Exhibit 99.1 [LOGO] Endurance Contacts Massa B. Cressall, Investor Relations Phone: (441) 278-0988 Email: mcressall@endurance.bm ENDURANCE SPECIALTY HOLDINGS EARNS $100.9 MILLION IN FIRST QUARTER 2004; NET INCOME INCREASES 97% PEMBROKE, Bermuda - April 26, 2004 - Endurance Specialty Holdings Ltd. (NYSE:ENH), today reported first quarter 2004 net income of $100.9 million or $1.47 per diluted share versus net income of $51.2 million or $0.86 per diluted share in the first quarter of 2003. In the first quarter of 2004, operating income, which excludes after-tax realized investment gains and losses and foreign exchange gains and losses, was $98.7 million or $1.44 per diluted share, 91.4% higher than for the first quarter of 2003. Annualized operating return on average equity during the first quarter of 2004 was 23.2%. Kenneth J. LeStrange, Chairman and Chief Executive Officer, commented, "Generating $100 million in net income for the quarter was another milestone achievement for Endurance. We have again demonstrated the ability of our business platform to deliver superior results." He continued, "Each of our business segments reported strong results. Our U.S. and U.K. subsidiaries made significant progress during their first renewal season as fully staffed companies. We are now increasingly seeing the benefits of key strategic decisions made during the Company's formation to focus across a number of highly attractive business lines and key geographies." Gross premiums written were $720.6 million for the quarter ended March 31, 2004, an increase of 99.0% from the $362.1 million in gross premiums written for the first quarter of 2003. The growth in written premiums was a result of the renewal of business obtained from the Hart Re portfolio acquisition during the second quarter of 2003 and growth from the Company's U.S. and U.K. subsidiaries which commenced operations at the beginning of 2003. Earned premiums in the quarter were $415.8 million, an increase of 119.3% from the first quarter of 2003. The combined ratio was 81.6% in the first quarter of 2004 compared to 83.4% in the first quarter of 2003. The loss ratio was 53.4% in the quarter compared to 54.9% in the first quarter of 2003. The Company benefited from a low level of loss activity in the quarter. At March 31, 2004, the Company's GAAP shareholder's equity was $1.8 billion or $25.51 per diluted share, up 15.6% from March 31, 2003, and up 6.2% in the quarter. Total assets were $4.1 billion and cash and invested assets were $3.0 billion, up almost $1.8 billion since the Company's formation in December 2001. Net operating cash flow was $270 million in the first quarter of 2004. The duration of the investment portfolio was 2.74 years reflecting the Company's strategy of holding more cash and cash equivalents during relatively unattractive interest rate environments. Endurance will host a conference call on Tuesday, April 27, 2004 at 8:30 AM Eastern to discuss its financial results. The conference call can be accessed via telephone by dialing (800) 289-0730 (toll-free) or - more - - 2 - (913) 981-5509 (international). A telephone replay of the conference call will be available through May 11, 2004 by dialing (888) 203-1112 (toll-free) or (719) 457-0820 (international) and entering the pass code: 416060. The public may access a live broadcast of the conference call at the "Investors" section of Endurance's website, www.endurance.bm. A copy of the Company's financial supplement for the first quarter of 2004 will be available on the Company's website at http://www.endurance.bm shortly after the release of earnings. Operating income and annualized operating return on average equity are non-GAAP measures. A reconciliation of these measures to net income is provided on the attached table entitled "Reconciliation". About Endurance Specialty Holdings Endurance Specialty Holdings Ltd. is a global provider of property and casualty insurance and reinsurance. Through its operating subsidiaries, Endurance currently writes property per risk treaty reinsurance, property catastrophe reinsurance, casualty treaty reinsurance, property individual risks, casualty individual risks, and other specialty lines. Endurance's operating subsidiaries have been assigned a group rating of A (Excellent) from A.M. Best and A- from Standard & Poor's. Endurance's headquarters are located at Wellesley House, 90 Pitts Bay Road, Pembroke HM 08, Bermuda and its mailing address is Endurance Specialty Holdings, Suite No. 784, No. 48 Par-la-Ville Road, Hamilton HM 11, Bermuda. For more information about Endurance, please visit http://www.endurance.bm. Safe Harbor for Forward-Looking Statements Some of the statements in this press release may include forward-looking statements which reflect our current views with respect to future events and financial performance. Such statements may include forward-looking statements both with respect to us in general and the insurance and reinsurance sectors specifically, both as to underwriting and investment matters. Statements which include the words "expect," "intend," "plan," "believe," "project," "anticipate," "seek," "will," and similar statements of a future or forward-looking nature identify forward-looking statements in this press release for purposes of the U.S. federal securities laws or otherwise. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in the Private Securities Litigation Reform Act of 1995. All forward-looking statements address matters that involve risks and uncertainties. Accordingly, there are or may be important factors that could cause actual results to differ from those indicated in the forward-looking statements. These factors include, but are not limited to, competition, possible terrorism or the outbreak of war, the frequency or severity of unpredictable catastrophic events, changes in demand for insurance or reinsurance, rating agency actions, uncertainties in our reserving process, a change in our tax status, acceptance of our products, the availability of reinsurance or retrocessional coverage, retention of key personnel, political conditions, changes in accounting policies, changes in general economic conditions and other factors described in our Annual Report on Form 10-K for the year ended December 31, 2003. Forward-looking statements speak only as of the date on which they are made, and we undertake no obligation publicly to update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise. - more - - 3 - ENDURANCE SPECIALTY HOLDINGS LTD. CONSOLIDATED BALANCE SHEETS AT MARCH 31, 2004 AND DECEMBER 31, 2003 (in thousands of United States dollars, except per share amounts) March 31, December 31, 2004 2003 ---------- ------------ Assets (UNAUDITED) (AUDITED) Cash and cash equivalents $ 274,001 $ 150,923 Fixed maturity investments available for sale, at fair value 2,706,914 2,523,309 Premiums receivable, net 781,463 518,539 Deferred acquisition costs 241,960 183,387 Securities lending collateral 30,620 -- Prepaid reinsurance premiums 4,643 2,335 Accrued investment income 23,515 20,434 Intangible assets 31,463 32,407 Other assets 32,938 27,630 ---------- ---------- Total Assets $4,127,517 $3,458,964 ========== ========== Liabilities Reserve for losses and loss expenses $1,019,318 $ 833,158 Reserve for unearned premiums 1,129,102 824,685 Securities lending payable 30,620 -- Reinsurance balances payable 25,324 23,977 Bank debt 103,029 103,029 Net payable for investments purchased 24,705 -- Other liabilities 32,316 29,300 ---------- ---------- Total Liabilities 2,364,414 1,814,149 ---------- ---------- Shareholders' Equity Common shares 63,943,486 issued and outstanding (2003 - 63,912,000) 63,943 63,912 Additional paid-in capital 1,192,908 1,189,570 Accumulated other comprehensive income 71,699 46,068 Retained earnings 434,553 345,265 ---------- ---------- Total Shareholders' Equity 1,763,103 1,644,815 ---------- ---------- Total Liabilities and Shareholders' Equity $4,127,517 $3,458,964 ========== ========== Book Value per Common Share Dilutive common shares outstanding 69,121 68,445 Diluted book value per common share $ 25.51 $ 24.03 ========== ========== - more - - 4 - ENDURANCE SPECIALTY HOLDINGS LTD. UNAUDITED CONSOLIDATED STATEMENTS OF INCOME FOR THE QUARTERS ENDED MARCH 31, 2004 AND MARCH 31, 2003 (in thousands of United States dollars, except per share amounts) Quarter Ended Quarter Ended March 31, 2004 March 31, 2003 -------------- -------------- Revenues Gross premiums written $ 720,631 $ 362,115 ============ ============ Net premiums written 717,007 360,054 Change in unearned premiums (301,181) (170,401) ------------ ------------ Net premiums earned 415,826 189,653 Net investment income 24,675 14,356 Net realized gains on sales of investments 5,176 4,404 ------------ ------------ Total Revenues 445,677 208,413 ------------ ------------ Expenses Losses and loss expenses 222,009 104,145 Acquisition expenses 85,518 34,560 General and administrative expenses 31,767 19,466 Amortization of intangibles 944 405 Net foreign exchange losses (gains) 3,159 (2,506) Interest expense 828 1,207 ------------ ------------ Total expenses 344,225 157,277 ------------ ------------ Income before income taxes 101,452 51,136 Income tax (expense) benefit (580) 65 ------------ ------------ Net income 100,872 51,201 ============ ============ Per share data Weighted average number of common and common equivalent shares outstanding: Basic 64,083,528 58,457,745 Diluted 68,554,793 59,671,510 Basic earnings per share $ 1.57 $ 0.88 ============ ============ Diluted earnings per share $ 1.47 $ 0.86 ============ ============ - more - - 5 - ENDURANCE SPECIALTY HOLDINGS LTD. CONSOLIDATED FINANCIAL RATIOS FOR THE QUARTERS ENDED MARCH 31, 2004 AND MARCH 31, 2003 Quarter Ended March Quarter Ended March 31, 2004 31, 2003 ------------------- ------------------- GAAP Ratios Losses and loss expenses ratio 53.4% 54.9% Acquisition expense ratio 20.6% 18.2% General and administrative expense ratio 7.6% 10.3% ------------------- ------------------ Combined ratio 81.6% 83.4% =================== ================== - 6 - ENDURANCE SPECIALTY HOLDINGS LTD. RECONCILIATION FOR THE QUARTERS ENDED MARCH 31, 2004 AND MARCH 31, 2003 (in thousands of United States dollars, except per share amounts) The following is a reconciliation of the Company's net income to operating income and annualized operating return on average equity (both of which are non-GAAP measures) for the three months ended March 31, 2004 and 2003: Quarter Ended Quarter Ended March 31, 2004 March 31, 2003 -------------- -------------- Net Income $ 100,872 $ 51,201 Add (Less) after-tax items: Net foreign exchange losses (gains) 2,415 (2,331) Net realized (gains) on investments (4,602) (4,001) ----------- ----------- Operating Income $ 98,685 $ 44,869 =========== =========== Average equity [a] $ 1,703,959 $ 1,343,024 ----------- ----------- Operating return on average equity 5.8% 3.3% ----------- ----------- Annualized operating return on average equity 23.2% 13.4% =========== =========== [a] Average equity is calculated as the arithmetic average of the beginning and ending equity balances for the stated period. # # #