PXRE CORP
10-Q, 1997-08-12
FIRE, MARINE & CASUALTY INSURANCE
Previous: NELLCOR PURITAN BENNETT INC, 4, 1997-08-12
Next: FUTURES EXPANSION FUND LTD PARTNERSHIP, 10-Q, 1997-08-12






<PAGE>

<PAGE>

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



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                ________________


                                    FORM 10-Q

['ch'] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934
         For the quarterly period ended June 30, 1997

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

         For the transition period from  ____________  to  ________________


                        Commission File Number 001-12595


                                PXRE CORPORATION
                        (Formerly Phoenix Re Corporation)
             (Exact name of registrant as specified in its charter)


            Delaware                                  06-1183996
 (State or other jurisdiction of         (I.R.S. Employer Identification No.)
  incorporation or organization)

       399 Thornall Street
       Edison, New Jersey                                     08837
(Address of principal executive offices)                   (Zip Code)

                                 (908) 906-8100
              (Registrant's telephone number, including area code)

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes  'ch'      No
                                              ------    -----

     As of August 12, 1997, 13,752,462 shares of common stock, $.01 par value
per share, of the Registrant were outstanding.



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





<PAGE>

<PAGE>
                                PXRE CORPORATION

                                      INDEX

PART I.  FINANCIAL INFORMATION

     Consolidated Balance Sheets at June 30, 1997
        and December 31, 1996                                                3


     Consolidated Statements of Income for the three and
        six months ended June 30, 1997 and 1996                              4


     Consolidated Statements of Stockholders' Equity for the three and
        six months ended June 30, 1997 and 1996                              5


     Consolidated Statements of Cash Flow for the three and
        six months ended June 30, 1997 and 1996                              6


     Notes to Consolidated Interim Financial Statements                      7


     Management's Discussion and Analysis of Financial Condition
        and Results of Operations                                           11

 
PART II.  OTHER INFORMATION                                                 31

                                        2






<PAGE>

<PAGE>

PXRE                CONSOLIDATED BALANCE SHEETS
CORPORATION         (Unaudited)
- - --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                                                       June 30,         December 31,
                                                                                        1997               1996
                                                                                        ----               ----

<S>                 <C>                                                                <C>              <C>      
Assets              Investments:
                      Fixed maturities, available-for-sale, at fair value
                        (amortized cost $427,136,000 and $393,962,000,
                        respectively)                                              $ 429,679,963    $ 394,551,703
                      Equity securities, at fair value (cost $8,770,000
                        and $6,850,000)                                                9,935,196        7,796,392
                      Short-term investments                                          74,796,424       59,791,879
                                                                                   -------------    -------------
                          Total investments                                          514,411,583      462,139,974
                    Cash                                                              16,995,026        4,938,481
                    Accrued investment income                                          6,802,775        5,046,899
                    Receivables:
                      Unreported premiums                                             14,263,122       16,849,578
                      Balances due from intermediaries and brokers                     9,774,542        6,279,368
                      Other receivables                                                6,939,810        9,281,392
                    Reinsurance recoverable                                           14,870,778       18,065,126
                    Ceded unearned premiums                                            3,093,036        3,728,424
                    Deferred acquisition costs                                         2,314,445        1,449,050
                    Income tax recoverable                                             2,248,109        2,204,026
                    Deferred income tax asset                                          2,525,213        3,586,489
                    Other assets                                                       9,745,755        9,755,399
                                                                                   -------------    -------------
                          Total assets                                             $ 603,984,194    $ 543,324,206
                                                                                   =============    =============

Liabilities         Losses and loss expense                                        $  59,504,029    $  70,977,449
                    Unearned premiums                                                 18,563,941       11,042,260
                    Reinsurance balances payable                                       3,807,051        4,635,449
                    Notes payable                                                     23,104,000       64,725,000
                    Payable for securities                                             7,471,758                0
                    Contingent commission payable                                      4,125,386       12,772,478
                    Excess of fair market value of net assets of TREX                  6,594,448        7,942,374
                    Other liabilities                                                 11,863,874       13,551,418
                                                                                   -------------    -------------
                          Total liabilities                                          135,034,487      185,646,428
                                                                                   -------------    -------------

                    Minority Interest in Consolidated Subsidiary:
                        Company-Obligated Mandatorily Redeemable Capital Trust
                        Pass-through Securities of Subsidiary Trust holding
                        solely a Company-Guaranteed Related Subordinated Debt         99,510,430                0

Stockholders'      Serial preferred stock, $.01 par value -- 500,000 shares
Equity             authorized;
                    0 shares issued and outstanding                                            0                0
                    Common stock, $.01 par value -- 40,000,000 shares authorized;
                      14,791,168 and 14,705,782 shares issued, respectively              147,912          147,058
                    Additional paid-in capital                                       254,809,413      252,978,182
                    Net unrealized appreciation on investments, net of
                      deferred income tax expense of $1,298,000 and $306,000           1,980,343          568,405
                    Retained earnings                                                135,203,189      118,705,257
                    Treasury stock at cost (1,040,346 and 750,876 shares)            (21,660,108)     (14,090,289)
                    Restricted stock at cost (66,809 and 53,279 shares)               (1,041,472)        (630,835)
                                                                                   -------------    -------------
                          Total stockholders' equity                                 369,439,277      357,677,778
                                                                                   -------------    -------------
                          Total liabilities and stockholders' equity               $ 603,984,194    $ 543,324,206
                                                                                   =============    =============

</TABLE>

The accompanying notes are an integral part of these statements.


                                       3






<PAGE>

<PAGE>

PXRE         CONSOLIDATED STATEMENTS OF INCOME
CORPORATION  (Unaudited)

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

<TABLE>
<CAPTION>

                                                                       Three Months Ended              Six Months Ended
                                                                             June 30,                        June 30,
                                                                      1997            1996            1997            1996
                                                                      ----            ----            ----            ----
<S>                    <C>                                        <C>            <C>             <C>             <C>         
Revenues               Net premiums earned                        $ 24,383,433   $ 17,099,362    $ 46,683,336    $ 36,519,763
                       Net investment income                         7,760,235      4,198,688      16,714,287       8,110,158
                       Net realized investment gains (losses)          299,607       (100,752)       (139,601)       (175,689)
                       Management fees:  Non-affiliate                 812,958        632,341       1,728,254       2,397,739
                                         TREX                                0        634,933               0       1,341,761
                                                                  ------------    -----------    ------------    ------------
                                                                    33,256,233     22,464,572      64,986,276      48,193,732
                                                                  ------------    -----------    ------------    ------------

Losses and             Losses and loss expenses incurred             3,169,267      4,160,747       5,285,073       9,100,421
Expenses               Commissions and brokerage                     3,439,413      3,083,632       8,135,924       6,639,221
                       Other operating expenses                      4,404,873      3,341,610       8,286,749       6,526,332
                       Interest expense                                795,132      1,887,115       2,357,170       3,604,238
                       Minority interest in Consolidated 
                         Subsidiary                                  2,230,534              0       3,719,036               0
                                                                  ------------    -----------    ------------    ------------
                                                                    14,039,219     12,473,104      27,783,952      25,870,212
                                                                  ------------    -----------    ------------    ------------

                       Income before income taxes,
                         extraordinary item and equity in
                         net earnings of TREX                       19,217,014      9,991,468      37,202,324      22,323,520
                       Equity in net earnings of TREX                        0        690,932               0       1,984,120
                       Income tax provision                          6,301,550      3,497,000      12,241,000       7,813,000
                                                                  ------------    -----------    ------------    ------------
                       Income before extraordinary item             12,915,464      7,185,400      24,961,324      16,494,640
                       Extraordinary loss on debt redemption,
                         net of $515,000 and $1,394,000
                         income tax benefit, respectively              955,740              0       2,588,940               0
                                                                  ------------    -----------    ------------    ------------
                       Net income                                 $ 11,959,724   $  7,185,400    $ 22,372,384    $ 16,494,640
                                                                  ============    ===========    ============    ============

Per Share                   Primary:
                            Income before extraordinary item      $       0.93   $       0.81    $       1.78    $       1.86
                            Extraordinary loss                            0.07           0.00            0.18            0.00
                                                                  ------------    -----------    ------------    ------------
                            Net income                            $       0.86   $       0.81    $       1.60    $       1.86
                                                                  ============    ===========    ============    ============
                            Average shares outstanding              13,934,433      8,878,482      14,001,160       8,866,591
                                                                  ============    ===========    ============    ============

                       Fully diluted:

                            Income before extraordinary item      $       0.92    $      0.81    $       1.77    $       1.86
                            Extraordinary loss                            0.06           0.00            0.18            0.00
                                                                  ------------    -----------    ------------    ------------
                            Net income                            $       0.86    $      0.81    $       1.59    $       1.86
                                                                  ============    ===========    ============    ============
                            Average shares outstanding              13,982,677      8,878,482      14,070,029       8,876,136
                                                                  ============    ===========    ============    ============
</TABLE>

The accompanying notes are an integral part of these statements.

                                       4







<PAGE>

<PAGE>

PXRE                   Consolidated Statements of Stockholders' Equity
Corporation           (Unaudited)
- - --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                           Three Months Ended                Six Months Ended
                                                                                  June 30,                      June 30,
                                                                           1997         1996              1997             1996
                                                                           ----         ----              ----             ----
<S>                    <C>                                         <C>              <C>              <C>              <C>          
Common Stock:          Balance at beginning of period              $     147,732    $      90,151    $     147,058    $      89,839
                       Issuance of shares                                    180               13              854              325
                                                                   -------------    -------------    -------------    -------------
                           Balance at end of period                $     147,912    $      90,164    $     147,912    $      90,164
                                                                   =============    =============    =============    =============

Additional             Balance at beginning of period              $ 254,524,144    $ 118,126,189    $ 252,978,182    $ 117,668,048
Paid-In Capital:       Issuance of common shares                         189,712          383,284        1,558,062          684,298
                       Other                                              95,557                0          273,169          157,127
                                                                   -------------    -------------    -------------    -------------
                           Balance at end of period                $ 254,809,413    $ 118,509,473    $ 254,809,413    $ 118,509,473
                                                                   =============    =============    =============    =============

Unrealized             Balance at beginning of period              $  (3,534,972)   $     282,117    $     568,405    $   3,782,500
Appreciation           Change in fair value for the period             5,515,315       (1,656,463)       1,411,938       (4,845,405)
(Depreciation)         Equity in net change in TREX depreciation               0         (193,784)               0         (505,225)
on Investments:                                                    -------------    -------------    -------------    -------------
                           Balance at end of period                $   1,980,343    $  (1,568,130)   $   1,980,343    $  (1,568,130)
                                                                   =============    =============    =============    =============

Retained               Balance at beginning of period              $ 126,173,809    $  99,617,739    $ 118,705,257    $  91,882,834
Earnings:              Net income                                     11,959,724        7,185,400       22,372,384       16,494,640
                       Dividends paid to common stockhockholders      (2,930,344)      (1,582,624)      (5,874,452)      (3,156,959)
                                                                   -------------    -------------    -------------    -------------
                           Balance at end of period                $ 135,203,189    $ 105,220,515    $ 135,203,189    $ 105,220,515
                                                                   =============    =============    =============    =============

Treasury Stock:        Balance at beginning of period              $ (16,550,982)   $  (2,344,459)   $ (14,090,289)   $  (1,719,459)
                       Repurchase of common stock                     (5,104,374)               0       (7,464,583)        (625,000)
                       Issuance of treasury stock                              0          166,745                0          166,745
                       Other                                              (4,752)               0         (105,236)               0
                                                                   -------------    -------------    -------------    -------------
                           Balance at end of period                $ (21,660,108)   $  (2,177,714)   $ (21,660,108)   $  (2,177,714)
                                                                   =============    =============    =============    =============

Restricted Stock:      Balance at beginning of period              $  (1,213,611)   $    (471,674)   $    (630,835)   $    (541,586)
                       Issuance of restricted stock                            0         (501,027)        (741,988)        (501,027)
                       Amortization of restricted stock                  167,387          112,082          326,599          181,994
                       Other                                               4,752                0            4,752                0
                                                                   -------------    -------------    -------------    -------------
                           Balance at end of period                $  (1,041,472)   $    (860,619)   $  (1,041,472)   $    (860,619)
                                                                   =============    =============    =============    =============

Total                  Balance at beginning of period              $ 359,546,120    $ 215,300,063    $ 357,677,778    $ 211,162,176
Stockholders'          Issuance of common shares                         189,892          383,297        1,558,916          684,623
Equity:                Issuance of treasury shares                             0          166,745                0          166,745
                       Repurchase of common stock                     (5,104,374)               0       (7,464,583)        (625,000)
                       Restricted stock, net                             167,387         (388,945)        (415,389)        (319,033)
                       Unrealized appreciation (depreciation) on
                         investments net of deferred income tax        5,515,315       (1,850,247)       1,411,938       (5,350,630)
                       Net income                                     11,959,724        7,185,400       22,372,384       16,494,640
                       Dividends                                      (2,930,344)      (1,582,624)      (5,874,452)      (3,156,959)
                       Other                                              95,557                0          172,685          157,127
                                                                   -------------    -------------    -------------    -------------
                           Balance at end of period                $ 369,439,277    $ 219,213,689    $ 369,439,277    $ 219,213,689
                                                                   =============    =============    =============    =============

</TABLE>




        The accompanying notes are an integral part of these statements.



                                       5



<PAGE>

<PAGE>

PXRE             Consolidated Statements of Cash Flow
Corporation      (Unaudited)
- - --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                          Three Months Ended              Six Months Ended
                                                                               June 30,                      June 30,
                                                                         1997          1996            1997            1996
                                                                         ----          ----            ----            ----
<S>              <C>                                                  <C>             <C>             <C>             <C>  
Cash Flow        Net income                                            $  11,959,724  $   7,185,400   $  22,372,384   $  16,494,640
from Operating   Adjustments to reconcile net income to net cash
Activities        provided by operating activities:
                    Losses and loss expenses                              (2,519,428)     1,598,017     (11,473,420)     (6,209,761)
                    Unearned premiums                                     (5,545,892)    (6,358,973)      8,157,070        (432,903)
                    Deferred acquisition costs                               210,574        714,143        (865,395)        326,144
                    Receivables                                            7,169,625      6,066,776      (8,252,400)      3,839,459
                    Reinsurance balances payable                          (3,070,441)    (4,249,699)       (828,398)       (255,552)
                    Reinsurance recoverable                                1,898,211     (2,279,336)      3,194,347         997,935
                 Income tax recoverable                                   (6,415,314)    (6,696,230)        229,080      (1,715,840)
                 Equity in net earnings of TREX                                    0       (674,060)              0      (1,810,026)
                 Other                                                     3,812,664      3,762,288          (6,185)     (1,518,158)
                                                                       -------------  -------------   -------------   -------------
                    Net cash provided (used) by operating activities       7,499,723       (931,674)     12,527,083       9,715,938
                                                                       -------------  -------------   -------------   -------------


Cash Flow        Cost of fixed maturity investments                      (18,827,039)   (10,615,322)   (182,415,394)    (30,193,920)
from Investing   Fixed maturity investments matured/dispose               22,519,816      7,169,406     149,277,957      13,041,164
Activities       Payable for securities                                      983,998     (7,359,914)      7,471,758      (2,496,226)
                 Cost of equity securities                                (2,306,181)             0      (3,947,515)              0
                 Equity securities disposed                                  171,775              0       2,027,007               0
                 Net change in short-term investments                     20,795,548     15,661,807     (15,004,544)     18,739,838
                                                                       -------------  -------------   -------------   -------------
                    Net cash provided (used) by investing activities      23,337,917      4,855,977     (42,590,731)       (909,144)
                                                                       -------------  -------------   -------------   -------------


Cash Flow        Proceeds from issuance of common stock                      189,893         49,015         664,961         350,341
from Financing   Cash dividends paid to common stockholders               (2,930,344)    (1,582,624)     (5,874,452)     (3,156,959)
Activities       Issuance of minority interest in
                   consolidated subsidiary                                         0              0      99,509,000               0
                 Repurchase of debt                                      (17,919,108)    (2,440,875)    (44,714,733)     (2,440,875)
                 Cost of treasury stock                                   (5,104,374)             0      (7,464,583)       (625,000)
                                                                       -------------  -------------   -------------   -------------
                    Net cash (used) provided by financing activities     (25,763,933)    (3,974,484)     42,120,193      (5,872,493)
                                                                       -------------  -------------   -------------   -------------
                 Net change in cash                                        5,073,707        (50,181)     12,056,545       2,934,301
                 Cash, beginning of period                                11,921,319      3,823,030       4,938,481         838,548
                                                                       -------------  -------------   -------------   -------------
                 Cash, end of period                                   $  16,995,026  $   3,772,849   $  16,995,026   $   3,772,849
                                                                       =============  =============   =============   =============
</TABLE>




        The accompanying notes are an integral part of these statements.




                                       6







<PAGE>

<PAGE>

PXRE            NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
CORPORATION
- - --------------------------------------------------------------------------------

1.      SIGNIFICANT ACCOUNTING POLICIES

     BASIS OF PRESENTATION AND CONSOLIDATION

        The accompanying interim consolidated financial statements have been
prepared in conformity with generally accepted accounting principles ("GAAP").
These statements reflect the consolidated operations of PXRE Corporation and its
subsidiaries (collectively referred to as "PXRE"), PXRE Reinsurance Company
("PXRE Reinsurance"), PXRE Trading Corporation ("PXRE Trading"), CAT Fund L.P.,
PXRE Capital Trust I, PXRE Ltd. and PXRE Managing Agency Limited. Operations of
PXRE Ltd. and PXRE Managing Agency Limited are included in the consolidated
results on a one quarter lag period. In addition, following the merger of PXRE
and Transnational Re Corporation ("TREX") on December 11, 1996, the consolidated
operations include Transnational Reinsurance Company ("Transnational
Reinsurance") and TREX Trading Corporation ("TREX Trading"). During the two
years ended December 31, 1995 and 1994 and the period up to December 11, 1996,
PXRE owned approximately 21% of TREX, which in turn owned 100% of Transnational
Reinsurance, and accounted for this investment under the equity method.
Following the merger, Transnational Reinsurance became a wholly-owned subsidiary
of PXRE Reinsurance. All material transactions between the consolidated
companies have been eliminated in preparing these consolidated financial
statements.

        The interim consolidated financial statements are unaudited; however, in
the opinion of management, the foregoing consolidated financial statements
include all adjustments, consisting only of normal recurring adjustments,
necessary for a fair statement of the results for the interim periods. These
interim statements should be read in conjunction with the 1996 audited
consolidated financial statements and related notes. The preparation of interim
consolidated financial statements relies significantly upon estimates. Use of
such estimates, and the seasonal nature of a portion of the reinsurance
business, necessitates caution in drawing specific conclusions from interim
results.

     INVESTMENT AT EQUITY

        Investments in affiliated and subsidiary companies are accounted for
under the equity method.

     PREMIUMS ASSUMED AND CEDED

        Premiums on reinsurance business assumed are recorded as earned on a pro
rata basis over the contract period based on estimated subject premiums.
Adjustments based on actual and subject premium are recorded once ascertained.
The portion of premiums written relating to unexpired coverages at the end of
the period is recorded as unearned premiums. Reinsurance premiums ceded are
recorded as incurred on a pro rata basis over the contract period.


                                       7


<PAGE>

<PAGE>


PXRE            NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
CORPORATION
- - --------------------------------------------------------------------------------

     DEFERRED ACQUISITION COSTS

        Acquisition costs consist of commissions and brokerage expenses incurred
in connection with contract issuance, net of acquisition costs ceded. These
costs are deferred and amortized over the period in which the related premiums
are earned. Deferred acquisition costs are reviewed periodically to determine
that they do not exceed recoverable amounts after allowing for anticipated
investment income.

     MANAGEMENT FEES

        Management fees are recorded as earned under various arrangements,
whereby PXRE Reinsurance acts as underwriting manager for other insurers and
reinsurers including TREX, up to the date of its merger with PXRE. These fees
are initially based on premium volume, but are adjusted through contingent
profit commissions related to underwriting results measured over a period of
years.

     LOSSES AND LOSS EXPENSE LIABILITIES

        Liabilities for losses and loss expenses are established in amounts
estimated to settle incurred losses. Losses and loss expense liabilities are
based on individual case estimates provided for reported losses for known events
and estimates of incurred but not reported losses. Losses and loss expense
liabilities are necessarily based on estimates and the ultimate liabilities may
vary from such estimates. Any adjustments to these estimates are reflected in
income when known. Reinsurance recoverable on paid losses and reinsurance
recoverable on unpaid losses are reported as assets. Reinsurance recoverable on
paid losses represent amounts recoverable from retrocessionaires at the end of
the period for gross losses previously paid. Provisions are established for all
reinsurance recoveries which are considered doubtful.

     INVESTMENTS

        Fixed maturity investments and unaffiliated equity securities are
considered available-for-sale and are reported at fair value. Unrealized gains
and losses as a result of temporary changes in fair value over the period such
investments are held are reflected net of income taxes in stockholders' equity.
Unrealized losses which are not temporary are charged to operations. Short-term
investments which have an original maturity of one year or less are carried at
amortized cost which approximates fair value. Realized gains or losses on
disposition of investments are determined on the basis of specific
identification. The amortization of premiums and accretion of discounts for
fixed maturity investments are computed utilizing the interest method. The
effective yield under the interest method is adjusted for anticipated
prepayments.



                                       8

<PAGE>

<PAGE>



PXRE            NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
CORPORATION
- - --------------------------------------------------------------------------------


     FAIR VALUE OF FINANCIAL INSTRUMENTS

        Fair values of certain assets and liabilities are based on published
market values, if available, or estimates based upon fair values of similar
issues.

     LEASEHOLD IMPROVEMENTS, FURNITURE AND EQUIPMENT AND OTHER ASSETS

        Leasehold improvements, furniture and equipment, included in other
assets, are carried at depreciated cost. Depreciation and amortization are
calculated on a straight-line method principally over 15 years. Acquired
insurance licenses are carried at amortized cost.

     DEBT ISSUANCE COSTS

        Debt issuance costs associated with the August 1993 issuance of Senior
Notes and the January 1997 issuance of $100 million 8.85% Capital Trust
Pass-through Securities `sm' (TRUPS `sm') and registration are being amortized
over the term of the related outstanding debt on a straight-line method.

     EXCESS OF FAIR MARKET VALUE OF NET ASSETS OF BUSINESS ACQUIRED OVER COST

        The excess of fair value of net assets of TREX business acquired over
cost is amortized on a straight-line basis over three years.

     FOREIGN EXCHANGE

        Foreign currency assets and liabilities are translated at the exchange
rate in effect at the balance sheet date. Resulting gains and losses are
reflected in income for the period.

     FEDERAL INCOME TAXES

        Deferred tax assets and liabilities reflect the expected future tax
consequences of temporary differences between carrying amounts and the tax bases
of PXRE's assets and liabilities.

     EARNINGS PER SHARE

        Earnings per share are determined by dividing net earnings by the
weighted average number of shares outstanding of common stock and common stock
equivalents.


                                       9


<PAGE>

<PAGE>


PXRE            NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
CORPORATION
- - --------------------------------------------------------------------------------



     STOCK-BASED COMPENSATION

     Effective January 1, 1996, PXRE adopted Statement of Financial Accounting
Standards No. 123, Accounting for Stock-Based Compensation ("SFAS No. 123").
SFAS No. 123 establishes a "fair value based method" of accounting for all stock
options, but allows for the continued application of the intrinsic value concept
under existing accounting rules prescribed by Accounting Principles Board
Opinion No. 25 ("APB"). PXRE will continue to value its stock options using the
guidance of APB 25, as permitted by SFAS No. 123.


                                       10






<PAGE>

<PAGE>

PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

GENERAL

        PXRE Corporation ("PXRE") provides reinsurance products and services to
a national and international marketplace, with principal emphasis on commercial
and personal property risks and marine and aerospace risks, and with a
particular focus on catastrophe-related coverages.

        PXRE exercises discipline in committing and withholding its underwriting
capacity and altering its mix of business to concentrate its underwriting
capacity at any given point in time on those types of businesses where
management believes that above average underwriting results can be achieved.
PXRE has been pursuing a strategy of focusing on catastrophe-related coverages
in both the national and international markets.

        PXRE also generates management fee income by managing business for other
insurers and reinsurers, either by accepting additional amounts of coverage on
underwritten risks and retroceding such additional amounts to participants
through various retrocessional arrangements or, in one case, until the merger
with TREX described below, by managing the underwriting and other day-to-day
operations of a publicly-owned reinsurance group.

        At June 30, 1997, PXRE was a party to three such retrocessional
arrangements. One such arrangement is with a group of insurers and reinsurers
referred to as the AMA; another is with Trenwick America Reinsurance Corporation
("Trenwick Group"); and a third arrangement is with Investors Reinsurance Ltd.
("Investors Re"), a Barbados reinsurer. Under these arrangements, PXRE cedes
some of its underwritten risks to the participants, subject to maximum aggregate
liabilities per reinsurance program. PXRE receives a management fee or
commission of 5% of premiums ceded (4.2% for Investors Re) and a percentage of
any ultimate underwriting profits in connection with the reinsurance ceded.
Under the arrangements with these participants, such percentage of ultimate
underwriting profits is subject to adjustment based on cumulative experience.
Future management fee income is dependent upon the amount of business ceded to
the participants and the profitability of that business.

        In the past, PXRE has entered into other retrocessional arrangements
providing catastrophic protection. PXRE has again commenced selectively
purchasing such coverage in light of the continued general deterioration in
catastrophe reinsurance pricing and the opportunity to buy protection at more
favorable terms than in recent years.


                                      11


<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

        In November 1993, PXRE sponsored the initial public offering of
Transnational Re Corporation ("TREX") to raise capital and take advantage of
favorable conditions in the worldwide retrocessional reinsurance market. PXRE,
through PXRE Reinsurance Company ("PXRE Reinsurance"), retained a 21% ownership
position in TREX and had responsibility for the day-to-day operations of TREX,
including all the reinsurance operations of its subsidiary, Transnational
Reinsurance Company ("Transnational Reinsurance") under a management agreement
(the "Management Agreement"). TREX and Transnational Reinsurance had no paid
employees.

        Under the terms of the Management Agreement, Transnational Reinsurance
shared in certain specified business of PXRE that is classified as property
retrocessional reinsurance business, marine and aerospace retrocessional
reinsurance or marine and aerospace reinsurance and facultative reinsurance.

        Transnational Reinsurance paid PXRE an annual basic management fee under
the Management Agreement equal to 5% of gross premiums written (including
reinstatement premiums less return premiums) by Transnational Reinsurance and
its consolidated subsidiaries (if any) as reflected in Transnational
Reinsurance's statutory quarterly and annual statements filed with state
insurance authorities. TREX and Transnational Reinsurance also paid all expenses
directly attributable to them.

        On December 11, 1996, PXRE completed the merger of TREX with and into
PXRE (the "Merger"), pursuant to which each share of common stock of TREX was
converted into the right to receive 1.0575 shares of PXRE common stock. The
Merger resulted from the realization by the management and Boards of Directors
of both PXRE and TREX that conditions had become more competitive in the
retrocessional reinsurance marketplace, and that the reinsurance markets, rating
agencies and the capital markets are placing increased importance on the size
and financial strength of reinsurance companies, which size and financial
strength would be augmented by the Merger. Following the Merger, Transnational
Reinsurance became a wholly-owned subsidiary of PXRE Reinsurance. The Merger has
been accounted for using the purchase method of accounting; therefore net income
of TREX (including Transnational Reinsurance) has been included in PXRE's
consolidated results of operation from the date of the Merger.

        In December 1996, PXRE completed an investment in Lloyd's of London,
forming a new syndicate, PG Butler Syndicate 1224, and a presence in London.
Underwriting premium volume and loss experience related to Syndicate 1224 is
included in the consolidated results on a one quarter lag basis, commencing in
the quarter ended June 30, 1997.


                                      12

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

CERTAIN RISKS AND UNCERTAINTIES

        As a reinsurer principally of property and catastrophe-related coverages
in both the national and international markets, PXRE's operating results in any
given period depend to a large extent on the number and magnitude of natural and
man-made catastrophes such as hurricanes, windstorms, floods, earthquakes,
spells of severely cold weather, fires and explosions. While PXRE may, depending
on market conditions, purchase catastrophe retrocessional coverage for its own
protection, the occurrence of one or more major catastrophes in any given period
could nevertheless have a material adverse impact on PXRE's results of
operations and financial condition and result in substantial liquidation of
investments and outflows of cash as losses are paid.

        The estimation of losses for catastrophe reinsurers is inherently less
reliable than for reinsurers of risks which have an established historical
pattern of losses. In addition, insured events which occur near the end of a
reporting period, as well as with respect to PXRE's retrocessional book of
business, the significant delay in losses being reported to insurance carriers,
reinsurers and finally retrocessionaires, require PXRE to make estimates of
losses based on limited information from ceding companies and based on its own
underwriting data. Because of the uncertainty in the process of estimating its
losses from insured events, there is a risk that PXRE's liabilities for losses
and loss expenses could prove to be inadequate, with a consequent adverse impact
on future earnings and stockholders' equity. Additionally, as a consequence of
its emphasis on property reinsurance, PXRE may forgo potential investment income
because property losses are typically settled within a shorter period of time
than casualty losses.

        As PXRE underwrites risks from a large number of insurers based on
information generally supplied by reinsurance brokers, there is a risk of
developing a concentration of exposure to loss in certain geographic areas prone
to specific types of catastrophes. PXRE has developed systems and software tools
to monitor and manage the accumulation of its exposure to such losses.
Management has established guidelines for maximum tolerable losses from a single
or multiple catastrophic event based on historical data; however, no assurance
can be given that these maximums will not be exceeded in some future
catastrophe.

        Premiums on reinsurance business assumed are recorded as earned on a pro
rata basis over the contract period based upon estimated subject premiums.
Management must estimate the subject premiums associated with the treaties in
order to determine the level of earned premiums for a reporting period. Such
estimates are based on information from brokers which can be subject to change
as new information becomes available. Because of the inherent uncertainty in
this process, there is the risk that premiums and related receivable balances
may turn out to be higher or lower than reported.


                                      13

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

        Although PXRE's investment guidelines stress conservation of principal,
diversification of risk, and liquidity, investments are subject to market-wide
risks and fluctuations, as well as to risk inherent in particular securities.
Accordingly, the estimated fair value of PXRE's investments does not necessarily
represent the amount which could be realized upon future sale particularly if
PXRE were required to liquidate a substantial portion of its portfolio to fund
catastrophic losses.

        Premium receivables and loss reserves include business denominated in
currencies other than U.S. dollars. PXRE is exposed to the possibility of
significant claims in currencies other than U.S. dollars. While PXRE holds
positions denominated in foreign currencies to mitigate, in part, the effects of
currency fluctuations on its results of operations, it currently does not hedge
its currency exposures before a catastrophic event which may produce a claim.

        PXRE relies primarily on cash dividends and net tax allocation payments
from its subsidiaries PXRE Reinsurance and Transnational Reinsurance to pay its
operating expenses, to meet its debt service obligations and to pay dividends to
PXRE's stockholders. The payment of dividends by PXRE Reinsurance to PXRE, and
by Transnational Reinsurance to PXRE Reinsurance, is subject to limits imposed
under the insurance laws and regulations of Connecticut, the state of
incorporation and domicile of PXRE Reinsurance and Transnational Reinsurance, as
well as certain restrictions arising in connection with PXRE's outstanding
indebtedness.

        In the event the amount of dividends available, together with other
sources of funds, are not sufficient to permit PXRE to meet its debt service,
its other obligations and to pay cash dividends, it would be necessary to obtain
the approval of the Connecticut Insurance Commissioner prior to the payment of
additional dividends by PXRE Reinsurance (or Transnational Reinsurance). If such
approval were not obtained, PXRE would have to adopt one or more alternatives,
such as refinancing or restructuring its indebtedness or seeking additional
equity. There can be no assurance that any of these strategies could be effected
on satisfactory terms, if at all.

        The reinsurance business is increasingly competitive and is undergoing a
variety of challenging developments. The industry has in recent years moved
toward greater consolidation as ceding companies have placed increased
importance on size and financial strength in the selection of reinsurers.
Additionally, reinsurers are tapping new markets and complementing their range
of traditional reinsurance products with innovative new products which bring
together capital markets and reinsurance experience. PXRE competes with numerous
major domestic and international reinsurance and insurance companies, many of
which have substantially greater financial, marketing and management resources
than PXRE.


                                      14

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

COMPARISON OF SECOND QUARTER RESULTS FOR
1997 WITH 1996

        As reported previously, PXRE and TREX merged on December 11, 1996.
Results for the second quarter of 1997 therefore reflect the consolidated
operations and business of PXRE and TREX combined, whereas the second quarter
1996 results under purchase accounting reflect the historical results of PXRE as
reported, excluding TREX. For comparative purposes, certain selected pro forma
results are also presented for the second quarter of 1996 as if PXRE and TREX
had merged at January 1, 1996.

<TABLE>
<CAPTION>
                                                                  Three Months Ended June 30,
                                                   ----------------------------------------------------------
                                                              As Reported                     Pro Forma
                                                   ----------------------------------    --------------------
                                                                            Increase                 Increase
                                                      1997        1996     (Decrease)     1996      (Decrease)
                                                      ----        ----     ----------     ----      ----------
                                                          (000's)              %         (000's)         %
<S>                                                <C>          <C>           <C>       <C>             <C>  
      GROSS PREMIUMS WRITTEN                       $22,676      $19,799       14.5      $23,237         (2.4)
                                                  
      CEDED PREMIUMS:                                 
        Managed business participants                2,848        3,207      (11.2)       3,207        (11.2)
        TREX Management Agreement                      -0-        4,382        N/A          -0-          N/A
        Catastrophe coverage                           990        1,470      (32.7)       1,689        (41.4)
                                                   -------     --------                --------
           Total reinsurance premiums ceded          3,838        9,059      (57.6)       4,896        (21.6)
                                                   -------     --------                --------
                                                  
      NET PREMIUMS WRITTEN                         $18,838      $10,740       75.4      $18,341          2.7
                                                   =======      =======                 =======
                                                     
      Earned premiums                              $24,383      $17,099       42.6      $30,012        (18.8)
      Revenues                                      33,256       22,465       48.0       37,553        (11.4)
      Income before extraordinary loss              12,915        7,185       79.7       10,100         27.9
      Net income                                    11,960        7,185       66.4       10,100         18.4
                                                    
      PER SHARE FULLY DILUTED:                      
        Before extraordinary loss                    $0.92        $0.81       13.6        $0.69         33.3
        Net income                                   $0.86        $0.81        6.2        $0.69         24.6
                                                    
      Fully diluted average shares outstanding      13,983        8,879                  14,560
</TABLE>

        Net premiums written for the three months ended June 30, 1997 increased
75.4% to $18,838,000 from $10,740,000 for the corresponding period of 1996 as
reported, and increased 2.7% from $18,341,000 on a pro forma basis in the
corresponding period of 1996. Gross premiums written for the second quarter of
1997 increased 14.5% to $22,676,000 from $19,799,000 for the comparable period
of 1996 as reported, and decreased 2.4% from $23,237,000 on a pro forma basis in
the corresponding period of 1996. Net premiums earned for the second quarter of
1997 increased 42.6% to $24,383,000 from $17,099,000 in the corresponding period
of

                                       15


<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

1996 as reported, and decreased 18.8% from $30,012,000 in the corresponding
period of 1996 on a pro forma basis. Net earned premiums for the second quarter
of 1997 declined from prior-year levels on a pro forma basis reflecting a
continuation of the increasingly competitive business environment which marked
the past two renewal seasons. Lower reinstatement premiums as a result of
reduced losses, a shift in the mix of retained premiums from quarterly to
semi-annual premium mode, and the accounting effects of experience related
contracts also contributed to these declines. PXRE continued its planned
response to this increasingly competitive environment by withdrawing capacity
from areas of coverage not offering appropriate compensation for the exposure.
Management anticipates that this trend will continue during 1997, although
business written by PXRE's newly established Lloyd's of London syndicate, PG
Butler Syndicate 1224, partially cushioned reductions elsewhere in PXRE's
business. Underwriting premium volume and loss experience related to Syndicate
1224 is included in the consolidated results on a one quarter lag basis,
commencing in the current quarter. Second quarter net written premiums were, as
expected, significantly less than those of the first quarter of 1997 since a
substantial portion of PXRE's written premiums in the first quarter represented
semi-annual premium payments.

        Premiums ceded by PXRE to its managed business participants decreased
11.2% to $2,848,000 for the second quarter of 1997 compared with $3,207,000 for
the corresponding period of 1996. The decrease in premiums ceded to these
programs was due to a change in the percentage ceded as agreed with the
participants. During the second quarter of 1996, before the Merger, PXRE ceded
$4,382,000 of premiums to Transnational Reinsurance in lieu of direct
reinsurance writings by Transnational Reinsurance. Management fee income from
all sources for the second quarter of 1997 decreased to $813,000 from $1,267,000
for the corresponding period of 1996 as reported, reflecting a decline of
premiums ceded to managed business participants, as well as management fee
income of $635,000 earned by PXRE from TREX, before the Merger, in the second
quarter of 1996. Management fee income increased to $813,000 for the second
quarter of 1997 from $810,000 for the corresponding period of 1996 on a pro
forma basis, reflecting more profitable business on a decreased amount of ceded
premium.

        The underwriting results of a property and casualty insurer are
discussed frequently by reference to its loss ratio, underwriting expense ratio
and combined ratio. The loss ratio is the result of dividing losses and loss
expenses incurred by net premiums earned. The underwriting expense ratio is the
result of dividing underwriting expenses (reduced by management fees, if any) by
net premiums written for purposes of statutory accounting practices ("SAP") and
net premiums earned for purposes of GAAP. The combined ratio is the sum of the
loss ratio and the underwriting expense ratio. A combined ratio under 100%
indicates underwriting profits and a combined ratio exceeding 100% indicates
underwriting losses. The combined ratio does not reflect the effect of
investment income on operating results. The ratios discussed below have been
calculated on a GAAP basis.

                                       16
<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

        The loss ratio was 13.0% for the second quarter of 1997 compared with
24.3% for the comparable quarter in 1996 as reported, and 37.1% for the
corresponding quarter of 1996 on a pro forma basis. The loss ratio for the
second quarter of 1997 reflected a reversal of previously recorded catastrophe
losses of $1,141,000 gross and $1,158,000 net for 1997 and prior accident years.
In comparison, the loss ratio for the second quarter of 1996 reflected incurred
catastrophe losses of $10,053,000 gross and $4,121,000 net for 1996 and prior
accident years as reported, and $11,336,000 gross and $10,265,000 net for 1996
and prior accident years on a pro forma basis.

        Significant catastrophe and risk losses affecting the second quarter
1997 loss ratio are as follows:

                                                 AMOUNT OF LOSSES
                                                 ----------------
LOSS EVENT                                  GROSS                    NET
- - ----------                                  -----                    ---
                                                    (in thousands)
German, Poland and Czech floods             $1,422                  $1,191

        Significant catastrophe and risk losses affecting the second quarter
1996 loss ratio are as follows:

                                AS REPORTED               PRO FORMA
                                -----------               ---------
                                          AMOUNT OF LOSSES
                                          ----------------
LOSS EVENT                    GROSS        NET          GROSS        NET
- - ----------                    -----        ---          -----        ---
                                           (in thousands)
Hurricane Luis               $6,313      $2,531       $6,732        $5,981
Large risk losses             2,849         961        4,102         3,111
Hurricane Marilyn             1,166         824        1,443         1,281

        The provision for losses and loss expenses and the loss ratio includes
the effect of foreign exchange movements on PXRE's liability for losses and loss
expenses, resulting in a foreign currency exchange gain of $134,000 for the
second quarter of 1997 compared to a gain of $25,000 for the second quarter of
1996 as reported, and $18,000 for the corresponding period of 1996 on a pro
forma basis.

                                       17
<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

        During the second quarter of 1997, PXRE experienced savings of $820,000
net for prior-year loss and loss expenses primarily related to the 1996
Eurotunnel fire. The loss ratio for the comparable period in 1996 was
unfavorably affected by increases to reserves of $3,434,000 net for prior-year
losses and loss expenses, as reported, and $8,415,000 net for prior year losses
and loss expenses on a pro forma basis, related principally to Hurricanes Luis
and Marilyn.

        The underwriting expense ratio was 28.8% for the second quarter of 1997
compared with 30.2% for the comparable quarter of 1996 as reported, and 29.7%
for the corresponding period of 1996 on a pro forma basis. As a result of the
above, the combined ratio was 41.8% for the second quarter of 1997 compared with
54.5% for the corresponding period of 1996 as reported, and 66.8% for the
corresponding period of 1996 on a pro forma basis.

        Other operating expenses increased to $4,405,000 for the second quarter
of 1997 from $3,342,000 in the comparable period of 1996 as reported, and
$3,602,000 for the corresponding period of 1996 on a pro forma basis. This
increase was primarily due to the addition of the Lloyd's syndicate operation.
Included in other operating expenses were foreign currency exchange losses of
$121,000 for the second quarter of 1997 compared to losses of $129,000 for the
corresponding period of 1996 as reported, and $119,000 for the corresponding
period of 1996 on a pro forma basis. Operating expenses were $4,958,000
excluding foreign exchange losses and amortization of negative goodwill of
$674,000 in the second quarter of 1997 compared with $4,157,000 in the second
quarter 1996 pro forma results excluding the same items.

        During the second quarter of 1997, interest expense decreased to
$795,000 as compared to $1,887,000 in the corresponding period in the prior-year
as reported due to the effect of the repurchase of $41.6 million of PXRE's 9.75%
Senior Notes in open market purchases through the end of the second quarter of
1997. In addition, in the second quarter of 1997, PXRE incurred minority
interest expense amounting to $2,231,000 related to the $100 million of
newly-issued 8.85% Capital Trust Pass-through Securities `sm' (TRUPS `sm') (as
described below under "Liquidity and Capital Resources").

        In the second quarter of 1997, PXRE recorded an extraordinary loss of
$955,000, net of tax, in connection with the repurchase of $16.7 million of
PXRE's 9.75% Senior Notes.

        Net investment income for the second quarter of 1997 increased 84.8% to
$7,760,000 from $4,199,000 for the same period of 1996. The increase in net
investment income was caused primarily by $2,419,000 of investment income from
Transnational Reinsurance, $743,000 from the investment of the net proceeds from
the issuance of the Capital Trust Pass-through Securities and the remainder from
increased average assets and investment in higher yielding investments from the
planned repositioning of the investment portfolio. PXRE's pre-tax investment
yield was 6.3% for the second quarter of 1997 compared with 6.6% for the
corresponding period in 1996 as reported, both calculated using amortized cost
and investment income before investment expenses. The reduction in yield
resulted primarily from the sale of certain taxable investments in the first

                                       18

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

quarter of 1997 in favor of approximately $20 million in lower yielding
municipal bonds. Net realized investment gains for the second quarter of 1997
were $300,000 compared to losses of $101,000 for the corresponding period of
1996. During the second quarter of 1997, PXRE recorded directly to equity an
after-tax unrealized gain of $5,515,000 in value of its investment portfolio
($0.40 book value per share), reflecting the effect of decreasing interest rates
and the increased value of its equity portfolio during the period.

        The net effects of foreign currency exchange fluctuations were gains of
$13,000 in the second quarter of 1997 and losses of $104,000 for the comparable
quarter of 1996.  See "Liquidity and Capital Resources."

        Net income for the three months ended June 30, 1996 included $691,000
which represented PXRE's approximately 22% equity share of TREX's net earnings
before the Merger.

        For the reasons discussed above, net income was $11,960,000 for the
second quarter of 1997 compared to net income of $7,185,000 for the
corresponding quarter of 1996 as reported, and $10,100,000 for the corresponding
quarter of 1996 on a pro forma basis. Fully diluted income per common share
before extraordinary loss was $0.92 for the second quarter of 1997 compared to
$0.81 for the prior comparable period as reported and $0.69 on a pro forma
basis. Fully diluted net income per common share was $0.86 for the second
quarter of 1997 compared to $0.81 for the corresponding quarter of 1996 as
reported, and $0.69 for the corresponding quarter of 1996 on a pro forma basis
based on average shares outstanding of approximately 13,982,700 in the second
quarter of 1997, 8,878,500 in the comparable quarter of 1996 as reported, and
14,559,600 in the corresponding quarter of 1996 on a pro forma basis.

                                       19
<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

COMPARISON OF YEAR-TO-DATE RESULTS FOR
1997 WITH 1996

<TABLE>
<CAPTION>
                                                                     Six Months Ended June 30,
                                                            --------------------------------------------
                                                                As Reported                     Pro Forma
                                                     ----------------------------------    --------------------
                                                                              Increase                 Increase
                                                        1997        1996     (Decrease)     1996      (Decrease)
                                                        ----        ----     ----------     ----      ----------
                                                            (000's)              %         (000's)        %
<S>                                                  <C>          <C>            <C>      <C>            <C>   
      GROSS PREMIUMS WRITTEN                         $67,656      $61,652        9.7      $78,810        (14.2)
                                                    
      CEDED PREMIUMS:                               
        Managed business participants                  9,769       11,462      (14.8)      11,462        (14.8)
        TREX Management Agreement                         -0-      11,504        N/A           -0-         N/A
        Catastrophe coverage                           3,047        2,599       17.2        2,843          7.2
                                                     --------    --------                --------
           Total reinsurance premiums ceded           12,816       25,565      (49.9)      14,305        (10.4)
                                                     -------      -------                 -------
                                                    
      NET PREMIUMS WRITTEN                           $54,840      $36,087       52.0      $64,505        (15.0)
                                                     =======      =======                 =======
      Earned premiums                                $46,683      $36,520       27.8      $63,355        (26.3)
      Revenues                                        64,986       48,194       34.8       78,759        (17.5)
      Income before extraordinary loss                24,961       16,494       51.3       24,753          0.8
      Net income                                      22,372       16,494       35.6       24,753         (9.6)
                                                    
      PER SHARE FULLY DILUTED:                      
        Before extraordinary loss                      $1.77        $1.86       (4.8)       $1.70          4.1
        Net income                                     $1.59        $1.86      (14.5)       $1.70         (6.5)
                                                    
      Fully diluted average shares outstanding        14,070        8,876                  14,560
</TABLE>

        Net premiums written for the six months ended June 30, 1997 increased
52.0% to $54,840,000 from $36,087,000 for the corresponding period of 1996 as
reported, and decreased 15.0% from $64,505,000 on a pro forma basis in the
corresponding period of 1996. Gross premiums written for the first six months of
1997 increased 9.7% to $67,656,000 from $61,652,000 for the comparable period of
1996 as reported, and decreased 14.2% from $78,810,000 on a pro forma basis in
the corresponding period of 1996. Net premiums earned for the first six months
of 1997 increased 27.8% to $46,683,000 from $36,520,000 in the corresponding
period of 1996 as reported, and decreased 26.3% from $63,355,000 in the
corresponding period of 1996 on a pro forma basis. Gross written, net written
and net earned premiums for the first six months of 1997 declined from
prior-year levels on a pro forma basis reflecting a continuation of the
increasingly competitive business environment which marked the past two renewal
seasons. Lower reinstatement premiums as a result of reduced losses, a shift in
the mix of retained premiums from quarterly to semi-annual premium mode, and the
accounting effects of experience related contracts also contributed to these
declines. PXRE continued its planned response to this increasingly competitive
environment by withdrawing

                                       20

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

capacity from areas of coverage not offering appropriate compensation for the
exposure. Management anticipates that this trend will continue during 1997,
although business written by PXRE's newly established Lloyd's of London
syndicate, PG Butler Syndicate 1224, partially cushioned reductions elsewhere in
PXRE's business.

        Premiums ceded by PXRE to its managed business participants decreased
14.8% to $9,769,000 for the first six months of 1997 compared with $11,462,000
for the corresponding period of 1996. The decrease in premiums ceded to these
programs was due to a change in the percentage ceded as agreed with the
participants. During the first six months of 1996, before the Merger, PXRE ceded
$11,504,000 of premiums to Transnational Reinsurance in lieu of direct
reinsurance writings by Transnational Reinsurance. Management fee income from
all sources for the six months ended June 30, 1997 decreased to $1,728,000 from
$3,740,000 for the corresponding period of 1996 as reported, and from $2,315,000
for the corresponding period of 1996 on a pro forma basis, reflecting a decline
of premiums ceded to managed business participants, as well as management fee
income of $1,342,000 earned by PXRE from TREX, before the Merger, in the first
six months of 1996.

        The loss ratio was 11.3% for the six months ended June 30, 1997 compared
with 24.9% for the corresponding period of 1996 as reported, and 31.1% in the
corresponding period of 1996 on a pro forma basis. The loss ratio for the first
six months of 1997 reflected a reversal of previously recorded catastrophe
losses of $2,022,000 gross and $1,491,000 net for 1997 and prior accident years.
In comparison, the loss ratio for the first six months of 1996 reflected
incurred catastrophe losses of $11,586,000 gross and $4,810,000 net for 1996 and
prior accident years as reported, and $12,870,000 gross and $10,696,000 net for
1996 and prior accident years on a pro forma basis.

        Significant catastrophe and risk losses affecting the six months ended
June 30, 1997 loss ratio are as follows:

                                              AMOUNT OF LOSSES
                                              ----------------
LOSS EVENT                               GROSS                    NET
- - ----------                               -----                    ---
                                                 (in thousands)
German, Poland and Czech floods          $1,422                  $1,191


                                       21

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

     Significant catastrophe and risk losses affecting the same period of 1996
loss ratio are as follows:

                                AS REPORTED                PRO FORMA
                                -----------                ---------
                                          AMOUNT OF LOSSES
                                          ----------------
LOSS EVENT                    GROSS       NET         GROSS           NET
- - ----------                    -----       ---         -----           ---
                                           (in thousands)
Hurricane Luis               $6,313      $2,531       $6,732        $5,981
Large risk losses             2,849         961        4,102         3,111
Hurricane Marilyn             2,149         824        1,526         1,281

The provision for losses and loss expenses and the loss ratio includes the
effect of foreign exchange movements on PXRE's liability for losses and loss
expenses, resulting in a foreign currency exchange gain of $751,000 for the
first six months of 1997 compared to a gain of $84,000 for the corresponding
period of 1996 as reported, and $81,000 for the corresponding period of 1996 on
a pro forma basis.

        During 1997, PXRE experienced savings of $1,163,000 net for prior-year
losses and loss expenses primarily related to the 1996 Eurotunnel fire where
redundant reserves were recognized in the second quarter of 1997 of
approximately $1,372,000. In addition, prior-year losses originally thought to
have triggered market loss coverage thresholds have now proven to be redundant
by approximately $1,800,000 resulting in the reversal of recorded losses in the
first quarter of 1997. The loss ratio for the comparable period in 1996 was
unfavorably affected by increases to reserves of $4,414,000 net for prior-year
losses and loss expenses as reported, and $10,032,000 net for prior-year losses
and loss expenses on a pro forma basis primarily related to Hurricanes Luis and
Marilyn.

        The underwriting expense ratio was 31.5% for the six months ended June
30, 1997 compared with 25.8% for the comparable quarter of 1996 as reported, and
26.0% for the corresponding period of 1996 on a pro forma basis. As a result of
the above, the combined ratio was 42.8% for the first six months of 1997
compared with 50.7% for the corresponding period of 1996 as reported, and 57.1%
for the corresponding period of 1996 on a pro forma basis. The increase in
underwriting expense ratio was substantially due to the foreign exchange losses
discussed below and, on a pro forma basis, the decline in premiums earned.

        Other operating expenses increased to $8,287,000 for the six months
ended June 30, 1997 from $6,526,000 in the comparable period of 1996 as
reported, and $7,183,000 for the corresponding period of 1996 on a pro forma
basis. Included in other operating expenses were foreign currency exchange
losses of $850,000 for the first six months of 1997 compared to losses of
$166,000 for the corresponding period of 1996 as reported, and $296,000 for the

                                       22

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

corresponding period of 1996 on a pro forma basis. Operating expenses were
$8,785,000 excluding foreign exchange losses and amortization of negative
goodwill of $1,348,000 in the first six months of 1997 compared with $8,235,000
in the first six months of 1996 pro forma results excluding the same items. This
increase was primarily due to the addition of the Lloyd's syndicate operation
and some non-recurring fees amounting to approximately $301,000 incurred in
connection with some new business ventures offset, in part, by the expiration of
the lease of PXRE's previous corporate headquarters in New York City.

        During the first six months of 1997, interest expense decreased to
$2,357,000 as compared to $3,604,000 in the corresponding period in the
prior-year as reported following the repurchase of $41.6 million of PXRE's 9.75%
Senior Notes in open market purchases through the end of the six months of 1997.
In addition in the first six months of 1997, PXRE incurred minority interest
expense amounting to $3,719,000 related to the $100 million of newly-issued
8.85% Capital Trust Pass-through Securities `sm' (TRUPS `sm') (as described
below under "Liquidity and Capital Resources").

        In the first six months of 1997, PXRE recorded an extraordinary loss of
$2,589,000, net of tax, in connection with the repurchase of $41.6 million of
PXRE's 9.75% Senior Notes.

        Net investment income for the six months ended June 30, 1997 increased
106.1% to $16,714,000 from $8,110,000 for the same period of 1996. The increase
in net investment income was caused primarily by $4,884,000 of investment income
from Transnational Reinsurance, $1,648,000 from the investment of the net
proceeds from the issuance of the Capital Trust Pass-through Securities and the
remainder from increased average assets and investment in higher yielding
investments from the planned repositioning of the investment portfolio. PXRE's
pre-tax investment yield was 6.5% for the second quarter of 1997 compared with
6.4% for the corresponding period in 1996 as reported, both calculated using
amortized cost and investment income before investment expenses. Net realized
investment losses for the first six months of 1997 were $140,000 compared to
losses of $176,000 for the corresponding period of 1996.

        The net effects of foreign currency exchange fluctuations were losses of
$99,000 in the six months ended June 30, 1997, losses of $82,000 for the
comparable period of 1996 as reported, and $215,000 for the corresponding period
of 1996 on a pro forma basis.

        Net income for the six months ended June 30, 1996 includes $1,984,000
which represents PXRE's approximately 22% equity share of TREX's net earnings
before the Merger.

                                       23
<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

        For the reasons discussed above, net income was $22,372,000 for the six
months ended June 30, 1997 compared to net income of $16,494,000 for the
corresponding quarter of 1996 as reported, and $24,753,000 for the corresponding
period of 1996 on a pro forma basis. Fully diluted income per common share
before extraordinary loss was $1.77 for the first six months of 1997 compared to
$1.86 for the prior comparable period as reported and $1.70 on a pro forma
basis. Fully diluted net income per common share was $1.59 for the six months
ended June 30, 1997 compared to $1.86 for the corresponding period of 1996 as
reported, and $1.70 for the corresponding period of 1996 on a pro forma basis
based on average shares outstanding of approximately 14,070,000 in the first six
months of 1997, 8,876,100 in the comparable period of 1996 as reported, and
14,559,600 in the comparable period of 1996 on a pro forma basis.

LIQUIDITY AND CAPITAL RESOURCES

        PXRE relies primarily on cash dividends and net tax allocation payments
from its subsidiaries PXRE Reinsurance and Transnational Reinsurance to pay its
operating expenses and income taxes, to meet its debt service obligations and to
pay dividends to PXRE stockholders. The payment of dividends by PXRE Reinsurance
to PXRE and by Transnational Reinsurance to PXRE Reinsurance is subject to
limits imposed under the insurance laws and regulations of Connecticut, the
state of incorporation and domicile of PXRE Reinsurance and Transnational
Reinsurance, as well as certain restrictions arising in connection with PXRE
indebtedness discussed below. Under the Connecticut insurance law, the maximum
amount of dividends or other distributions that PXRE Reinsurance may declare or
pay to PXRE, and that Transnational Reinsurance may declare or pay to PXRE
Reinsurance, within any twelve-month period, without regulatory approval, is
limited to the lesser of (a) earned surplus or (b) the greater of 10% of
policyholders' surplus at December 31 of the preceding year or 100% of net
income for the twelve-month period ending December 31 of the preceding year, all
determined in accordance with SAP. Accordingly, the Connecticut insurance laws
could limit the amount of dividends available for distribution by PXRE
Reinsurance or Transnational Reinsurance without prior regulatory approval,
depending upon a variety of factors outside the control of PXRE, including the
frequency and severity of catastrophe and other loss events and changes in the
reinsurance market, in the insurance regulatory environment and in general
economic conditions. The maximum amount of dividends or distributions that PXRE
Reinsurance may declare and pay in 1997, without regulatory approval, is
$40,013,000. The maximum amount of dividends or distributions that Transnational
Reinsurance may declare and pay in 1997, without regulatory approval, is
$21,874,000. During the first six months of 1997, no dividend was approved and
paid by PXRE Reinsurance to PXRE or by Transnational Reinsurance to PXRE
Reinsurance.

        Other sources of funds available to PXRE include proceeds of financings
not contributed to PXRE Reinsurance and not otherwise utilized and net tax
allocation payments by PXRE Reinsurance and Transnational Reinsurance.

                                       24

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

        In the event the amount of dividends available, together with other
sources of funds, are not sufficient to permit PXRE to meet its debt service and
other obligations and to pay cash dividends, it would be necessary to obtain the
approval of the Connecticut Insurance Commissioner prior to the payment of
additional dividends by PXRE Reinsurance (or Transnational Reinsurance). If such
approval were not obtained, PXRE would have to adopt one or more alternatives,
such as refinancing or restructuring its indebtedness or seeking additional
equity. There can be no assurance that any of these strategies could be effected
on satisfactory terms, if at all. In the event that PXRE were unable to generate
sufficient cash flow and were otherwise unable to obtain funds necessary to meet
required payments of principal and interest on its indebtedness, PXRE could be
in default under the terms of the agreements governing such indebtedness. In the
event of such default, the holders of such indebtedness could elect to declare
all of the funds borrowed thereunder to be due and payable together with accrued
and unpaid interest.

        On January 29, 1997, PXRE Capital Trust I, a Delaware statutory business
trust and a wholly-owned subsidiary of PXRE ("PXRE Capital Trust") issued
$100,000,000 principal amount of its 8.85% Capital Trust Pass-through Securities
`sm' (TRUPS `sm') due February 1, 2027 in an institutional private placement.
Proceeds from the sale of these securities were used to purchase PXRE's 8.85%
Junior Subordinated Deferrable Interest Debentures due February 1, 2027 (the
"Subordinated Debt Securities"). On April 23, 1997, PXRE and PXRE Capital Trust
completed the registration with the Securities and Exchange Commission of an
exchange offer for these securities and the securities were exchanged for
substantially similar securities (the "Capital Securities"). Distributions on
the Capital Securities (and interest on the related Subordinated Debt
Securities) are payable semi-annually, in arrears, on February 1 and August 1 of
each year, commencing August 1, 1997. Minority interest expense, including
amortization of debt offering costs, for the second quarter of 1997 in respect
of the Capital Securities (and related Subordinated Debt Securities) amounted to
approximately $3,719,000. Interest expense, including amortization of offering
costs for the institutional private placement, associated with the Capital
Securities (and related Subordinated Debt Securities) will amount to
approximately $8,187,000 in 1997. On or after February 1, 2007, PXRE has the
right to redeem the Subordinated Debt Securities, in whole at any time or in
part from time to time, subject to certain conditions, at call prices of
104.180% at February 1, 2007, declining to 100.418% at February 1, 2016, and
100% thereafter. PXRE has the right, at any time, subject to certain conditions,
to defer payments of interest on the Subordinated Debt Securities for Extension
Periods (as defined), each not exceeding 10 consecutive semi-annual periods;
provided that no Extension Period may extend beyond the maturity date of the
Subordinated Debt Securities. As a consequence of PXRE's extension of the
interest payment period on the Subordinated Debt Securities, distributions on
the Capital Securities would be deferred (though such distributions would
continue to accrue interest at a rate of 8.85% per annum compounded
semi-annually). In the event that PXRE exercises its right to extend an interest
payment period, then during any Extension Period, subject to certain exceptions,
(i) PXRE shall not declare or pay any dividend on, make any distributions with
respect to, or

                                       25

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

redeem, purchase, acquire or make a liquidation payment with respect to, any of
its capital stock or rights to acquire such capital stock or make any guarantee
payments (subject to specified exceptions) with respect to the foregoing, and
(ii) PXRE shall not make any payment of interest on, or principal of (or
premium, if any, on), or repay, repurchase or redeem, any debt securities issued
by PXRE which rank pari passu with or junior to the Subordinated Debt
Securities. Upon the termination of any Extension Period and the payment of all
amounts then due, PXRE may commence a new Extension Period, subject to certain
requirements.

        PXRE expects to use the net proceeds from the sale of the Capital
Securities for general corporate purposes, which may include, from time to time,
the redemption or the purchase, from time to time, in the open market or in
privately negotiated transactions or otherwise, of outstanding indebtedness and
common stock of PXRE.

        In August 1993, PXRE completed a public offering of $75,000,000
principal amount of 9.75% Senior Notes due August 15, 2003. Interest is payable
on the Senior Notes semi-annually. Interest expense, including amortization of
debt offering costs, for the first six months of 1997 in respect of the Senior
Notes amounted to approximately $2,357,000. In addition, PXRE incurred an
extraordinary loss of $2,589,000, net of tax, associated with the premium paid
to acquire $41.6 million of the Senior Notes and the pro rata share of the debt
offering costs during the first six months of 1997. Interest expense, including
amortization of debt offering costs, associated with the Senior Notes will
amount to approximately $3,527,000 for 1997 based on interest expense in the
first six months of 1997, as well as the Senior Notes outstanding at June 30,
1997. On and after August 15, 1998, the Senior Notes may be redeemed at the
option of PXRE, in whole or in part, at redemption prices (expressed as
percentages of the principal amount), plus accrued and unpaid interest to the
date fixed for redemption, of 103.656% at August 15, 1998, declining to 100% at
August 15, 2001 and thereafter. The Indenture governing the Senior Notes
contains covenants which, among other things, limit the ability of PXRE and its
Restricted Subsidiaries (including PXRE Reinsurance): (a) to incur additional
indebtedness (except for the incurrence of Permitted Indebtedness and the
incurrence of other Indebtedness by PXRE in circumstances where no Default or
Event of Default exists and the Consolidated Fixed Charge Coverage Ratio of PXRE
would be greater than 2:1 after giving effect to the incurrence) and, in the
case of the Restricted Subsidiaries, to issue preferred stock; (b) to pay
dividends, repurchase stock and to make certain other Restricted Payments (other
than, among other things, if no Default or Event of Default exists (x)
Restricted Payments after August 31, 1993, not exceeding in the aggregate the
sum of $3,000,000 plus 50% of Consolidated Net Income (or minus 100% of any
loss) from such date (with certain adjustments), plus the amounts of certain
equity proceeds and certain reductions in Investments in Unrestricted
Subsidiaries, provided, that at the time of such Restricted Payment the
Consolidated Fixed Charge Coverage Ratio is greater than 2.0, and (y) in
addition to permitted Restricted Payments referred to in clause (x), the payment
of cash dividends on Qualified Capital Stock after August 31, 1993 of up to an
aggregate of $6,000,000, provided, that such dividends on common stock do not
exceed $0.25

                                       26

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

per share in any year); (c) to sell or permit the issuance of any stock of PXRE
Reinsurance or any other Principal Insurance Subsidiary; (d) to sell or transfer
other assets (other than for at least Fair Market Value and generally for not
less than 75% in cash or Cash Equivalents); (e) to create liens upon the
properties or assets of PXRE or its Restricted Subsidiaries; or (f) to engage in
any business other than the insurance and reinsurance businesses and other
businesses incidental and related thereto. The Indenture also provides that
within 30 days after a Change of Control (as defined) of PXRE, PXRE will offer
to purchase all the Senior Notes then outstanding at a purchase price equal to
101% of the principal amount thereof, plus accrued and unpaid interest, if any,
to the date of such purchase. The consent of holders of PXRE's Senior Notes to
certain amendments to the Indenture governing the Senior Notes was obtained in
connection with the issuances of the Capital Securities.

        PXRE's Board of Directors has authorized the repurchase of Senior Notes
in negotiated or open market transactions. During the first six months of 1997,
PXRE or PXRE Reinsurance purchased $41.6 million principal amount of Senior
Notes at an average price of 107.4%. The principal amount of Senior Notes
outstanding at August 11, 1997 was $23,104,000.

        PXRE files federal income tax returns for itself and all of its direct
or indirect domestic subsidiaries that satisfy the stock ownership requirements
for consolidation for federal income tax purposes (collectively, the
"Subsidiaries"). PXRE is party to an Agreement Concerning Filing of Consolidated
Federal Income Tax Returns (the "Tax Allocation Agreement") pursuant to which
each Subsidiary makes tax payments to PXRE in an amount equal to the federal
income tax payment that would have been payable by such Subsidiary for such year
if it had filed a separate income tax return for such year. PXRE is required to
provide for payment of the consolidated federal income tax liability for the
entire group. If the aggregate amount of tax payments made in any tax year by a
Subsidiary is less than (or greater than) the annual tax liability for such
Subsidiary on a stand-alone basis for such year, such Subsidiary will be
required to make up such deficiency (or receive a credit if payments exceed the
separate return tax liability) to PXRE.

        The primary sources of liquidity for PXRE Reinsurance are net cash flow
from operating activities (including interest income from investments), the
maturity or sale of investments, borrowings, capital contributions and advances
from PXRE and dividends from Transnational Reinsurance. Funds are applied
primarily to the payment of claims, operating expenses, income taxes and to the
purchase of investments. Premiums are typically received in advance of related
claim payments.

                                       27

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

        Net cash flow provided by operations was $7,500,000 during the second
quarter of 1997 compared with net cash flow used by operations of $932,000
during the corresponding period of 1996 as reported, due to the effects of
timing of collection of receivables and reinsurance recoverables and payments of
losses.

        PXRE's management has established general procedures and guidelines for
its investment portfolio and oversees investment management carried out by
Phoenix Duff & Phelps Corporation, a public majority-owned subsidiary of Phoenix
Home Life Mutual Insurance Company. Although these investment guidelines stress
conservation of principal, diversification of risk and liquidity, investments
are subject to market-wide risks and fluctuations, as well as to risk inherent
in particular securities. At June 30, 1997, PXRE's investment portfolio
consisted primarily of fixed maturities and short-term investments. As at June
30, 1997, 98.1% of PXRE's investment portfolio, at fair value, consisted of
fixed maturities and short-term investments, while the balance was in equity
securities primarily in the form of investments in various mutual funds. The
investment policies and all investments of PXRE are approved by its Board of
Directors.

        Of PXRE's fixed maturities portfolio at June 30, 1997, 88.7% of the fair
value was in obligations rated "A1" or "A" or better by Moody's Investors
Service Inc. or S&P, respectively. Mortgage and asset-backed securities
accounted for 29.7% of fixed maturities based on fair value at June 30, 1997.
PXRE has no investments in real estate or commercial mortgage loans. The average
market yield to maturity of PXRE's fixed maturities portfolio at June 30, 1997
and 1996, as reported, was 5.8% and 6.5%, respectively, and 6.3% on a pro forma
basis. During the first quarter of 1997, PXRE repositioned a portion of its
portfolio out of Treasury, GNMA and short-term investments into new sectors
including asset and corporate mortgage-backed securities, emerging markets
securities, tax-free municipals and investment grade Yankee bonds.

        Fixed maturity investments are reported at fair value, with the net
unrealized gain or loss, net of tax, reported as a separate component of
stockholders' equity. PXRE recorded directly to equity a $1,412,000 after-tax
unrealized gain in the value of its investment portfolio ($0.10 book value per
share) during the six months ended June 30, 1997 including $5,515,000 ($0.40
book value per share) during the three months ended June 30, 1997, reflecting
principally a decrease in interest rates during the period. Short-term
investments are carried at amortized cost, which approximates fair value. PXRE's
short-term investments, principally high-grade commercial paper and U.S.
Treasury bills, were $74,796,000 at June 30, 1997 compared to $59,792,000 at
December 31, 1996. The increase at June 30, 1997 was principally due to the cash
inflow arising from the temporary investment of the proceeds from the issuance
of the Capital Securities, which is being redeployed for general corporate
purposes, which may include, from time to time, the redemption or the purchase
in the open market or in privately negotiated transactions or otherwise, of
outstanding indebtedness and common stock of PXRE.

                                       28

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

        Dividends incurred in the six months ended June 30, 1997 were $5,874,000
compared to $3,157,000 in the corresponding period of 1996, as a result of the
increased quarterly dividend from $0.18 to $0.21 in the fourth quarter of 1996,
as well as the increased number of outstanding shares following the Merger with
TREX. The expected annual dividend based on shares outstanding at June 30, 1997
will be approximately $11,551,000.

        Book value per common share was $26.87 at June 30, 1997.

        As announced in April 1997, PXRE's Board of Directors authorized a new
stock repurchase program for a maximum of 1.9 million of PXRE's outstanding
shares. After repurchases of approximately 192,000 shares common stock during
the second quarter of 1997, PXRE had 13,750,822 common shares outstanding.
Average price per share of the repurchases was $26.59.

        PXRE may be subject to gains and losses resulting from currency
fluctuations because substantially all of its investments are denominated in
U.S. dollars, while some of its net liability exposure is in currencies other
than U.S. dollars. PXRE holds, and expects to continue to hold, currency
positions and has made, and expects to continue to make, investments denominated
in foreign currencies to mitigate, in part, the effects of currency fluctuations
on its results of operations. Currency holdings and investments denominated in
foreign currencies do not constitute a material portion of PXRE's investment
portfolio and, in the opinion of PXRE's management, are sufficiently liquid for
its needs.

        In December 1996, PXRE completed an investment in Lloyd's of London,
forming a new syndicate, PG Butler Syndicate 1224, and a presence in London. The
new syndicate has an initial capacity to underwrite 'L'35 million in annual
premiums ($58.3 million at June 30, 1997 exchange rates). In connection with the
capitalization of the syndicate, PXRE has placed on deposit $42,975,000 of U.S.
government securities as collateral for Lloyd's. In addition, PXRE issued a
letter of credit for the benefit of Lloyd's in the amount of $15,355,000, which
is collateralized by U.S. government securities in approximately the same
amount. In addition, PXRE has provided a 'L'5,000,000 line of credit to PXRE
Managing Agency Limited for liquidity purposes.

        All amounts classified as reinsurance recoverable at June 30, 1997 are
considered by management of PXRE to be collectible in all material respects.

        PXRE and Phoenix Home Life Mutual Insurance Company have announced the
formation of a joint venture, Cat Bond Investors L.L.C., with initial committed
capital of $20 million, which will specialize in investing in catastrophe bonds
with returns that will be determined by insured losses from catastrophic events.
Activity to date has primarily involved start-up activities.

                                       29

<PAGE>

<PAGE>


PXRE                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CORPORATION           FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- - --------------------------------------------------------------------------------

INCOME TAXES

        PXRE's effective tax rate for the second quarter of 1997 and 1996 was
32.8% and 32.7% as reported, respectively, which differs from the statutory rate
principally due to negative goodwill amortization, state and local taxes and
tax-exempt income and in 1996 tax on undistributed earnings of unconsolidated
affiliates.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

        This report on Form 10-Q contains various forward-looking statements and
includes assumptions concerning PXRE's operations, future results and prospects.
Statements included herein which are not historical in nature are intended to
be, and are hereby identified as, "forward-looking statements" for purposes of
the safe harbor provided by Section 21E of the Securities Exchange Act of 1934,
as amended. These forward-looking statements are based on current expectations
and are subject to risk and uncertainties. PXRE cautions the reader that actual
results or events could differ materially from those set forth or implied by the
forward-looking statements and related assumptions, depending on the outcome of
certain important factors including the following: (i) significant catastrophe
losses, the timing and extent of which are difficult to predict; (ii) changes in
the level of competition in the reinsurance or primary insurance markets that
impact the volume or profitability of the property-casualty reinsurance business
(these changes include, but are not limited to, the intensification of price
competition, the entry of new competitors, existing competitors exiting the
market and the development of new products by new and existing competitors);
(iii) changes in the demand for reinsurance, including changes in the amount of
ceding companies' retentions; (iv) adverse development on loss reserves related
to business written in prior years; (v) lower than estimated retrocessional
recoveries on unpaid losses, including the effects of losses due to a decline in
the creditworthiness of PXRE's retrocessionaires; (vi) increases in interest
rates, which cause a reduction in the market value of PXRE's interest rate
sensitive investments, including its fixed income investment portfolio; and
(vii) decreases in interest rates causing a reduction of income earned on net
cash flow from operations and the reinvestment of the proceeds from sales, calls
or maturities of existing investments.

        In addition to the factors outlined above that are directly related to
PXRE's business, PXRE is also subject to general business risks, including, but
not limited to, adverse state, federal or foreign legislation and regulation,
adverse publicity or news coverage, changes in general economic factors and the
loss of key employees.

                                       30





<PAGE>

<PAGE>

                           PART II. OTHER INFORMATION

Item 4.        Submission of Matters to a Vote of Security Holders

        At PXRE's Annual Meeting of Shareholders held on June 5, 1997, the
holders of Common Stock of PXRE approved the following (in each case, with no
broker non-votes):

        (i)    the election of three Class I directors to serve until the 2000
               Annual Meeting of Shareholders and until their successors have
               been elected and have qualified:

               Nominee                      Votes For        Votes Withheld
               -------                      ---------        --------------

               Robert Fiondella             12,707,799           20,919
               Philip McLoughlin            12,707,899           20,819
               Donald Trautlein             12,707,799           20,919

        (ii)   the appointment of Price Waterhouse LLP as PXRE's independent
               public accountants for the fiscal year ending December 31, 1997,
               by the vote of 12,711,232 votes for, 2,820 votes against and
               14,666 abstentions.

        (iii)  the Company's Restated Employee Annual Incentive Bonus Plan, as
               amended, as set forth in the Proxy statement accompanying the
               Notice of Annual Meeting dated April 30, 1997, by the vote of
               11,642,840 votes for, 336,262 votes against and 706,789
               abstentions.

        (iv)   the Company's 1992 Officer Incentive Plan, as amended as set
               forth in the Proxy statement accompanying the Notice of Annual
               Meeting dated April 30, 1997, by the vote of 9,091,268 votes for,
               2,887,859 votes against and 706,764 abstentions.

        (v)    the adoption of an amendment to the Company's Directors Stock
               Option Plan, as set forth in the Proxy statement accompanying the
               Notice of Annual Meeting dated April 30, 1997, by the vote of
               11,314,459 votes for, 678,324 votes against and 709,484
               abstentions.

        (vi)   the adoption of the Company's Director Equity and Deferred
               Compensation Plan, as set forth in the Proxy statement
               accompanying the Notice of Annual Meeting dated April 30, 1997,
               by the vote of 12,187,661 votes for, 490,175 votes against and
               24,431 abstentions.

                                      31

<PAGE>

<PAGE>


Item 6.        Exhibits and Reports on Form 8-K

               (a)    Exhibits:
                      None

               (b)    Reports on Form 8-K
                      None

                                       32


<PAGE>

<PAGE>





                                   SIGNATURES

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

                                            PXRE CORPORATION

August 12, 1997                             By:/s/ Sanford M. Kimmel
                                            ------------------------
                                            Sanford M. Kimmel
                                            Senior Vice President, Treasurer
                                            and Chief Financial Officer

                                       33



                          STATEMENT OF DIFFERENCES
                          ------------------------

    The checkmark shall be expressed as ...............................'ch'
    The service mark shall be expressed as ............................'sm'
    The British pound sterling sign shall be expressed as .............'L'



<PAGE>




<TABLE> <S> <C>

<ARTICLE>                              7
       
<S>                                   <C>
<PERIOD-TYPE>                                6-MOS
<FISCAL-YEAR-END>                      DEC-31-1997
<PERIOD-START>                         JAN-01-1997
<PERIOD-END>                           JUN-30-1997
<DEBT-HELD-FOR-SALE>                   427,135,817
<DEBT-CARRYING-VALUE>                  429,679,963
<DEBT-MARKET-VALUE>                    429,679,963
<EQUITIES>                               9,935,196
<MORTGAGE>                                       0
<REAL-ESTATE>                                    0
<TOTAL-INVEST>                         514,411,583
<CASH>                                  16,995,026
<RECOVER-REINSURE>                      14,870,778
<DEFERRED-ACQUISITION>                   2,314,445
<TOTAL-ASSETS>                         603,984,194
<POLICY-LOSSES>                         59,504,029
<UNEARNED-PREMIUMS>                     18,563,941
<POLICY-OTHER>                                   0
<POLICY-HOLDER-FUNDS>                            0
<NOTES-PAYABLE>                         23,104,000
<COMMON>                                   147,912
                            0
                                      0
<OTHER-SE>                             369,291,365
<TOTAL-LIABILITY-AND-EQUITY>           603,984,194
                              46,683,336
<INVESTMENT-INCOME>                     16,714,287
<INVESTMENT-GAINS>                        (139,601)
<OTHER-INCOME>                           1,728,254
<BENEFITS>                               5,285,073
<UNDERWRITING-AMORTIZATION>              8,135,924
<UNDERWRITING-OTHER>                     8,286,749
<INCOME-PRETAX>                         37,202,324
<INCOME-TAX>                            12,241,000
<INCOME-CONTINUING>                     24,961,324
<DISCONTINUED>                                   0
<EXTRAORDINARY>                          2,588,940
<CHANGES>                                        0
<NET-INCOME>                            22,372,384
<EPS-PRIMARY>                                 1.60
<EPS-DILUTED>                                 1.59
<RESERVE-OPEN>                          70,977,449
<PROVISION-CURRENT>                      7,462,121
<PROVISION-PRIOR>                       (1,311,226)
<PAYMENTS-CURRENT>                       1,138,632
<PAYMENTS-PRIOR>                        16,485,683
<RESERVE-CLOSE>                         59,504,029
<CUMULATIVE-DEFICIENCY>                 (1,311,226)
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission