock.  Upon issuance of
restricted shares,  unearned compensation is charged to shareholders' equity for
the cost of the restricted  stock and is amortized over the vesting period.  The
amount of earned  compensation  recognized as expense with respect to restricted
stock  awards  was  $114,708,  $69,684  and  $131,667  for 2001,  2000 and 1999,
respectively.  The Company  acquired  1,825 shares and 1,047 common  shares at a
cost of $86,042 and $28,989 in 2000 and 1999,  respectively,  from employees who
chose to pay required  withholding  taxes with shares  exercised under the stock
option grants.  There were no such  transactions in 2001. Also in 2001 and 2000,
the  Company  recorded  contributions  of paid in  capital in the amount of $3.4
million  and  $2.2  million,   respectively,   representing   the  tax  benefits
attributable  to the  difference  between  the  amount of  compensation  expense
deductible  for tax purposes  with respect to the stock awards and the amount of
such compensation expense reflected in the Company's financial statements.

Had the compensation cost for the Company's stock based  compensation plans been
determined  based on the fair value at the grant  dates for awards  under  those
plans  consistent  with the method of SFAS No. 123, the Company's net income and
earnings  per share would have been reduced to the pro forma  amounts  indicated
below:


(dollar values in thousands,
 except per share amounts)                           2001        2000         1999
                                                   ----------------------------------
                                                                
Net income                        As reported      $ 99,018    $ 186,380    $ 158,061
                                  Pro forma        $ 95,011    $ 181,558    $ 153,768
Earnings per share - basic        As reported      $   2.14    $    4.06    $    3.26
                                  Pro forma        $   2.06    $    3.96    $    3.17
Earnings per share - diluted      As reported      $   2.10    $    4.02    $    3.25
                                  Pro forma        $   2.02    $    3.92    $    3.16


                                      F-30

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes option pricing model with the following assumptions:  (i) dividend
yields ranging from 0.5% to 0.9%, (ii) expected volatility ranging from 32.9% to
45.8%,  (iii)  risk-free  interest rates ranging from a low of 4.7% to a high of
7.0% and (iv) expected life of 7.3-7.5 years.

In addition to the 1995 Employee Plan and 1995 Director Plan, Group issued 2,604
common shares in 2001,  Holdings issued 1,780 shares of treasury stock and Group
issued 3,732 common shares in 2000 and Holdings  issued 5,260 shares of treasury
stock in 1999.  These issuances had aggregate  values of $179,500,  $179,500 and
$160,000 to the  Company's  non-employee  directors  as  compensation  for their
service as directors in 2001, 2000 and 1999, respectively.

14. RELATED-PARTY TRANSACTIONS

During the normal  course of  business,  the  Company,  through its  affiliates,
engages in reinsurance and brokerage and commission business transactions, which
management  believes to be at  arm's-length,  with  companies  controlled  by or
affiliated with its outside directors.  These transactions are immaterial to the
Company's financial condition, results of operations and cash flows.


15. SEGMENT REPORTING

The  Company,  through  its  subsidiaries,   operates  in  five  segments:  U.S.
Reinsurance, U.S. Insurance, Specialty Underwriting,  International and Bermuda.
The U.S. Reinsurance  operation writes property and casualty reinsurance on both
a treaty and facultative basis through  reinsurance  brokers as well as 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
Underwriting 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 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
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 based upon their  underwriting  gain or
loss ("underwriting results"). The Company utilizes inter-affiliate  reinsurance
and such reinsurance does not impact segment results, since business is reported
within  the  segment  in which the  business  was first  produced.  Underwriting
results  include  earned  premium less losses and LAE incurred,  commission  and
brokerage expenses and other underwriting  expenses.  The accounting policies of
the operating  segments are  generally  the same as those  described in Note 1M,
Summary of Significant Accounting Policies.

The Company  does not maintain  separate  balance  sheet data for its  operating
segments.  Accordingly,  the Company does not review and evaluate the  financial
results of its operating segments based upon balance sheet data.

                                      F-31

The following tables present the relevant underwriting results for the operating
segments for the three years ended December 31, 2001, 2000 and 1999.


                                U.S. REINSURANCE
- --------------------------------------------------------------------------------
(dollar values in thousands)          2001             2000            1999
                                    --------------------------------------------
                                                             
Earned premiums                     $  497,600       $  471,631       $  456,572
Incurred losses and loss
 adjustment expenses                   449,635          317,735          316,507
Commission and brokerage               148,807           78,978          112,285
Other underwriting expenses             15,211           17,039           18,270
                                    --------------------------------------------
Underwriting (loss) gain            $ (116,053)      $   57,879       $    9,510
                                    ============================================



                                 U.S. INSURANCE
- --------------------------------------------------------------------------------
(dollar values in thousands)          2001             2000             1999
                                    --------------------------------------------
                                                             
Earned premiums                     $  294,225       $  101,576       $   57,791
Incurred losses and loss
 adjustment expenses                   211,311           70,277           41,077
Commission and brokerage                63,512           25,487           15,702
Other underwriting expenses             19,185           11,646            8,593
                                    --------------------------------------------
Underwriting gain (loss)            $      217       $   (5,834)      $   (7,581)
                                    ============================================



                             SPECIALTY UNDERWRITING
- --------------------------------------------------------------------------------
(dollar values in thousands)          2001             2000             1999
                                    --------------------------------------------
                                                             
Earned premiums                     $  371,805       $  302,637       $  265,343
Incurred losses and loss
 adjustment expenses                   330,841          254,302          185,608
Commission and brokerage               102,144           81,794           76,024
Other underwriting expenses              5,688            6,253            4,702
                                    --------------------------------------------
Underwriting (loss)                 $  (66,868)      $  (39,712)      $     (991)
                                    ============================================



                                  INTERNATIONAL
- --------------------------------------------------------------------------------
(dollar values in thousands)          2001             2000             1999
                                    --------------------------------------------
                                                             
Earned premiums                     $  287,446       $  286,753       $  291,745
Incurred losses and loss
 adjustment expenses                   202,591          235,927          228,378
Commission and brokerage                79,678           81,151           81,946
Other underwriting expenses             13,829           13,798           14,892
                                    --------------------------------------------
Underwriting (loss)                 $   (8,652)      $  (44,123)      $  (33,471)
                                    ============================================


                                      F-32



                               BERMUDA OPERATIONS
- --------------------------------------------------------------------------------
(dollar values in thousands)          2001             2000             1999
                                    --------------------------------------------
                                                             
Earned premiums                     $   16,401       $   11,586       $       -
Incurred losses and loss
 adjustment expenses                    15,139            6,375               -
Commission and brokerage                 2,656            5,037               -
Other underwriting expenses              1,539              868               -
                                    --------------------------------------------
Underwriting (loss)                 $   (2,933)      $     (694)      $       -
                                    ============================================


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:


(dollar values in thousands)          2001             2000             1999
                                    --------------------------------------------
                                                             
Underwriting (loss)                 $ (194,289)      $  (32,484)      $  (32,533)
Net investment income                  340,441          301,493          252,999
Realized gain (loss)                   (22,313)             807          (16,760)
Net derivative (expense)               (12,218)              -                -
Corporate expenses                      (3,432)          (2,029)          (4,604)
Interest expense                       (46,004)         (39,386)          (1,490)
Other income (expense)                  28,158            3,341           (1,030)
                                    --------------------------------------------
Income before taxes                 $   90,343       $  231,742       $  196,582
                                    ============================================


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.

Approximately  13.4%, 12.8% and 17.9% of the Company's gross premiums written in
2001, 2000 and 1999,  respectively,  were sourced through the Company's  largest
intermediary.

                                      F-33

16. SUBSEQUENT EVENT

On November 7, 2001,  the Company filed a shelf  registration  statement on Form
S-3 with the Securities and Exchange Commission, which provided for the issuance
of up to $575 million of common equity.  On February 27, 2002,  pursuant to this
registration  statement,  the Company  completed an offering of 5,000,000 of its
common shares at a price of $69.25 per share,  which  resulted in $346.3 million
of  proceeds  before  expenses  of  approximately  $0.5  million  related to the
offering.  The Company will use the net proceeds for working capital and general
corporate purposes.


17. UNAUDITED QUARTERLY FINANCIAL DATA

Summarized quarterly financial data were as follows:


(dollar values in thousands,
 except per share amounts)
                                   1st          2nd          3rd          4th
                                 Quarter      Quarter      Quarter      Quarter
                                ------------------------------------------------
                                                           
2001 Operating data:
 Gross written premium          $ 425,222    $ 486,490    $ 503,250    $ 459,678
 Net written premium              393,119      420,644      380,145      366,233
 Earned premium                   328,586      395,046      348,502      395,343
 Net investment income             86,155       87,095       83,993       83,198
 Net realized capital
  (loss) gain                      (5,057)       3,936       (6,525)     (14,667)
 Total claims and
  underwriting expenses           338,529      405,221      491,508      429,940
 Net income (loss)              $  50,130    $  57,291   ($  43,765)   $  35,362
                                ================================================

 Net income (loss) per
  common share - basic          $    1.09    $    1.24   ($    0.95)   $    0.76
 Net income (loss) per
  common share - diluted        $    1.07    $    1.22   ($    0.95)   $    0.75


2000 Operating data:
 Gross written premium          $ 304,252    $ 326,225    $ 355,550    $ 399,583
 Net written premium              287,535      295,130      302,041      334,200
 Earned premium                   266,184      285,780      291,191      331,028
 Net investment income             65,030       74,426       78,897       83,140
 Net realized capital
  gain (loss)                       7,819       (8,188)         (90)       1,266
 Total claims and
  underwriting expenses           273,723      292,969      298,654      343,350
 Net income                     $  48,558    $  38,729    $  47,687    $  51,406
                                ================================================

 Net income per common
  share - basic                 $    1.06    $    0.85    $    1.04    $    1.12
 Net income per common
  share - diluted               $    1.06    $    0.84    $    1.03    $    1.10


                                      F-34

                             EVEREST RE GROUP, LTD.

                      SCHEDULE I - SUMMARY OF INVESTMENTS -
                    OTHER THAN INVESTMENTS IN RELATED PARTIES
                                DECEMBER 31, 2001
                             (Dollars in thousands)


           Column A                        Column B        Column C        Column D
          -----------                     -----------     -----------     -----------
                                                                             Amount
                                                                            Shown in
                                                             Market         Balance
                                              Cost           Value           Sheet
                                          -----------     -----------     -----------
                                                                 
Fixed maturities-available for sale
 Bonds:
  U.S. government and government
   agencies                               $   114,814     $   119,930     $   119,930
  State, municipalities and
   political subdivisions                   1,762,867       1,838,526       1,838,526
  Foreign government securities               194,920         212,942         212,942
  Foreign corporate securities                260,410         268,740         268,740
  Public utilities                            194,619         197,503         197,503
  All other corporate bonds                 1,987,584       2,021,741       2,021,741
 Mortgage pass-through securities             701,175         728,645         728,645
 Redeemable preferred stock                    72,471          73,557          73,557
                                          -----------     -----------     -----------
Total fixed maturities-available
 for sale                                   5,288,860       5,461,584       5,461,584
Equity securities                              66,357          67,311          67,311
Short-term investments                        148,851         148,851         148,851
Other invested assets                          33,898          33,899          33,899
Cash                                           71,878          71,878          71,878
                                          -----------     -----------     -----------
Total investments and cash                $ 5,609,844     $ 5,783,523     $ 5,783,523
                                          ===========     ===========     ===========


                                      S-1

                             EVEREST RE GROUP, LTD.

       SCHEDULE II - CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT (1)
                             CONDENSED BALANCE SHEET
               (Dollars in thousands, except par value per share)


                                          December 31,      December 31,
                                          ------------      ------------
                                              2001              2000
                                          ------------      ------------
                                                      
ASSETS
 Fixed maturities - available
  for sale, at market value
  (amortized cost: 2001,
  $133,198; 2000, $203,932)               $    136,438      $    204,348
 Short-term investments                          3,071            37,947
 Cash                                              541             1,124
 Investment in subsidiaries,
  at equity in the underlying
  net assets                                 1,578,675         1,337,336
 Accrued investment income                       1,873             2,846
 Receivable from affliate                          104                29
 Other assets                                      462               383
                                          ------------      ------------
Total assets                              $  1,721,164      $  1,584,013
                                          ============      ============

LIABILITIES
 Due to affiliates                        $        256      $        587
 Other liabilities                                 386                74
                                          ------------      ------------
  Total liabilities                                642               661
                                          ------------      ------------

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; 46.3 million
  shares issued in 2001 and
  46.0 million shares issued
  in 2000                                          463               460
 Paid-in capital                               269,945           259,958
 Unearned compensation                            (115)             (170)
 Accumulated other
  comprehensive income, net
  of deferred taxes of $40.5
  million in 2001 and $30.4
  million in 2000                              113,880            72,846
 Treasury shares, at cost;
  0.0 million shares in 2001
  and 2000                                         (55)              (55)
 Retained earnings                           1,336,404         1,250,313
                                          ------------      ------------
  Total shareholders' equity                 1,720,522         1,583,352
                                          ------------      ------------
Total liabilities and
 shareholders' equity                     $  1,721,164      $  1,584,013
                                          ============      ============

(1) On February 24, 2000, Everest Re Group, Ltd. became the successor registrant
    to Everest Reinsurance Holdings, Inc.


                 See notes to consolidated financial statements.

                                      S-2

                             EVEREST RE GROUP, LTD.

       SCHEDULE II - CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT (1)
                        CONDENSED STATEMENT OF OPERATIONS
                             (Dollars in thousands)


                                         For Years Ended December 31,
                                   ----------------------------------------
                                      2001           2000           1999
                                   ----------     ----------     ----------
                                                        
REVENUES
Dividends received from
 subsidiaries                      $      -       $  495,000     $      -
Net investment income                  17,305          8,680            612
Net realized capital
 gain/(loss)                            2,453            (17)           -
Other (expense)                           (20)           -              -
Equity in undistributed
 change in retained
 earnings of subsidiaries              80,343       (315,283)       161,388
                                   ----------     ----------     ----------
  Total revenues                      100,081        188,380        162,000
                                   ----------     ----------     ----------

EXPENSES
Interest expense                          -              -            1,490
Other expenses                          1,077            500          2,489
                                   ----------     ----------     ----------

Income before taxes                    99,004        187,880        158,021
Income tax (benefit)
 expense                                  (14)         1,500            (40)
                                   ----------     ----------     ----------
  Net income                       $   99,018     $  186,380     $  158,061
                                   ==========     ==========     ==========

(1) On February 24, 2000, Everest Re Group, Ltd. became the successor registrant
    to Everest Reinsurance Holdings,  Inc., therefore the 1999 column represents
    the  financial  information for Everest Reinsurance  Holdings,  Inc. and the
    2000 and  2001  columns  represent  the financial information for Everest Re
    Group, Ltd.

                 See notes to consolidated financial statements.

                                      S-3

                             EVEREST RE GROUP, LTD.

       SCHEDULE II - CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT (1)
                        CONDENSED STATEMENT OF CASHFLOWS
                             (Dollars in thousands)


                                             For Years Ended December 31,
                                      ------------------------------------------
                                         2001            2000            1999
                                      ------------------------------------------
                                                             
CASH FLOWS FROM OPERATING
 ACTIVITIES
Net income                            $   99,018      $  186,380      $  158,061
 Adjustments to reconcile
  net income to net cash
  provided by operating
  activities:
  Equity in undistributed
   change in retained
   earnings of subsidiaries              (80,343)        315,283        (161,388)
  (Decrease) increase in
   other liabilities                         (19)            603           1,594
  (Increase) in deferred
   tax asset                                 -               -               (40)
  Decrease (increase) in
   other assets                              894          (3,229)           (435)
  (Increase) decrease in
   receivable from affliates                 (75)            (29)         20,754
  Accrual of bond discount/
   amortization of bond
   premium                                  (665)         (1,088)            -
  Realized capital (gains)
   losses                                 (2,453)             17             -
  Non-cash compensation                       55             (61)            131
                                      ----------      ----------      ----------
NET CASH PROVIDED BY
 OPERATING ACTIVITIES                     16,412         497,876          18,677

CASH FLOWS FROM INVESTING
 ACTIVITIES
  Additional investment in
   subsidiaries                         (119,369)       (250,001)             50
  Proceeds from fixed
   maturities matured/called
   - available for sale                  189,532           2,701             -
  Cost of fixed maturities
   acquired - available for
   sale                                 (115,985)       (206,229)            -
  Net sales (purchases) of
   short-term securities                  35,180         (37,280)            -
                                      ----------      ----------      ----------
NET CASH (USED IN)
 INVESTING ACTIVITIES                    (10,642)       (490,809)             50


CASH FLOWS FROM FINANCING
 ACTIVITIES
Net borrowing on revolving
 credit line                                 -               -            59,000
Effect of restructuring                      -            14,003             -
Acquisition of treasury
 stock net of reissuances                    -           (16,533)        (62,106)
Common stock issued during
 the period                                6,574           7,545             317
Dividends paid to stockholders           (12,927)        (11,008)        (11,707)
                                      ----------      ----------      ----------
NET CASH (USED IN) FINANCING
 ACTIVITIES                               (6,353)         (5,993)        (14,496)

Net (decrease) increase in cash             (583)          1,074           4,231
Cash, beginning of period                  1,124              50             -
                                      ----------      ----------      ----------
Cash, end of period                   $      541      $    1,124      $    4,231
                                      ==========      ==========      ==========

Supplemental cash flow
 information
Non-cash operating transaction:
Dividends received from
 subsidiary in the form of
 forgiveness of liabilities           $      -        $      -        $      836

(1) On February 24, 2000, Everest Re Group, Ltd. became the successor registrant
    to Everest Reinsurance Holdings,  Inc., therefore the 1999 column represents
    the  financial  information for Everest Reinsurance  Holdings,  Inc. and the
    2000 and  2001 columns  represent  the financial  information for Everest Re
    Group, Ltd.

                 See notes to consolidated financial statements.

                                      S-4

                             EVEREST RE GROUP, LTD.

               SCHEDULE lll - SUPPLEMENTARY INSURANCE INFORMATION
                             (Dollars in thousands)


   Column A       Column B     Column C   Column D   Column E   Column F    Column G    Column H    Column I    Column J
- ----------------------------------------------------------------------------------------------------------------------
                               Reserve                                     Incurred
                              for Losses                                     Loss     Amortization
                  Deferred    and Loss    Unearned                Net       and Loss   of Deferred   Other        Net
                 Acquisition  Adjustment   Premium    Earned   Investment  Adjustment  Acquisition  Operating   Written
 Geographic Area    Costs      Expenses   Reserves   Premium     Income     Expenses      Costs     Expenses    Premium
- ----------------------------------------------------------------------------------------------------------------------
                                                                                    
December 31, 2001
 Domestic         $ 98,491   $3,072,439   $411,224  $1,163,630  $231,863   $  991,787   $314,463    $  42,369  $1,224,117
 International      16,457      632,962     61,169     287,446    34,357      202,591     79,678       13,829     311,239
 Bermuda            15,761      572,866     16,778      16,401    74,221       15,139      2,656        2,686      24,786
                  --------   ----------   --------  ----------  --------   ----------   --------    ---------  ----------
   Total          $130,709   $4,278,267   $489,171  $1,467,477  $340,441   $1,209,517   $396,797    $  58,884  $1,560,142
                  ========   ==========   ========  ==========  ========   ==========   ========    =========  ==========

December 31, 2000
 Domestic         $ 75,437   $2,684,432   $340,509  $  875,844  $236,079   $  642,314   $186,259    $  36,467  $  902,945
 International      17,042      609,743     60,639     286,753    35,310      235,927     81,151       13,798     304,375
 Bermuda            14,159      492,003        -        11,586    30,104        6,375      5,037        1,368      11,586
                  --------   ----------   --------  ----------  --------   ----------   --------    ---------  ----------
    Total         $106,638   $3,786,178   $401,148  $1,174,183  $301,493   $  884,616   $272,447    $  51,633  $1,218,906
                  ========   ==========   ========  ==========  ========   ==========   ========    =========  ==========

December 31,
 1999 (1)
 Domestic                                         $  779,706  $209,617   $  543,192   $198,323    $  41,857  $  799,265
 International                                       291,745    43,382      228,378     81,946       14,892     296,304
                                                  ----------  --------   ----------   --------    ---------  ----------
   Total                                          $1,071,451  $252,999   $  771,570   $280,269    $  56,749  $1,095,569
                                                  ==========  ========   ==========   ========    =========  ==========


(1)  The 1999 amounts have been restated to conform to the 2000 and 2001 segment
     presentation.

                                      S-5

                             EVEREST RE GROUP, LTD.

                            SCHEDULE IV - REINSURANCE
                             (Dollars in thousands)



          Column A               Column B       Column C          Column D         Column E     Column F
- ----------------------------    ----------   ---------------   ---------------   -----------   ----------
                                   Gross        Ceded To        Assumed From         Net       Assumed to
                                  Amount     Other Companies   Other Companies      Amount        Net
                                ----------   ---------------   ---------------   -----------   ----------
                                                                                
December 31, 2001
Total property and liability
 insurance earned premium       $  380,178   $       325,435   $     1,412,734   $ 1,467,477         96.3%
December 31, 2000
Total property and liability
 insurance earned premium       $  139,413   $       121,527   $     1,156,297   $ 1,174,183         98.5%
December 31, 1999
Total property and liability
 insurance earned premium       $   73,822   $        45,292   $     1,042,921   $ 1,071,451         97.3%




                                      S-6

INDEX TO EXHIBITS


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

        2.1    Agreement and Plan of Merger among Everest Reinsurance
               Holdings, Inc., Everest Re Group, Ltd. and  Everest Re
               Merger Corporation, incorporated herein  by  reference
               to Exhibit 2.1 to the  Registration  Statement on Form
               S-4 (No. 333-87361)

        3.1    Memorandum  of Association of Everest Re Group,  Ltd.,
               incorporated herein by reference to Exhibit 3.1 to the
               Registration Statement on Form S-4 (No. 333-87361)

        3.2    Bye-Laws  of  Everest  Re  Group,  Ltd.,  incorporated
               herein by reference to  Exhibit  3.2 to the Everest Re
               Group, Ltd.  Annual Report on Form 10-K for  the  year
               ended December 31, 1999 (the "1999 10-K")

        4.1    Specimen   Everest  Re   Group,   Ltd.   Common  share
               certificate,  incorporated  herein  by  reference   to
               Exhibit  4.1  of  the  Registration  Statement on Form
               S-4 (No. 333-87361)

        4.2    Indenture,  dated  March  14,  2000,   between Everest
               Reinsurance  Holdings,  Inc.  and  The Chase Manhattan
               Bank, as Trustee, incorporated herein by  reference to
               Exhibit  4.1  to Everest  Reinsurance  Holdings,  Inc.
               Form 8-K filed on March 15, 2000

        4.3    First  Supplemental  Indenture  relating  to  the 8.5%
               Senior Notes due March 15, 2005, dated March 14, 2000,
               between  Everest  Reinsurance  Holdings,  Inc. and The
               Chase  Manhattan Bank, as Trustee, incorporated herein
               by  reference  to  Exhibit  4.2 to Everest Reinsurance
               Holdings, Inc. Form 8-K filed on March 15, 2000

        4.4    Second  Supplemental  Indenture  relating to the 8.75%
               Senior Notes due March 15, 2010, dated March 14, 2000,
               between Everest  Reinsurance  Holdings,  Inc.  and The
               Chase  Manhattan Bank, as Trustee, incorporated herein
               by reference to Exhibit 4.3 to the Everest Reinsurance
               Holdings, Inc. Form 8-K filed on March 15, 2000

      *10.1    Everest Re Group, Ltd. Annual Incentive Plan effective
               January 1, 1999, incorporated  herein by reference  to
               Exhibit 10.1  to  Everest  Reinsurance Holdings,  Inc.
               Annual Report on Form 10-K for the year ended December
               31, 1998 (the "1998 10-K")

                                      E-1

      *10.2    Everest  Re  Group,  Ltd. Amended 1995 Stock Incentive
               Plan, incorporated herein by reference to Exhibit 10.3
               to Everest Reinsurance Holdings, Inc. Annual Report on
               Form 10-K for  the  year ended  December 31, 1995 (the
               "1995 10-K")

      *10.3    Everest Re Group, Ltd. 1995 Stock Option Plan for Non-
               Employee Directors, incorporated  herein by  reference
               to Exhibit 4.3 to the Registration  Statement  on Form
               S-8 (No. 333-05771)

      *10.4    Resolution  adopted  by  Board of Directors of Everest
               Reinsurance Holdings, Inc. on April  1, 1999  awarding
               stock  options  to  outside  Directors,   incorporated
               herein  by  reference  to  Exhibit  10.25  to  Everest
               Reinsurance Holdings,  Inc.  Quarterly  Report on Form
               10-Q for the quarter ended June 30, 1999 (the  "second
               quarter 1999 10-Q")

      *10.5    Resolution  adopted  by  the  Board  of  Directors  of
               Everest  Reinsurance Holdings,  Inc. on  February  23,
               2000  awarding  stock  options  to  outside Directors,
               incorporated  herein by  reference  to Exhibit 10.8 to
               the 1999 10-K

      *10.6    Form of Non-Qualified  Stock  Option  Award  Agreement
               to be entered into between  Everest Re Group, Ltd. and
               participants  in  the   1995  Stock   Incentive  Plan,
               incorporated  herein  by reference to Exhibit 10.15 to
               the 1995 10-K

      *10.7    Form of Restricted Stock  Agreement to be entered into
               between Everest  Re Group,  Ltd. and  participants  in
               the 1995 Stock Incentive Plan,  incorporated herein by
               reference to Exhibit 10.16 to the 1995 10-K

      *10.8    Form  of  Stock  Option  Agreement  (Version  1) to be
               entered  into  between  Everest  Re  Group,  Ltd.  and
               participants  in  the  1995 Stock Option Plan for Non-
               Employee  Directors,  incorporated herein by reference
               to Exhibit 10.17 to the 1995 10-K

      *10.9    Form of  Stock  Option  Agreement  (Version  2)  to be
               entered  into  between  Everest  Re  Group,  Ltd . and
               participants in  the  1995  Stock Option Plan for Non-
               Employee  Directors,  incorporated herein by reference
               to Exhibit 10.18 to the 1995 10-K

     *10.10    Form  of  Stock  Option   Agreement  for  Non-Employee
               Directors, incorporated herein by reference to Exhibit
               10.34 to the 1999 10-K

     *10.11    Deferred  Compensation  Plan,  as amended, for certain
               United States employees of Everest Re Group,  Ltd. and
               its participating subsidiaries  incorporated herein by
               reference to Exhibit 10.20 to the 1998 10-K

                                      E-2

     *10.12    Senior Executive Change of Control Plan,  incorporated
               herein  by  reference  to  Exhibit  10.24  to  Everest
               Reinsurance Holdings,  Inc. Quarterly Report  on  Form
               10-Q for the quarter ended September 30, 1998

     *10.13    Executive Performance Annual Incentive Plan adopted by
               stockholders  on  May 20, 1999, incorporated herein by
               reference to Exhibit 10.26 to  the second quarter 1999
               10-Q

     *10.14    Employment Agreement with  Joseph V. Taranto  executed
               on  July  15, 1998, incorporated  herein  by reference
               to  Exhibit 10.21  to  Everest  Reinsurance  Holdings,
               Inc. Quarterly Report  on  Form  10-Q  for the quarter
               ended June 30, 1998 (the "second quarter 1998 10-Q")

     *10.15    Amendment of Employment Agreement by and among Everest
               Reinsurance  Company,  Everest  Reinsurance  Holdings,
               Inc.,  Everest  Re  Group, Ltd. and Joseph  V. Taranto
               dated  February  15,  2000,   incorporated  herein  by
               reference to Exhibit 10.29 to the 1999 10-K

     *10.16    Change of Control  Agreement  with  Joseph V.  Taranto
               effective  July  15,  1998,  incorporated   herein  by
               reference  to  Exhibit  10.22  to  the  second quarter
               1998 10-Q

     *10.17    Amendment of Change of Control  Agreement by and among
               Everest  Reinsurance  Company,   Everest   Reinsurance
               Holdings,  Inc.,  Everest Re Group, Ltd. and Joseph V.
               Taranto dated  February 15, 2000,  incorporated herein
               by reference to Exhibit 10.30 to the 1999 10-K

      10.18    Credit Agreement Between Everest Reinsurance Holdings,
               Inc.,  the  Lenders  Named  Therein  and  First  Union
               National Bank dated December 21, 1999 providing for  a
               $150  million   Senior   Revolving   Credit  Facility,
               incorporated herein by reference to  Exhibit  10.30 to
               Everest Reinsurance  Holdings, Inc. Form 8-K, filed on
               December 28, 1999

      10.19    First  Amendment  to  Credit  Agreement  dated  as  of
               December   21,  1999   between   Everest   Reinsurance
               Holdings,  Inc.,  the  Lenders named therein and First
               Union National Bank, incorporated  herein by reference
               to Exhibit 10.19 to the Everest Re Group, Ltd.  Annual
               Report  on  Form  10-K for the year ended December 31,
               2000 (the "2000 10-K")

      10.20    Parent  Guaranty  dated  February  24,  2000  made  by
               Everest Re Group, Ltd. in  favor of the Lenders  under
               Everest Reinsurance Holdings,  Inc.'s Credit Facility,
               incorporated herein by reference  to Exhibit  10.33 to
               the 1999 10-K

                                      E-3

      10.21    Guarantor  Consent  dated  December  18,  2000 made by
               Everest Re Group, Ltd. in favor  of the Lenders  under
               Everest Reinsurance Holdings, Inc.'s  Credit Facility,
               incorporated herein by  reference  to Exhibit 10.21 to
               the 2000 10-K

      10.22    Stock   Purchase   Agreement  between  The  Prudential
               Insurance Company of  America  and Everest Reinsurance
               Holdings,  Inc.  for  the  sale  of  common  stock  of
               Gibraltar  Casualty  Company  dated February 24, 2000,
               incorporated herein by reference  to  Exhibit 10.32 to
               the 1999 10-K

      10.23    Amendment  No. 1 to Stock  Purchase  Agreement between
               The  Prudential  Insurance  Company  of  America   and
               Everest  Reinsurance  Holdings,  Inc. for  the sale of
               common  stock  of  Gibraltar  Casualty  Company  dated
               August 8, 2000,  incorporated  herein  by reference to
               Exhibit 10.1 to the  Everest Re Group, Ltd.  Quarterly
               Report  on  Form  10-Q  for the quarter ended June 30,
               2000

      10.24    Proportional  Excess  of  Loss  Reinsurance  Agreement
               entered into between  Gibraltar Casualty  Company  and
               Prudential  Property  and  Casualty Insurance Company,
               incorporated  herein by  reference to Exhibit 10.24 to
               the 2000 10-K

      10.25    Guarantee  Agreement  made by The Prudential Insurance
               Company of America  in  favor  of  Gibraltar  Casualty
               Company, incorporated  herein  by reference to Exhibit
               10.25 to the 2000 10-K

      10.26    Lease,  effective  December 26, 2000  between OTR,  an
               Ohio  general  partnership,  and  Everest  Reinsurance
               Company, incorporated herein  by  reference to Exhibit
               10.26 to the 2000 10-K

     *10.27    Amendment of Employment Agreement by and among Everest
               Reinsurance  Company,  Everest  Reinsurance  Holdings,
               Inc., Everest Re Group, Ltd., Everest Global Services,
               Inc. and  Joseph  V.  Taranto,  dated March  30, 2001,
               incorporated  herein by reference  to  Exhibit 10.1 to
               Everest Re Group, Ltd.  Report  on  Form  10-Q for the
               quarter  ended  March  31, 2001  (the  "first  quarter
               2001 10-Q")

     *10.28    Amendment of Employment Agreement by and among Everest
               Reinsurance  Company,  Everest  Reinsurance  Holdings,
               Inc., Everest Re Group, Ltd., Everest Global Services,
               Inc.  and  Joseph  V.  Taranto,  dated April 20, 2001,
               incorporated  herein by reference  to  Exhibit 10.2 to
               the first quarter 2001 10-Q.

                                      E-4

     *10.29    Amendment of Change of Control  Agreement by and among
               Everest   Reinsurance  Company,   Everest  Reinsurance
               Holdings, Inc., Everest Re Group, Ltd., Everest Global
               Services, Inc. and Joseph V. Taranto,  dated March 30,
               2001, incorporated herein by reference to Exhibit 10.3
               to the first quarter 2001 10-Q

     *10.30    Resolution  adopted  by  the  Board  of  Directors  of
               Everest Re Group, Ltd. on September 20, 2001  awarding
               stock options to outside Directors, filed herewith

       11.1    Statement regarding computation of per share earnings,
               filed herewith

       21.1    Subsidiaries of the registrant, filed herewith

       23.1    Consent of PricewaterhouseCoopers LLP, filed herewith


- --------------------------
* Management contract or compensatory plan or arrangement.


                                      E-5