- 1 - Exhibit 99.1 [LOGO] Endurance Contacts Massa B. Cressall, Investor Relations Phone: (441) 278-0988 Email: mcressall@endurance.bm Marianne Walsh, Corporate Communications Phone: (441) 278-0420 Email: mwalsh@endurance.bm ENDURANCE SPECIALTY HOLDINGS EARNS $26.8 MILLION IN THIRD QUARTER OF 2004; EXPECTS TO MEET OR EXCEED UPPER END OF ROE GUIDANCE FOR 2004 PEMBROKE, Bermuda - October 27, 2004 - Endurance Specialty Holdings Ltd. (NYSE:ENH), today reported net income of $26.8 million or $0.40 per diluted share for the third quarter of 2004 versus net income of $56.5 million or $0.83 per diluted share in the third quarter of 2003. In the third quarter of 2004, operating income, which excludes after-tax realized investment gains and losses and foreign exchange gains and losses, was $23.7 million or $0.36 per diluted share versus $55.2 million or $0.81 per diluted share in the third quarter of 2003. For the nine months ended September 30, 2004, net income was $242.5 million or $3.58 per diluted share versus net income of $174.5 million or $2.68 per diluted share for the first half of 2003. Operating income for the first nine months of 2004 was $240.0 million or $3.54 per diluted share, up 43.1% from the first nine months of 2003. Annualized operating return on average equity during the third quarter of 2004 was 5.4% and annualized operating return on average equity for the nine months ended September 30, 2004 was 18.7%. Kenneth J. LeStrange, Chairman and Chief Executive Officer, commented, "We are pleased that we have produced a profitable overall result for our shareholders this quarter, despite the magnitude of industry-wide catastrophe losses this hurricane season. Our strategy of portfolio diversification and disciplined risk management proved to be a particularly strong asset for Endurance this quarter. Excluding catastrophe related losses, all segments of our business performed extremely well. Given our strong performance to date, we expect to meet or exceed the upper end of our return on equity guidance for the full year of 2004 of 15.5% to 17.5%, assuming normal catastrophic losses in the 4th quarter." Mr. LeStrange continued, "Endurance continues to focus on identifying and developing strong growth opportunities for our shareholders. In September, we acquired the majority of XL Re's surety reinsurance business through a renewal rights purchase agreement. In making this acquisition, we gained access to a profitable line of business without being exposed to any historical liability risk. In September, we also formed an Agricultural Reinsurance business unit, and we see a significant, attractive opportunity in that segment. Recently, we named Mike Fujii to lead our future insurance efforts in the United States. Each of these growth opportunities is an excellent complement to our overall portfolio and strategy." Gross premiums written were $367.9 million for the quarter ended September 30, 2004, an increase of 13.2% from the $325.1 million in gross premiums written for the third quarter of 2003. For the first nine months of 2004, Endurance had gross premiums written of $1.4 billion, an increase of 7.4% from the $1.3 billion of gross premiums written and acquired in the first nine months of 2003. Earned premiums in the quarter were $409.5 million, an increase of 21.9% from the third quarter of 2003. - more - - 2 - The combined ratio was 103.0% in the third quarter of 2004 compared to 88.5% in the third quarter of 2003. The loss ratio was 75.3% in the quarter compared to 59.2% in the third quarter of 2003. During the third quarter the company incurred losses from Hurricanes Charley, Frances, Ivan and Jeanne, which adversely affected our property catastrophe, property treaty, direct property, and other specialty lines segments. As previously reported, estimated net losses from the four hurricanes is expected to be approximately $115 million. The Company benefited from $50.9 million in positive reserve development for the third quarter of 2004 from prior years, compared to $11.5 million in the third quarter of 2003. At September 30, 2004, the Company's GAAP shareholder's equity was $1.8 billion or $26.69 per diluted share, up 15.1% from September 30, 2003. Total assets were $4.9 billion and net cash and invested assets were $3.6 billion, an increase of 47.2% from the third quarter of 2003. Net operating cash flow was $306.7 million in the third quarter of 2004 versus $286.8 million in the third quarter of 2003. Endurance will host a conference call on Thursday, October 28, 2004 at 8:30 AM Eastern to discuss its financial results. The conference call can be accessed via telephone by dialing (888) 873-8496 (toll-free) or (973) 935-8507 (international). A telephone replay of the conference call will be available through November 11, 2004 by dialing (877) 519-4471 (toll-free) or (973) 341-3080 (international) and entering the pass code: 5204311. 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 third 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, A2 by Moody's 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 Ltd., 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 SEPTEMBER 30, 2004 AND DECEMBER 31, 2003 (in thousands of United States dollars, except per share amounts) September 30, December 31, 2004 2003 ------------- ------------ Assets (UNAUDITED) (AUDITED) Cash and cash equivalents $ 358,785 $ 150,923 Fixed maturity investments available for sale, at fair value 3,210,428 2,523,309 Investments in other ventures, under equity method 78,608 -- Premiums receivable, net 647,427 518,539 Deferred acquisition costs 217,078 183,387 Securities lending collateral 284,450 -- Prepaid reinsurance premiums 7,057 2,335 Losses recoverable 22,627 1,442 Accrued investment income 27,787 20,434 Intangible assets 31,405 32,407 Other assets 41,651 26,188 ---------- ---------- Total Assets $4,927,303 $3,458,964 ========== ========== Liabilities Reserve for losses and loss expenses $1,448,962 $ 833,158 Reserve for unearned premiums 1,033,341 824,685 Securities lending payable 284,450 -- Reinsurance balances payable 25,517 23,977 Long term debt 247,775 103,029 Net payable for investments purchased 76,375 -- Other liabilities 40,059 29,300 ---------- ---------- Total Liabilities 3,156,479 1,814,149 ---------- ---------- Shareholders' Equity Common shares 61,680 issued and outstanding (2003 - 63,912) 61,680 63,912 Additional paid-in capital 1,123,280 1,189,570 Accumulated other comprehensive income 35,846 46,068 Retained earnings 550,018 345,265 ---------- ---------- Total Shareholders' Equity 1,770,824 1,644,815 ---------- ---------- Total Liabilities and Shareholders' Equity $4,927,303 $3,458,964 ========== ========== Book Value per Common Share Dilutive common shares outstanding 66,344 68,445 Diluted book value per common share $ 26.69 $ 24.03 ========== ========== - more - - 4 - ENDURANCE SPECIALTY HOLDINGS LTD. UNAUDITED CONSOLIDATED STATEMENTS OF INCOME (in thousands of United States dollars, except per share amounts) Quarter Ended Nine Months Ended ------------------------- ----------------------------- Sept 30, Sept 30, Sept 30, Sept 30, 2004 2003 2004 2003 --------- --------- ----------- ----------- Revenues Gross premiums written and acquired $ 367,865 $ 325,070 $ 1,439,157 $ 1,339,841 ========= ========= =========== =========== Net premiums written and acquired $ 357,700 $ 324,405 $ 1,425,306 $ 1,336,808 Change in unearned premiums 51,787 11,425 (204,006) (518,859) --------- --------- ----------- ----------- Net premiums earned 409,487 335,830 1,221,300 817,949 Net investment income 30,978 18,736 84,597 49,758 Net realized gains (losses) on sales 814 (932) 5,376 6,985 of investments --------- --------- ----------- ----------- Total revenues 441,279 353,634 1,311,273 874,692 --------- --------- ----------- ----------- Expenses Losses and loss expenses 308,255 198,665 719,472 468,341 Acquisition expenses 81,147 69,382 249,332 161,423 General and administrative expenses 32,533 28,905 96,837 71,448 Amortization of intangibles 882 944 2,770 2,294 Net foreign exchange (gains) losses (3,089) (2,123) 2,949 (6,717) Interest expense 3,771 1,013 5,433 3,393 --------- --------- ----------- ----------- Total expenses 423,499 296,786 1,076,793 700,182 --------- --------- ----------- ----------- Income before income taxes 17,780 56,848 234,480 174,510 Income tax benefit (expense) 9,068 (305) 7,996 25 --------- --------- ----------- ----------- Net income $ 26,848 $ 56,543 $ 242,476 $ 174,535 ========= ========= =========== =========== Per share data Weighted average number of common and common equivalent shares outstanding: Basic 62,043 64,414 63,149 62,557 Diluted 66,476 67,795 67,708 65,166 Basic earnings per share $ 0.43 $ 0.88 $ 3.84 $ 2.79 ========= ========= =========== =========== Diluted earnings per share $ 0.40 $ 0.83 $ 3.58 $ 2.68 ========= ========= =========== =========== - more - - 5 - ENDURANCE SPECIALTY HOLDINGS LTD. CONSOLIDATED FINANCIAL RATIOS Quarter Ended Nine Months Ended ----------------------- ----------------------- Sept 30, Sept 30, Sept 30, Sept 30, 2004 2003 2004 2003 -------- -------- -------- -------- GAAP Ratios Loss ratio 75.3% 59.2% 58.9% 57.3% Acquisition expense ratio 19.8% 20.7% 20.4% 19.7% General and administrative expense ratio 7.9% 8.6% 7.9% 8.7% -------- -------- -------- -------- Combined ratio 103.0% 88.5% 87.2% 85.7% ======== ======== ======== ======== - more - - 6 - ENDURANCE SPECIALTY HOLDINGS LTD. RECONCILIATION (in thousands of United States dollars) 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 quarter and nine months ended September 30, 2004 and 2003: Quarter Ended Nine Months Ended ------------------------------ ------------------------------ Sept 30, Sept 30, Sept 30, Sept 30, 2004 2003 2004 2003 ----------- ----------- ----------- ----------- Net Income $ 26,848 $ 56,543 $ 242,476 $ 174,535 Add (Less) after-tax items: Net foreign exchange (gains) losses (2,522) (1,882) 2,586 (6,306) Net realized (gains) losses on investments (614) 584 (5,056) (6,815) ----------- ----------- ----------- ----------- Operating Income $ 23,712 $ 55,245 $ 240,006 $ 161,414 =========== =========== =========== =========== Average equity [a] $ 1,751,048 $ 1,556,224 $ 1,707,820 $ 1,391,073 ----------- ----------- ----------- ----------- Operating return on average equity 1.4% 3.5% 14.1% 11.6% ----------- ----------- ----------- ----------- Annualized operating return on average equity 5.4% 14.2% 18.7% 15.5% =========== =========== =========== =========== [a] Average equity is calculated as the arithmetic average of the beginning and ending equity balances for the stated period. In presenting the Company's results, management has included and discussed certain non-GAAP measures. Management believes that these non-GAAP measures, which may be defined differently by other companies, better explain the Company's results of operations in a manner that allows for a more complete understanding of the underlying trends in the Company's business. However, these measures should not be viewed as a substitute for those determined in accordance with GAAP. Operating income is an internal performance measure used by the Company in the management of its operations. Operating income represents after-tax operational results excluding, as applicable, after-tax net realized capital gains or losses and after-tax net foreign exchange gains or losses because the amount of these gains or losses is heavily influenced by, and fluctuates in part, according to the availability of market opportunities. The Company believes these amounts are largely independent of its business and underwriting process and including them distorts the analysis of trends in its operations. In addition to presenting net income determined in accordance with GAAP, the Company believes that showing operating income enables investors, analysts, rating agencies and other users of its financial information to more easily analyze the Company's results of operations in a manner similar to how management analyzes the Company's underlying business performance. Operating income should not be viewed as a substitute for GAAP net income. The Company presents ROE as a measure that it is commonly recognized as a standard of performance by investors, analysts, rating agencies and other users of its financial information. # # #