SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549

                                    FORM 10-Q

                   QUARTERLY REPORT UNDER SECTION 13 or 15(d)

                     OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarter ended:                                   Commission File Number:
   March 31, 2002                                                1-15731
- ----------------------                                   -----------------------

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


        Bermuda                                              98-0365432
- ------------------------                            ----------------------------
 (State or other juris-                             (IRS Employer Identification
diction of incorporation                                      Number)
   or organization)

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

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

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

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

                                                    Number of Shares Outstanding
            Class                                          at May 7, 2002
            -----                                   ----------------------------

Common Shares,  $.01 par value                               51,287,883


                             EVEREST RE GROUP, LTD.

                               Index To Form 10-Q

                                     PART I

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

         Consolidated Balance Sheets at March 31, 2002 (unaudited)
          and December 31, 2001                                                3

         Consolidated Statements of Operations and Comprehensive Income
          for the three months ended March 31, 2002 and 2001 (unaudited)       4

         Consolidated Statements of Changes in Shareholders' Equity for
          the three months ended March 31, 2002 and 2001 (unaudited)           5

         Consolidated Statements of Cash Flows for the three months
          ended March 31, 2002 and 2001 (unaudited)                            6

         Notes to Consolidated Interim Financial Statements (unaudited)        7

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         -----------------------------------------------------------
         AND RESULTS OF OPERATIONS                                            17
         -------------------------

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK           25
         ----------------------------------------------------------

                                     PART II

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

ITEM 1.  LEGAL PROCEEDINGS                                                    26
         -----------------

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS                          None
         -----------------------------------------

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

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                None
         ---------------------------------------------------

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

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K                                     26
         --------------------------------


Part I - Item 1

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


                                                    March 31,       December 31,
                                                  ------------      ------------
                                                      2002              2001
                                                  ------------      ------------
                                                           (unaudited)
                                                              
ASSETS:
Fixed maturities - available for sale,
 at market value (amortized cost: 2002,
 $5,580,450; 2001, $5,288,860)                    $  5,662,543      $  5,461,584
Equity securities, at market value
 (cost: 2002, $69,929; 2001, $66,357)                   70,820            67,311
Short-term investments                                 286,492           148,851
Other invested assets                                   31,044            33,899
Cash                                                   101,753            71,878
                                                  ------------      ------------
   Total investments and cash                        6,152,652         5,783,523

Accrued investment income                               91,738            83,088
Premiums receivable                                    533,579           468,897
Reinsurance receivables                                923,702           895,061
Funds held by reinsureds                               134,742           149,969
Deferred acquisition costs                             145,911           130,709
Prepaid reinsurance premiums                            48,035            47,185
Deferred tax asset                                     177,252           178,507
Other assets                                           157,896            59,221
                                                  ------------      ------------
TOTAL ASSETS                                      $  8,365,507      $  7,796,160
                                                  ============      ============

LIABILITIES:
Reserve for losses and adjustment expenses        $  4,341,370      $  4,278,267
Future policy benefit reserve                          243,465           238,753
Unearned premium reserve                               563,769           489,171
Funds held under reinsurance treaties                  271,959           267,105
Losses in the course of payment                         98,169            89,492
Contingent commissions                                   2,046             2,119
Other net payable to reinsurers                         66,506            66,462
Current federal income taxes                           (23,827)          (30,459)
8.5% Senior notes due 3/15/2005                        249,715           249,694
8.75% Senior notes due 3/15/2010                       199,097           199,077
Revolving credit agreement borrowings                  105,000           105,000
Accrued interest on debt and borrowings                  2,241            11,944
Other liabilities                                      190,029           109,013
                                                  ------------      ------------
   Total liabilities                                 6,309,539         6,075,638
                                                  ------------      ------------


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;
 51.3 million shares issued in 2002
 and 46.3 million shares issued in 2001                    513               463
Additional paid-in capital                             616,508           269,945
Unearned compensation                                     (115)             (115)
Accumulated other comprehensive income,
 net of deferred income taxes of $16.9
 million in 2002 and $40.8 million
 in 2001                                                45,754           113,880
Retained earnings                                    1,393,363         1,336,404
Treasury shares, at cost; 0.0 million
 shares in 2002 and 2001                                   (55)              (55)
                                                  ------------      ------------
   Total shareholders' equity                        2,055,968         1,720,522
                                                  ------------      ------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY        $  8,365,507      $  7,796,160
                                                  ============      ============


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

                                       3

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


                                                      Three Months Ended
                                                           March 31,
                                                 ----------------------------
                                                    2002             2001
                                                 -----------      -----------
                                                          (unaudited)
                                                            
REVENUES:
Premiums earned                                  $   491,208      $   328,493
Net investment income                                 85,540           86,155
Net realized capital (loss)                           (3,855)          (5,057)
Net derivative (expense)                                (250)            (727)
Other income                                           1,337              868
                                                 -----------      -----------
Total revenues                                       573,980          409,732
                                                 -----------      -----------

CLAIMS AND EXPENSES:
Incurred loss and loss adjustment expenses           352,506          243,126
Commission, brokerage, taxes and fees                121,009           81,957
Other underwriting expenses                           14,125           13,096
Interest expense on senior notes                       9,728            9,724
Interest expense on credit facility                      909            2,697
                                                 -----------      -----------
Total claims and expenses                            498,277          350,600
                                                 -----------      -----------

INCOME BEFORE TAXES                                   75,703           59,132

Income tax expense                                    14,642            9,002
                                                 -----------      -----------

NET INCOME                                       $    61,061      $    50,130
                                                 ===========      ===========

Other comprehensive (loss) income,
 net of tax                                          (68,126)          47,072
                                                 -----------      -----------

COMPREHENSIVE (LOSS) INCOME                      $    (7,065)     $    97,202
                                                 ===========      ===========

PER SHARE DATA:
 Average shares outstanding (000's)                   48,108           46,059
 Net income per common share - basic             $      1.27      $      1.09
                                                 ===========      ===========


 Average diluted shares outstanding (000's)           49,087           47,004
 Net income per common share - diluted           $      1.24      $      1.07
                                                 ===========      ===========


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

                                       4

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


                                                      Three Months Ended
                                                           March 31,
                                                 ----------------------------
                                                    2002             2001
                                                 -----------      -----------
                                                          (unaudited)
                                                            
COMMON SHARES (shares outstanding):
Balance, beginning of period                      46,269,015       46,029,354
Issued during the period                           5,017,450           67,024
                                                 -----------      -----------
Balance, end of period                            51,286,465       46,096,378
                                                 ===========      ===========

COMMON SHARES (par value):
Balance, beginning of period                     $       463      $       460
Issued during the period                                  50                1
                                                 -----------      -----------
Balance, end of period                                   513              461
                                                 -----------      -----------

ADDITIONAL PAID IN CAPITAL:
Balance, beginning of period                         269,945          259,958
Common shares issued during the period               346,563            2,947
                                                 -----------      -----------
Balance, end of period                               616,508          262,905
                                                 -----------      -----------

UNEARNED COMPENSATION:
Balance, beginning of period                            (115)            (170)
Net increase during the period                            -                17
                                                 -----------      -----------
Balance, end of period                                  (115)            (153)
                                                 -----------      -----------

ACCUMULATED OTHER COMPREHENSIVE INCOME,
 NET OF DEFERRED INCOME TAXES:
Balance, beginning of period                         113,880           72,846
Net (decrease) increase during the period            (68,126)          47,072
                                                 -----------      -----------
Balance, end of period                                45,754          119,918
                                                 -----------      -----------

RETAINED EARNINGS:
Balance, beginning of period                       1,336,404        1,250,313
Net income                                            61,061           50,130
Dividends declared ($0.08 per share in 2002
 and $0.07 per share in 2001)                         (4,102)          (3,225)
                                                 -----------      -----------
Balance, end of period                             1,393,363        1,297,218
                                                 -----------      -----------

TREASURY SHARES AT COST:
Balance, beginning of period                             (55)             (55)
                                                 -----------      -----------
Balance, end of period                                   (55)             (55)
                                                 -----------      -----------

TOTAL SHAREHOLDERS' EQUITY, END OF PERIOD        $ 2,055,968      $ 1,680,294
                                                 ===========      ===========

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

                                       5

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


                                                     Three Months Ended
                                                           March 31,
                                                 ----------------------------
                                                    2002             2001
                                                 -----------      -----------
                                                         (unaudited)
                                                            
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                       $    61,061      $    50,130
 Adjustments to reconcile net income to
  net cash provided by operating
  activities:
  (Increase) in premiums receivable                  (66,264)         (16,684)
  Decrease (increase) in funds held, net              19,980           (4,041)
  (Increase) in reinsurance receivables              (29,554)         (16,734)
  Decrease in deferred tax asset                      25,158            3,117
  Increase in reserve for losses and loss
   adjustment expenses                                67,527            5,976
  Increase in future policy benefit reserve            4,712           15,621
  Increase in unearned premiums                       74,778           68,172
  (Increase) in other assets and liabilities         (53,882)         (45,154)
  Non cash compensation expense                           -                17
  Accrual of bond discount/amortization
   of bond premium                                    (1,911)          (2,060)
  Amortization of underwriting discount on
   senior notes                                           41               38
  Realized capital losses                              3,855            5,057
                                                 -----------      -----------
Net cash provided by operating activities            105,501           63,455
                                                 -----------      -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from fixed maturities matured/called
 - available for sale                                147,594           70,007
Proceeds from fixed maturities sold
 - available for sale                                416,572           78,572
Proceeds from equity securities sold                   5,370               -
Proceeds from other invested assets sold               3,261                8
Cost of fixed maturities acquired - available
 for sale                                           (859,060)        (410,921)
Cost of equity securities acquired                    (9,227)              -
Cost of other invested assets acquired                  (328)            (368)
Net (purchases) sales of short-term
 securities                                         (137,219)         275,171
Net increase in unsettled securities
 transactions                                         18,879           25,136
                                                 -----------      -----------
Net cash (used in) provided by investing
 activities                                         (414,158)          37,605
                                                 -----------      -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
Common shares issued during the period               346,613            2,948
Dividends paid to shareholders                        (4,102)          (3,225)
Borrowing on revolving credit agreement               20,000           20,000
Repayments on revolving credit agreement             (20,000)        (123,000)
                                                 -----------      -----------
Net cash provided by (used in) financing
 activities                                          342,511         (103,277)
                                                 -----------      -----------

EFFECT OF EXCHANGE RATE CHANGES ON CASH               (3,979)          (4,583)
                                                 -----------      -----------

Net increase (decrease) in cash                       29,875           (6,800)

Cash, beginning of period                             71,878           76,823
                                                 -----------      -----------
Cash, end of period                              $   101,753      $    70,023
                                                 ===========      ===========

SUPPLEMENTAL CASH FLOW INFORMATION
Cash transactions:
Income taxes paid, net                           $   (17,397)     $     2,603
Interest paid                                    $    20,299      $    22,746
Non-cash financing transaction:
Issuance of common shares                        $        -       $        17


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

                                       6

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

               For the Three Months Ended March 31, 2002 and 2001

1.   GENERAL

As used in this document, "Group" means Everest Re Group, Ltd., "Holdings" means
Everest  Reinsurance  Holdings,  Inc.,  "Everest Re" means  Everest  Reinsurance
Company and the "Company" means Everest Re Group, Ltd. and its subsidiaries.

The consolidated  financial statements of the Company for the three months ended
March 31, 2002 and 2001 include all adjustments,  consisting of normal recurring
accruals,  which,  in  the  opinion  of  management,  are  necessary  for a fair
presentation of the results on an interim basis. Certain financial  information,
which is normally included in annual financial statements prepared in accordance
with generally accepted  accounting  principles in the United States of America,
has been omitted since it is not required for interim  reporting  purposes.  The
year-end  consolidated  balance  sheet data was derived from  audited  financial
statements,  but does not include all disclosures required by generally accepted
accounting principles in the United States of America. The results for the three
months  ended  March 31,  2002 and 2001 are not  necessarily  indicative  of the
results  for  a  full  year.  These  financial  statements  should  be  read  in
conjunction with the audited consolidated financial statements and notes thereto
for the years ended  December 31, 2001,  2000 and 1999 included in the Company's
most recent Form 10-K filing.

2.   SECONDARY COMMON SHARE ISSUANCE

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 a secondary 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 expense of approximately $0.5 million related to the
offering.  The Company has used the net proceeds for working capital and general
corporate purposes.  The remaining limit on this shelf registration statement as
of March 31, 2002 is $228.7 million.

                                       7

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

               For the Three Months Ended March 31, 2002 and 2001

3.   EARNINGS PER SHARE

Net income per common share has been computed as follows:



(shares and dollar amounts  in
thousands except per share amounts)
                                                      Three Months Ended
                                                          March 31,
                                                 ----------------------------
                                                    2002             2001
                                                 ----------------------------
                                                            
Net income (numerator)                           $    61,061      $    50,130
                                                 ===========      ===========

Weighted average common and effect of
 dilutive shares used in the
 computation of net income per share:
 Average shares outstanding -
  basic (denominator)                                 48,108           46,059
 Effect of dilutive shares                               979              945
                                                 -----------      -----------
 Average shares outstanding -
  diluted (denominator)                               49,087           47,004

Net income per common share:
 Basic                                           $      1.27      $      1.09
 Diluted                                         $      1.24      $      1.07



As of March 31, 2002 and 2001,  options to purchase  2,000 and 10,000  shares of
common  stock,  respectively,  were  outstanding  but were not  included  in the
computation  of diluted  earnings  per share for the three month period ended on
such dates,  because the  options'  exercise  price was greater than the average
market price of the common shares during the period.

                                       8

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

               For the Three Months Ended March 31, 2002 and 2001

4.   CONTINGENCIES

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

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

Management  believes that these factors continue to render reserves for asbestos
and environmental  losses  significantly  less subject to traditional  actuarial
methods than are reserves on other types of losses.  Given these  uncertainties,
management  believes  that no meaningful  range for such ultimate  losses can be
established.  The  Company  establishes  reserves  to the  extent  that,  in the
judgement of  management,  the facts and  prevailing law reflect an exposure for
the Company or its ceding  companies.  In connection with the acquisition of Mt.
McKinley Insurance Company ("Mt.  McKinley"),  which has significant exposure to
asbestos and environmental  claims,  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  obligations to Mt.  McKinley.  Through March 31, 2002,  cessions under
this reinsurance agreement have reduced the available remaining limits to $131.3
million  net of  coinsurance.  Due to the  uncertainties  discussed  above,  the
ultimate losses may vary materially from current loss reserves and, depending on
coverage  under the Company's  various  reinsurance  arrangements,  could have a
material adverse effect on the Company's future financial condition,  results of
operations and cash flows.

                                       9

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

               For the Three Months Ended March 31, 2002 and 2001


The  following   table  shows  the   development  of  prior  year  asbestos  and
environmental  reserves on both a gross and net of retrocessional  basis for the
three months ended March 31, 2002 and 2001:



(dollar amounts in thousands)                         Three Months Ended
                                                           March 31,
                                                    2002             2001
                                                 ----------------------------
                                                            
Gross basis:
Beginning of period reserves                     $   644,390      $   693,704
Incurred losses                                       10,000           12,110
Paid losses                                          (22,612)         (15,155)
                                                 ----------------------------
End of period reserves                           $   631,778      $   690,659
                                                 ============================

Net basis:
Beginning of period reserves                     $   568,592      $   628,535
Incurred losses                                        2,477            1,886
Paid losses                                          (20,493)         (13,670)
                                                 ----------------------------
End of period reserves                           $   550,576      $   616,753
                                                 ============================


At March 31, 2002, the gross reserves for asbestos and environmental losses were
comprised  of $109.2  million  representing  case  reserves  reported  by ceding
companies,  $48.7 million  representing  additional case reserves established by
the Company on assumed  reinsurance  claims,  $152.5 million  representing  case
reserves established by the Company on direct excess insurance claims, including
Mt. McKinley, and $321.4 million representing incurred but not reported ("IBNR")
reserves.

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

The  Prudential  sells  annuities  which are  purchased by property and casualty
insurance  companies to settle certain types of claim  liabilities.  In 1993 and
prior years, the Company,  for a fee,  accepted the claim payment  obligation of
these property and casualty insurers, and, concurrently, became the owner of the
annuity or assignee of the annuity proceeds. In these circumstances, the Company
would be liable if The Prudential were unable to make the annuity payments.  The
estimated  cost to  replace  all  such  annuities  for  which  the  Company  was
contingently liable at March 31, 2002 was $147.9 million.

                                       10

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

               For the Three Months Ended March 31, 2002 and 2001

The Company has purchased  annuities from an unaffiliated life insurance company
to settle certain claim  liabilities  of the Company.  Should the life insurance
company become unable to make the annuity payments,  the Company would be liable
for those claim  liabilities.  The estimated  cost to replace such  annuities at
March 31, 2002 was $14.0 million.

5.   OTHER COMPREHENSIVE INCOME

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


(dollar amounts in thousands)                        Three Months Ended
                                                          March 31,
                                                    2002             2001
                                                 ----------------------------
                                                            
Net unrealized (depreciation)/
 appreciation of investments,
 net of deferred income taxes                   ($    67,139)     $    49,750
Currency translation adjustments,
 net of deferred income taxes                           (987)          (2,678)
                                                 ----------------------------
Other comprehensive (loss)/ income,
 net of deferred income taxes                   ($    68,126)     $    47,072
                                                 ============================


6.   CREDIT LINE

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

                                       11

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

               For the Three Months Ended March 31, 2002 and 2001


The Credit  Facility  requires  Group to maintain a debt to capital ratio of not
greater than 0.35 to 1, Holdings to maintain a minimum  interest  coverage ratio
of 2.5 to 1 and Everest Re to maintain its statutory  surplus at $850.0  million
plus 25% of aggregate net income and 25% of aggregate capital contributions.

During the three months ended March 31, 2002 and 2001, Holdings made payments on
the Credit Facility of $20.0 million and $123.0 million,  respectively, and made
borrowings of $20.0  million and $20.0  million,  respectively.  As of March 31,
2002 and 2001,  Holdings had outstanding  Credit  Facility  borrowings of $105.0
million  and  $132.0  million,   respectively.   Interest  expense  incurred  in
connection with these borrowings was $0.9 million and $2.7 million for the three
months ended March 31, 2002 and 2001, respectively.

7.   SENIOR NOTES

During the first quarter of 2000, Holdings completed a public offering of $200.0
million  principal  amount of 8.75%  senior  notes due March 15, 2010 and $250.0
million  principal  amount of 8.5%  senior  notes due March 15,  2005.  Interest
expense incurred in connection with these senior notes was $9.7 million and $9.7
million for the three months ended March 31, 2002 and 2001, respectively.

8.   SEGMENT REPORTING

The  Company,  through  its  subsidiaries,   operates  in  five  segments:  U.S.
Reinsurance,  U.S. Insurance,  Specialty Reinsurance,  International Reinsurance
and Bermuda. The U.S. Reinsurance  operation writes property and casualty treaty
reinsurance  through  reinsurance  brokers  as  well  as  directly  with  ceding
companies  within the United  States,  in addition  to  property,  casualty  and
specialty  facultative  reinsurance  through  brokers and  directly  with ceding
companies within the United States. The U.S. Insurance operation writes property
and casualty insurance primarily through general agent relationships and surplus
lines brokers  within the United  States.  The Specialty  Reinsurance  operation
writes  accident and health,  marine,  aviation and surety  business  within the
United States and worldwide  through brokers and directly with ceding companies.
The International Reinsurance operation writes property and casualty reinsurance
through the Company's branches in 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.

                                       12

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

               For the Three Months Ended March 31, 2002 and 2001

The  non-Bermuda  segments are managed in a carefully  coordinated  fashion with
strong  elements  of  central  control,   including  with  respect  to  capital,
investments and support operations. The Bermuda segment is managed independently
with strong  alignment as respects  capital,  investment  and support  operation
strategies.  As a  result,  management  monitors  and  evaluates  the  financial
performance of all of the Company's  operating  segments  principally based upon
their underwriting gain or loss ("underwriting  results").  The Company utilizes
inter-affiliate reinsurance and such reinsurance does not impact segment results
as  business  is reported  within the  segment in which the  business  was first
produced.  Underwriting  results  include  earned premium less incurred loss and
loss  adjustment   expenses,   commission  and  brokerage   expenses  and  other
underwriting expenses.

The following tables present the relevant underwriting results for the operating
segments  for the three  months  ended March 31, 2002 and 2001,  with all dollar
values presented in thousands.


                                U.S. REINSURANCE
- --------------------------------------------------------------------------------
                                                       Three Months Ended
                                                              March 31,
                                                       2002              2001
                                                    ----------------------------
                                                                
Earned premiums                                     $  176,558        $  109,110
Incurred losses and loss adjustment
 expenses                                              123,574            75,361
Commission and brokerage                                45,989            26,530
Other underwriting expenses                              4,169             3,240
                                                    ----------------------------
Underwriting gain                                   $    2,826        $    3,979
                                                    ============================



                                 U.S. INSURANCE
- --------------------------------------------------------------------------------
                                                       Three Months Ended
                                                              March 31,
                                                       2002              2001
                                                    ----------------------------
                                                                
Earned premiums                                     $  108,845        $   52,141
Incurred losses and loss adjustment
 expenses                                               80,697            37,199
Commission and brokerage                                23,697            13,538
Other underwriting expenses                              4,740             3,965
                                                    ----------------------------
Underwriting (loss)                                ($      289)      ($    2,561)
                                                    ============================


                                       13

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

               For the Three Months Ended March 31, 2002 and 2001



                              SPECIALTY REINSURANCE
- --------------------------------------------------------------------------------
                                                       Three Months Ended
                                                              March 31,
                                                       2002              2001
                                                    ----------------------------
                                                                
Earned premiums                                     $  114,369        $   93,738
Incurred losses and loss adjustment
 expenses                                               86,593            74,549
Commission and brokerage                                33,242            23,935
Other underwriting expenses                              1,366             1,372
                                                    ----------------------------
Underwriting (loss)                                ($    6,832)      ($    6,118)
                                                    ============================



                            INTERNATIONAL REINSURANCE
- --------------------------------------------------------------------------------
                                                       Three Months Ended
                                                              March 31,
                                                       2002              2001
                                                    ----------------------------
                                                                
Earned premiums                                     $   87,275        $   73,003
Incurred losses and loss adjustment
 expenses                                               57,292            55,339
Commission and brokerage                                16,880            17,850
Other underwriting expenses                              3,009             3,167
                                                    ----------------------------
Underwriting gain (loss)                            $   10,094       ($    3,353)
                                                    ============================



                                     BERMUDA
- --------------------------------------------------------------------------------
                                                       Three Months Ended
                                                              March 31,
                                                       2002              2001
                                                    ----------------------------
                                                                
Earned premiums                                     $    4,161        $      501
Incurred  losses and loss adjustment
 expenses                                                4,350               678
Commission and brokerage                                 1,201               104
Other underwriting expenses                                374               806
                                                    ----------------------------
Underwriting (loss)                                ($    1,764)      ($    1,087)
                                                    ============================


                                       14

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

               For the Three Months Ended March 31, 2002 and 2001

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


                                                    ----------------------------
                                                       Three Months Ended
                                                              March 31,
                                                       2002              2001
                                                    ----------------------------
                                                               
Underwriting gain (loss)                            $    4,035       ($    9,140)
Net investment income                                   85,540            86,155
Realized (loss)                                         (3,855)           (5,057)
Net derivative (expense)                                  (250)             (727)
Corporate expenses                                        (467)             (546)
Interest expense                                       (10,637)          (12,421)
Other income                                             1,337               868
                                                    ----------------------------
Income before taxes                                 $   75,703        $   59,132
                                                    ============================


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 to the
Company's financial condition, results of operations and cash flows.

9.   DERIVATIVES

The Company has in its product portfolio three credit default swaps, which it no
longer offers, and five 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"). The
Company's  position in these  contracts  is  unhedged  and is  accounted  for as
derivatives in accordance with FAS 133. Accordingly, these contracts are carried
at  fair  value  with  changes  in  fair  value  recorded  in the  statement  of
operations.

The  Company's  three  credit  default swap  contracts  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 $0.3  million and $0.7 million in the three months ended March 31,
2002 and 2001, respectively, to reflect them at fair value.

                                       15

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

               For the Three Months Ended March 31, 2002 and 2001


10.  NEW ACCOUNTING PRONOUNCEMENT

In June 2001, the Financial  Accounting Standards Board ("FASB") issued FAS 142,
"Goodwill and Other Intangible  Assets".  FAS 142 established 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  are not be  subject  to  amortization  and must be  tested  annually  for
impairment.  Those with finite useful lives are 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 Company
adopted FAS 142 on January 1, 2002. The implementation of this statement has not
had a material impact on the financial  position,  results of operations or cash
flows of the Company.

11.  RELATED-PARTY TRANSACTIONS

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

                                       16

Part I - Item 2

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


RESULTS OF OPERATIONS

INDUSTRY CONDITIONS

The worldwide  reinsurance and insurance  businesses are highly  competitive yet
cyclical by product and market. The terrorist attacks on September 11, 2001 (the
"September 11th 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 and may be amplified as the result of market changes since the
September 11th attacks.  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 Reinsurance,  International Reinsurance
and Bermuda. The U.S. Reinsurance  operation writes property and casualty treaty
reinsurance  through  reinsurance  brokers  as  well  as  directly  with  ceding
companies  within the United  States,  in addition  to  property,  casualty  and
specialty  facultative  reinsurance  through  brokers and  directly  with ceding
companies within the United States. The U.S. Insurance operation writes property
and casualty insurance primarily through general agent relationships and surplus
lines brokers  within the United  States.  The Specialty  Reinsurance  operation
writes accident and health ("A&H"),  marine, aviation and surety business within
the United  States and  worldwide  through  brokers  and  directly  with  ceding

                                       17

companies. The International  Reinsurance operation writes property and casualty
reinsurance through the Company's branches in 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.

The  non-Bermuda  segments are managed in a carefully  coordinated  fashion with
strong  elements  of  central  control,   including  with  respect  to  capital,
investments and support operations. The Bermuda segment is managed independently
with strong  alignment as respects  capital,  investment  and support  operation
strategies.  As a  result,  management  monitors  and  evaluates  the  financial
performance of all of the Company's  operating  segments  principally based upon
their underwriting results. The Company utilizes inter-affiliate reinsurance and
such  reinsurance does not impact segment results as business is reported within
the segment in which the business was first produced.

THREE MONTHS ENDED MARCH 31, 2002 COMPARED TO THREE MONTHS ENDED MARCH 31, 2001

PREMIUMS.  Gross premiums written increased 42.2% to $596.3 million in the three
months ended March 31, 2002 from $419.4  million in the three months ended March
31, 2001 as the Company took advantage of selected growth  opportunities,  while
continuing to maintain a disciplined underwriting approach. Premium growth areas
included a 56.3%  ($71.6  million)  increase  in the U.S.  Insurance  operation,
principally  attributable to growth in workers' compensation  insurance, a 50.3%
($60.8 million) increase in the U.S. Reinsurance  operation primarily reflecting
growth  across  casualty  lines,  a  26.2%  ($19.7  million)   increase  in  the
International  Reinsurance  operation,  mainly  attributable  to  growth  in the
London,  Canada and Latin American markets,  a 22.7% ($21.7 million) increase in
the Specialty Reinsurance operation,  principally  attributable to growth in A&H
medical stop loss business and a $3.0 million increase in the Bermuda operation.
The  Company  continued  to decline  business  that did not meet its  objectives
regarding underwriting profitability.

Ceded  premiums  decreased to $31.3  million in the three months ended March 31,
2002 from $32.1 million in the three months ended March 31, 2001.  This decrease
was  principally  attributable  to a  decrease  in  ceded  premium  in the  U.S.
Insurance   operation  as  a  result  of  changes  in  this  segment's  specific
reinsurance programs.

Net premiums  written  increased by 45.9% to $565.0  million in the three months
ended  March 31, 2002 from $387.3  million in the three  months  ended March 31,
2001. This increase was consistent  with the increase in gross premiums  written
and the decrease in ceded premiums.

PREMIUM  REVENUES.  Net premiums earned  increased by 49.5% to $491.2 million in
the three  months  ended March 31, 2002 from $328.5  million in the three months
ended March 31, 2001. Contributing to this increase was a 108.8% ($56.7 million)
increase in the U.S.  Insurance  operation,  a 61.8% ($67.4 million) increase in
the  U.S.  Reinsurance  operation,  a  22.0%  ($20.6  million)  increase  in the
Specialty  Reinsurance  operation,  a  19.5%  ($14.3  million)  increase  in the
International  Reinsurance  operation and a $3.7 million increase in the Bermuda
operation.  All of these changes reflect period to period changes in net written
premiums and business mix together with normal variability in earnings patterns.
Business  mix changes  occur not only as the  Company  shifts  emphasis  between
products,  lines of  business,  distribution  channels  and  markets but also as
individual contracts renew or non-renew, almost always with changes in coverage,
structure,  prices  and/or  terms,  and  as  new  contracts  are  accepted  with

                                       18

coverages,  structures,  prices  and/or terms  different  from those of expiring
contracts.   As  premium   reporting  and  earnings  and  loss  and   commission
characteristics  derive  from  the  provisions  of  individual  contracts,   the
continuous turnover of individual contracts,  arising from both strategic shifts
and day to day  underwriting,  can and  does  introduce  appreciable  background
variability in various underwriting line items.

EXPENSES.  Incurred loss and loss adjustment expenses ("LAE") increased by 45.0%
to $352.5  million in the three months ended March 31, 2002 from $243.1  million
in the three months ended March 31,  2001.  The increase in incurred  losses and
LAE was principally attributable to the increase in net premiums earned and also
reflects the impact of changes in the Company's mix of business. Incurred losses
and LAE include  catastrophe  losses,  which  include the impact of both current
period events, and favorable and unfavorable  development on prior period events
and are net of reinsurance. 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, were $1.4 million in
the three  months  ended March 31, 2002  compared to net  catastrophe  losses of
$14.9 million in the three months ended March 31, 2001.  Incurred losses and LAE
for the three  months  ended March 31, 2002  reflected  ceded  losses and LAE of
$38.0  million  compared to ceded losses and LAE in the three months ended March
31, 2001 of $32.2 million.

Contributing  to the  increase  in incurred  losses and LAE in the three  months
ended  March 31, 2002 from the three  months  ended March 31, 2001 were a 116.9%
($43.5 million) increase in the U.S. Insurance operation principally  reflecting
increased  premium  volume  coupled  with  changes  in  this  segments  specific
reinsurance  programs,  a 64.0% ($48.2 million) increase in the U.S. Reinsurance
operation,  a  16.2%  ($12.0  million)  increase  in the  Specialty  Reinsurance
operation principally  attributable to increased premium volume in A&H business,
a 3.5%  ($2.0  million)  increase  in  the  International  operation  reflecting
increased premium volume,  offset by lower catastrophe losses and a $3.7 million
increase in the Bermuda  operation.  Incurred  losses and LAE for each operation
were also  impacted by  variability  relating to changes in the level of premium
volume and mix of business by class and type.

The Company's loss and LAE ratio ("loss ratio"), which is calculated by dividing
incurred losses and LAE by premiums earned,  decreased by 2.3 percentage  points
to 71.8% in the three months ended March 31, 2002 from 74.1% in the three months
ended March 31, 2001 reflecting the incurred losses and LAE discussed above. The
following  table  shows  the loss  ratios  for each of the  Company's  operating
segments for the three months ended March 31, 2002 and 2001. The loss ratios for
all operations were impacted by the factors noted above.


                          Operating Segment Loss Ratios
- --------------------------------------------------------------------------------
        Segment                                    2002                     2001
- --------------------------------------------------------------------------------
                                                                      
U.S. Reinsurance                                   70.0%                    69.1%
U.S. Insurance                                     74.1%                    71.3%
Specialty Reinsurance                              75.7%                    79.5%
International Reinsurance                          65.6%                    75.8%
Bermuda                                           104.5%                     N/M


Underwriting  expenses  increased by 42.2% to $135.1 million in the three months
ended  March 31,  2002 from $95.1  million in the three  months  ended March 31,
2001.  Commission,  brokerage,  taxes  and  fees  increased  by  $39.1  million,
principally  reflecting  increases  in premium  volume and changes in the mix of

                                       19

business.  Other underwriting  expenses increased by $1.0 million as the Company
has  expanded  its  business  volume  and  operations.   Contributing  to  these
underwriting expense increases were a 68.5% ($20.4 million) increase in the U.S.
Reinsurance  operation,  a 62.5% ($10.9 million) increase in the U.S.  Insurance
operation,  a  36.8%  ($9.3  million)  increase  in  the  Specialty  Reinsurance
operation and a $0.7 million increase in the Bermuda operation.  These increases
were  partially  offset by a 5.4% ($1.1 million)  decrease in the  International
operation.  The changes for each operation's  expenses principally resulted from
changes in commission expenses related to changes in premium volume and business
mix by  class  and type  and,  in some  cases,  changes  in the use of  specific
reinsurance and the  underwriting  performance of the underlying  business.  The
Company's expense ratio, which is calculated by dividing  underwriting  expenses
by premiums earned, was 27.5% for the three months ended March 31, 2002 compared
to 28.9% for the three months ended March 31, 2001.

The Company's  combined ratio,  which is the sum of the loss and expense ratios,
decreased by 3.7 percentage  points to 99.3% in the three months ended March 31,
2002 compared to 103.0% in the three months ended March 31, 2001.  The following
table shows the combined ratios for each of the Company's operating segments for
the three  months  ended March 31, 2002 and 2001.  The  combined  ratios for all
operations were impacted by the loss and expense ratio variability noted above.


                        Operating Segment Combined Ratios
- --------------------------------------------------------------------------------
        Segment                                    2002                     2001
- --------------------------------------------------------------------------------
                                                                     
U.S. Reinsurance                                   98.4%                    96.4%
U.S. Insurance                                    100.3%                   104.9%
Specialty Reinsurance                             106.0%                   106.5%
International Reinsurance                          88.4%                   104.6%
Bermuda                                           142.4%                     N/M


INVESTMENT RESULTS. Net investment income decreased 0.7% to $85.5 million in the
three months  ended March 31, 2002 from $86.2  million in the three months ended
March 31, 2001,  principally  reflecting  the effects of the lower interest rate
environment,  partially offset by the effects of investing the $448.1 million of
cash flow from  operations  in the  twelve  months  ended  March 31,  2002.  The
following table shows a comparison of various  investment yields as of March 31,
2002 and December 31, 2001,  respectively,  and for the periods  ended March 31,
2002 and 2001, respectively.


                                                         2002               2001
                                                         -----------------------
                                                                      
Imbedded pre-tax yield of cash and invested
 assets at March 31, 2002 and December 31, 2001           6.0%               6.0%
Imbedded after-tax yield of cash and invested
 assets at March 31, 2002 and December 31, 2001           5.0%               5.0%
Annualized pre-tax yield on average cash and
 invested assets for the three months ended March 31,
 2002 and 2001                                            5.9%               6.4%
Annualized after-tax yield on average cash and
 invested assets for the three months ended March 31,
 2002 and 2001                                            4.8%               5.2%


                                       20

Net  realized  capital  losses were $3.9 million in the three months ended March
31, 2002,  reflecting  realized  capital losses on the Company's  investments of
$9.7 million,  which included $3.8 million  relating to write-downs in the value
of  securities  deemed  to be other  than  temporary,  partially  offset by $5.8
million of realized  capital gains,  compared to net realized  capital losses of
$5.1 million in the three months ended March 31, 2001. The net realized  capital
gains in the three months ended March 31, 2001 reflected realized capital losses
of $5.7 million, partially offset by $0.6 million of realized capital gains.

Interest  expense for the three  months  ended March 31, 2002 was $10.6  million
compared to $12.4  million for the three months  ended March 31, 2001.  Interest
expense for the three months ended March 31, 2002 reflects $9.7 million relating
to Holdings'  issuance of senior  notes and $0.9  million  relating to Holdings'
borrowings under it's revolving credit facility.  Interest expense for the three
months ended March 31, 2001 reflects $9.7 million relating to Holdings' issuance
of senior notes and $2.7  million  relating to  Holdings'  borrowings  under its
revolving credit facility.

Other income for the three months ended March 31, 2002 was $1.3 million compared
to $0.9  million  for  the  three  months  ended  March  31,  2001.  Significant
contributors  to other  income for the three  months  ended  March 31, 2002 were
foreign  exchange  gains as well as  financing  fees,  partially  offset  by the
establishment  of  uncollectible  audit premium  reserves in the U.S.  Insurance
operation  and the  amortization  of deferred  expenses  relating  to  Holdings'
issuance of senior notes. Other income for the three months ended March 31, 2001
principally included foreign exchange gains and financing fees, partially offset
by the  amortization  of deferred  expenses  relating to  Holdings'  issuance of
senior notes.  The foreign  exchange gains for both periods are  attributable to
fluctuations in foreign currency exchange rates.

The  Company  has a small  number of credit  default  swaps,  which it no longer
offers,  and  specialized  equity put  options in its product  portfolio.  These
products  meet the  definition  of a derivative  under FAS 133.  Net  derivative
expense,  essentially  reflecting changes in fair value, from these transactions
for the three  months  ended  March 31, 2002 was $0.3  million  compared to $0.7
million for the three months ended March 31, 2001.

INCOME TAXES. The Company  recognized income tax expense of $14.6 million in the
three months  ended March 31, 2002  compared to $9.0 million in the three months
ended March 31,  2001  principally  reflecting  improved  underwriting  results,
decreased interest expense and taxable capital gains.

NET INCOME.  Net income was $61.1  million in the three  months  ended March 31,
2002  compared to $50.1  million in the three months ended March 31, 2001.  This
increase  generally  reflects the improved  underwriting  results and  decreased
interest expense.


FINANCIAL CONDITION

INVESTED  ASSETS.  Aggregate  invested  assets,  including  cash and  short-term
investments,  were  $6,152.7  million at March 31, 2002 and $5,783.5  million at
December 31, 2001. The increase in invested assets between December 31, 2001 and
March 31,  2002  resulted  primarily  from $346.3  million of proceeds  from the
Company's secondary offering of 5,000,000 common shares on February 27, 2002 and

                                       21

$105.5 million in cash flows from operations  generated  during the three months
ended  March 31,  2002,  partially  offset by $90.7  million  in net  unrealized
depreciation of the Company's investments.

LOSS AND LAE RESERVES.  Gross loss and LAE reserves  totaled $4,341.4 million at
March 31, 2002 and $4,278.3  million at December 31, 2001.  The increase  during
the three months ended March 31, 2002 was  primarily  attributable  to increased
earned premiums and normal variability in claim settlements.

SHAREHOLDERS'  EQUITY. The Company's  shareholders' equity increased to $2,056.0
million as of March 31,  2002,  from  $1,720.5  million as of December 31, 2001,
principally  reflecting $346.3 million of proceeds from the Company's  secondary
offering of 5,000,000 common shares on February 27, 2002 and net income of $61.1
million for the three  months  ended  March 31,  2002,  partially  offset by net
unrealized depreciation of $67.1 million on the Company's investments. Dividends
of $4.1 million were  declared and paid by the Company in the three months ended
March 31, 2002. At March 31, 2002,  2.180 million shares remained  available for
repurchase under the Company's existing repurchase authorization.

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
in part by shareholders' equity, which was $2,056.0 million and $1,720.5 million
at March  31,  2002  and  December  31,  2001,  respectively.  The  Company  has
flexibility  with  respect  to  capitalization  as the  result of its  perceived
financial  strength,  including  its  financial  strength  ratings  as assign by
independent rating agencies,  and 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 has
used the net proceeds for working capital and general  corporate  purposes.  The
remaining  limit on this shelf  registration  statement  as of March 31, 2002 is
$228.7 million.

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 both a short- and  long-term
basis by funds  provided by premiums  collected,  investment  income,  collected
reinsurance  receivables  balances and from the sale and maturity of investments
together with the  availability  of funds under the Company's  revolving  credit
facility.  The Company's net cash flows from  operating  activities  were $105.5
million  and $63.5  million in the three  months  ended March 31, 2002 and 2001,

                                       22

respectively. The following table shows cash flows from operating activities, as
well as the impacts of select  transactions  on those cash flows,  for the three
months ended March 31, 2002 2001.


- --------------------------------------------------------------------------------
                                                       2002               2001
- --------------------------------------------------------------------------------
                                                                  
Cash flow from operations                            $  105.5           $   63.5
 Catastrophe loss payments                               15.8                4.0
 Derivative settlement payments                          23.6                 -
 Net tax payments                                       (17.4)               2.6
                                                     ---------------------------
Cash flow from operations, net of adjustments        $  127.5           $   70.1
                                                     ---------------------------


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
$591.7  million and $1,005.8  million,  respectively,  in the three months ended
March 31, 2002, compared to $448.9 million and $411.3 million,  respectively, in
the three months ended March 31, 2001.

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 Holdings  equal to either (i) the Base Rate (as defined  below)
or (ii) an adjusted London InterBank  Offered Rate ("LIBOR") plus a margin.  The
Base  Rate is the  higher of the rate of  interest  established  by First  Union
National Bank from time to time as its prime rate or the Federal Funds rate plus
0.5% per annum.  On December 18, 2000, the Credit Facility was amended to extend
the  borrowing  limit to $235.0  million for a period of 120 days.  This 120-day
period  expired  during the three  months  ended  March 31, 2001 after which 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  requires  Group to maintain a debt to capital ratio of not
greater than 0.35 to 1, Holdings to maintain a minimum  interest  coverage ratio
of 2.5 to 1 and Everest Re to maintain its statutory  surplus at $850.0  million
plus 25% of aggregate net income and 25% of aggregate capital contributions.

During the three months ended March 31, 2002 and 2001, Holdings made payments on
the Credit Facility of $20.0 million and $123.0 million,  respectively, and made
borrowings of $20.0  million and $20.0  million,  respectively.  As of March 31,
2002 and 2001,  Holdings had outstanding  Credit  Facility  borrowings of $105.0
million  and  $132.0  million,   respectively.   Interest  expense  incurred  in
connection with these borrowings was $0.9 million and $2.7 million for the three
months ended March 31, 2002 and 2001, respectively.

During the first quarter of 2000, Holdings completed a public offering of $200.0
million  principal  amount of 8.75%  senior  notes due March 15, 2010 and $250.0
million  principal  amount of 8.5%  senior  notes due March 15,  2005.  Interest
expense incurred in connection with these senior notes was $9.7 million and $9.7
million for the three months ended March 31, 2002 and 2001, respectively.

                                       23

MARKET  SENSITIVE  INSTRUMENTS.  The  Company's  risks  associated  with  market
sensitive  instruments  have not  changed  materially  since  the  period  ended
December 31, 2001.

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.

                                       24

Part I - Item 3

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


MARKET RISK  INSTRUMENTS.  The Company's risks  associated with market sensitive
instruments  have not changed  materially  since the period  ended  December 31,
2001.

                                       25

                             EVEREST RE GROUP, LTD.

                                OTHER INFORMATION

Part II - ITEM 1. LEGAL PROCEEDINGS

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

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

a)        Exhibit Index:

          Exhibit No.       Description                           Location
          -----------       -----------                           --------

          11.1              Statement regarding computation       Filed herewith
                             of per share earnings


b)        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.

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

                                       26

                             EVEREST RE GROUP, LTD.

                                   SIGNATURES


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

                                           Everest Re Group, Ltd.
                                               (Registrant)





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

                                           Executive Vice President and Chief
                                           Financial Officer





Dated:  May 7, 2002