CAPMAC HOLDINGS INC
10-Q, 1997-05-14
SURETY INSURANCE
Previous: LASER TECHNOLOGY INC, 10-Q, 1997-05-14
Next: HUNGARIAN TELEPHONE & CABLE CORP, 10-Q, 1997-05-14



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

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

                  For the Quarterly Period Ended March 31, 1997

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

                         Commission File Number: 1-14096


                              CapMAC Holdings Inc.
             (Exact name of registrant as specified in its charter)


           Delaware                                        13-3670828
    (State of Incorporation)                   (IRS employer identification no.)

       885 Third Avenue                       
    New York, New York 10022                  
(Address of principal executive offices)
                                                
                                 (212) 755-1155
              (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 X No

        As of April 30, 1997, 17,268,704 shares (net of treasury shares) of
Common Stock, par value $0.01 per share of the Registrant were outstanding.




                               Page 1 of 26 Pages
                          Index to Exhibits on Page 17

                                        

<PAGE>


CapMAC Holdings Inc. and Subsidiaries

INDEX

PART I            FINANCIAL INFORMATION                                     PAGE

Item 1.  Consolidated Financial Statements

            Consolidated Balance Sheets - March 31, 1997
            and December 31, 1996.............................................4

            Consolidated Statements of Income - three months ended
            March 31, 1997 and March 31, 1996.................................5

            Consolidated Statements of Stockholders' Equity  - three months
            ended March 31, 1997..............................................6

            Consolidated Statements of Cash Flows - three months
            ended March 31, 1997 and March 31, 1996...........................7

            Notes to Consolidated Financial Statements........................8

Item 2.  Management's Discussion and Analysis of Financial
            Condition and Results of Operations...............................9


PART II  OTHER INFORMATION, AS APPLICABLE

Item 2.  Changes in Securities...............................................15

Item 6.  Exhibits and Reports on Form 8-K....................................15

SIGNATURES     ..............................................................16

INDEX TO EXHIBITS............................................................17


Part I    -  Financial Information

Item 1    -  Financial Statements of CapMAC Holdings Inc. and Subsidiaries.

                                        
                                       2
<PAGE>




                      CapMAC HOLDINGS INC. AND SUBSIDIARIES

                        CONSOLIDATED FINANCIAL STATEMENTS

                                 MARCH 31, 1997

                                   (Unaudited)

                                       3

<PAGE>

<TABLE>

                                    CapMAC Holdings Inc. and Subsidiaries
                                         Consolidated Balance Sheets
                                           (Dollars in thousands)

                                                    ASSETS
<CAPTION>

                                                                               March 31,1997        December 31,1996
                                                                                 (Unaudited)   
<S>                                                                             <C>                <C>

Investments:
Bonds at fair value (amortized cost $285,092 at March 31, 1997
and $302,284 at December 31, 1996)                                              $    281,530       $    305,422
Short-term investments (at amortized cost which approximates fair
value)                                                                                55,964             33,752
Common stock                                                                             471                  -
Investment in affiliates                                                              35,724             34,886
   Total investments                                                                 373,689            374,060
- -------------------------------------------------------------------------------------------------------------------
Cash                                                                                  10,763                966
Accrued investment income                                                              3,110              3,847
Deferred acquisition costs                                                            48,442             45,380
Premiums receivable                                                                    4,788              5,141
Prepaid reinsurance                                                                   18,703             18,489
Other assets                                                                           8,816              9,351
   Total assets                                                                 $    468,311       $    457,234
===================================================================================================================
                                       LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Unearned premiums                                                               $     68,838       $     68,262
Reserve for losses and loss adjustment expenses                                       12,528             10,985
Ceded reinsurance                                                                      2,163              1,738
Accounts payable and other accrued expenses                                           19,895             15,274
Senior notes                                                                          15,000             15,000
Current income taxes                                                                   4,470              2,890
Deferred income taxes                                                                  7,694              9,590
   Total liabilities                                                                 130,588            123,739
Minority Interest                                                                     23,362             23,108
- -------------------------------------------------------------------------------------------------------------------
Stockholders' Equity:
Preferred stock - $0.01 par value per share;  20,000,000  shares are authorized;
none outstanding at March 31, 1997 and December
31, 1996                                                                                   -                  -
Common Stock - $0.01 par value per share; 50,000,000 shares are
authorized;  16,543,101 and 16,425,324 shares issued March 31, 1997 and December
31, 1996; 16,543,029 and 16,425,274 shares
outstanding at March 31, 1997 and December 31, 1996                                      165                164
Additional paid-in capital                                                           227,273            226,428
Unrealized depreciation on investments, net of tax                                    (2,316)               (71)
Retained earnings                                                                     94,393             89,310
Unallocated ESOP shares                                                               (5,138)            (5,430)
Cumulative translation adjustment, net of tax                                            (14)               (14)
Treasury stock                                                                            (2)                 -
   Total stockholders' equity                                                        314,361            310,387
- -------------------------------------------------------------------------------------------------------------------
   Total liabilities, minority interest,  and stockholders' equity              $    468,311       $    457,234
===================================================================================================================
          See accompanying notes to consolidated financial statements.
                                       4
</TABLE>
<PAGE>

<TABLE>

                                       CapMAC Holdings Inc. and Subsidiaries
                                         Consolidated Statements of Income
                                                     (Unaudited)
                                               (Dollars in thousands)

<CAPTION>


                                                                 Three Months Ended      Three Months Ended
                                                                   March 31, 1997           March 31, 1996
<S>                                                                   <C>                    <C>
Revenues:
Direct premiums written                                                $   16,454            $    14,155
Assumed premiums written                                                      261                    874
Ceded premiums written                                                     (4,349)                (1,910)
- -----------------------------------------------------------------------------------------------------------
   Net premiums written                                                    12,366                 13,119
Increase in unearned premiums                                                (363)                (4,291)
- -----------------------------------------------------------------------------------------------------------
   Net premiums earned                                                     12,003                  8,828
Advisory and other fees                                                     3,373                  9,872
Net investment income                                                       5,249                  4,111
Net realized capital (losses) gains                                        (1,715)                   149
Other income                                                                   27                     56
- -----------------------------------------------------------------------------------------------------------
   Total revenues                                                          18,937                 23,016
- -----------------------------------------------------------------------------------------------------------
Expenses:
Losses and loss adjustment expenses                                         1,543                  1,075
Underwriting and operating expenses                                         7,217                  4,838
Policy acquisition costs                                                    2,581                  2,064
Interest expense                                                              301                    301
- -----------------------------------------------------------------------------------------------------------
   Total expenses                                                          11,642                  8,278
- -----------------------------------------------------------------------------------------------------------
   Income before income taxes and minority interest                         7,295                 14,738
- -----------------------------------------------------------------------------------------------------------
Income Taxes:
Current income tax                                                          2,354                  3,899
Deferred income tax                                                          (632)                   987
   Total income taxes                                                       1,722                  4,886
- -----------------------------------------------------------------------------------------------------------
   Income before minority interest                                          5,573                  9,852
- -----------------------------------------------------------------------------------------------------------
   Minority interest                                                         (161)                    48
- -----------------------------------------------------------------------------------------------------------
   Net Income                                                          $    5,412            $     9,900
===========================================================================================================
Primary earnings per share                                             $     0.30            $      0.57
Fully diluted earnings per share                                       $     0.30            $      0.57
- -----------------------------------------------------------------------------------------------------------
</TABLE>
          See accompanying notes to consolidated financial statements.
                                       5
                                       
<PAGE>

<TABLE>

                      CapMAC Holdings Inc. and Subsidiaries
                 Consolidated Statement of Stockholders' Equity
                                   (Unaudited)
                             (Dollars in thousands)
<CAPTION>


                                                             Three Months Ended
                                                                 March 31, 1997
<S>                                                               <C>
Common stock:
Balance at beginning of period                                     $        164
Common stock issued                                                           1
- -------------------------------------------------------------------------------
   Balance at end of period                                                 165
- -------------------------------------------------------------------------------
Additional paid-in capital:
Balance at beginning of period                                          226,428
Issuance of common stock                                                    845
- -------------------------------------------------------------------------------
   Balance at end of period                                             227,273
- -------------------------------------------------------------------------------
Unrealized depreciation on investments, net of tax:
Balance at beginning of period                                             (71)
Unrealized depreciation on investments                                  (2,245)
   Balance at end of period                                             (2,316)
- -------------------------------------------------------------------------------
Retained earnings:
Balance at beginning of period                                           89,310
Net income                                                                5,412
Dividends declared - $.02 per share                                       (329)
   Balance at end of period                                              94,393
- -------------------------------------------------------------------------------
Unallocated ESOP shares:
Balance at beginning of period                                          (5,430)
Allocation of ESOP shares                                                   292
   Balance at end of period                                             (5,138)
- -------------------------------------------------------------------------------
Cumulative translation adjustment, net of tax:
Balance at beginning of period                                             (14)
Translation adjustment                                                        -
   Balance at end of period                                                (14)
- -------------------------------------------------------------------------------
Treasury stock:
Balance at beginning of period                                                -
Treasury shares acquired                                                    (2)
    Balance at end of period                                                (2)
- -------------------------------------------------------------------------------
Total stockholders' equity                                         $    314,361
===============================================================================
</TABLE>
          See accompanying notes to consolidated financial statements.
                                       6

<PAGE>
<TABLE>

                     CapMAC Holdings Inc. and Subsidiaries
                     Consolidated Statements of Cash Flows
                                   (Unaudited)
                             (Dollars in thousands)
<CAPTION>

                                                            Three Months Ended      Three Months Ended
                                                              March 31, 1997          March 31, 1996
<S>                                                              <C>                   <C>
Cash flows from operating activities:
Net income                                                       $     5,412           $    9,900
- -----------------------------------------------------------------------------------------------------
Adjustments  to reconcile  net income to net cash  provided
(used) by operating activities:
   Reserve for losses and loss adjustment expenses                     1,543                  713
   Unearned premiums, net                                                576                4,499
   Deferred acquisition costs                                         (3,062)              (2,397)
   Premiums receivable                                                   353                   77
   Accrued investment income                                             737                 (220)
   Income taxes payable                                                1,196                3,217
   Net realized capital losses (gains)                                 1,715                 (149)
   Accounts payable and other accrued expenses                         4,621                1,537
   Prepaid reinsurance                                                  (214)                (208)
   Other, net                                                           (102)                 277
         Total adjustments                                             7,363                7,346
- ----------------------------------------------------------------------------------------------------
   Net cash provided by operating activities                          12,775               17,246
Cash flows from investing activities:
Cash flows from investing activities:
Purchases of investments                                             (91,936)            (108,578)
Purchases of investments in affiliates                                     -               (3,333)
Proceeds from sale of investments                                     58,658                6,158
Proceeds from maturities of investments                               29,739               86,281
   Net cash used in investing activities                              (3,539)             (19,472)
- ----------------------------------------------------------------------------------------------------
Cash flows from financing activities:
Cash flows from financing activities:
Allocation of ESOP shares                                                292                  270
Minority interest capital contribution to CapMAC Asia                      -                2,151
Dividends paid                                                          (329)                (319)
Exercise of stock options                                                598                    -
   Net cash provided by financing activities                             561                2,102
- ----------------------------------------------------------------------------------------------------
Net increase (decrease) in cash                                        9,797                 (124)
Cash balance at beginning of period                                      966                1,033

   Cash balance at end of period                                 $    10,763           $      909
====================================================================================================
Supplemental disclosures of cash flow information:
Income taxes paid                                                $       563           $    1,655
====================================================================================================
</TABLE>
                See accompanying notes to consolidated financial statements.
                                       7
                                        

<PAGE>


                      CapMAC Holdings Inc. and Subsidiaries
              Notes to Unaudited Consolidated Financial Statements
                                 March 31, 1997

1.       Organization  and Ownership  
          CapMAC  Holdings  Inc.  ("Holdings"  or  the  "Company"),  a  Delaware
          corporation,  is the sole  stockholder  of Capital  Markets  Assurance
          Corporation  ("CapMAC"),  CapMAC Financial Services, Inc. ("CFS"), and
          CapMAC Investment Management, Inc. CapMAC Financial  Services (Europe)
          Ltd.   is a  subsidiary  of  CFS,  and  CapMAC  Assurance,  S.A.  is a
          subsidiary of CapMAC.  Holdings is also a lead investor in CapMAC Asia
          Ltd.

         Holdings  provides   financial  guaranty   insurance,   principally  of
         asset-backed  obligations,   through  CapMAC.  CapMAC's  claims  paying
         ability is rated triple-A by Moody's Investor Service, Inc., Standard &
         Poor's Ratings  Services,  Duff and Phelps Credit Rating Co. and Nippon
         Investors  Service,  Inc.,  a Japanese  rating  agency.  Holdings  also
         provides   advisory  and   structuring   services  in  connection  with
         asset-backed  financings,  through CFS. On December  19, 1995  Holdings
         sold  2,500,000  new  shares of its common  stock in an initial  public
         offering. On July 5, 1996, CapMAC Holdings completed a secondary public
         offering  by some of its  stockholders  of  3,737,500  shares of common
         stock at an  offering  price of $28.  The  Company  did not receive any
         proceeds from the offering.

2.       Basis of Presentation
         The Company's  consolidated unaudited interim financial statements have
         been prepared on the basis of generally accepted accounting  principles
         and, in the opinion of management,  reflect all  adjustments  necessary
         for a fair presentation of the Company's financial  condition,  results
         of operations and cash flows for the periods presented.  The results of
         operations  for the  three  months  ended  March  31,  1997  may not be
         indicative of the results that may be expected for the full year ending
         December 31, 1997. These  consolidated  financial  statements and notes
         should be read in conjunction  with the financial  statements and notes
         included in the audited  financial  statements of CapMAC  Holdings Inc.
         and its  subsidiaries  contained in the Company's Annual Report on Form
         10-K for the year ended  December  31,  1996,  which was filed with the
         Securities and Exchange Commission on March 31, 1997.

3.       Reclassifications
         Certain prior period balances have been  reclassified to conform to the
         current period presentation.

4.       Recent Accounting Pronouncement
         In February 1997,  the Financial  Accounting  Standards  Board ("FASB")
         issued Statement of Financial  Accounting  Standards No. 128,  Earnings
         Per Share ("Statement  128").  Statement 128 supersedes APB Opinion No.
         15,  Earnings Per Share,  ("APB  Opinion No. 15"),  and  specifies  the
         computation, presentation, and disclosure requirements for earnings per
         share for entities with publicly held common stock or potential  common
         stock. Statement 128 was issued to simplify the computation of earnings
         per share. It requires dual  presentation of "basic earnings per share"
         and "diluted earnings per share" as defined. Statement 128 is effective
         for financial  statements  for both interim and annual  periods  ending
         after December 15, 1997.  Earlier  application is not permitted.  After
         adoption,  all prior period  earnings per share data presented shall be
         restated to conform with Statement 128.

         Under APB  Opinion  No. 15, the  Company's  primary  and fully  diluted
         earnings  per  share  amounts  are  $.30 and  $.57  per  share  for the
         three-month  periods ended March 31, 1997 and 1996,  respectively.  The
         basic earnings per share amounts,  as computed under Statement 128, are
         expected  to  be  approximately   $.34  and  $.64  per  share  for  the
         three-month  periods ended March 31, 1997 and 1996,  respectively.  The
         Company  anticipates  the adoption of Statement  128 will result in the
         presentation  of  diluted  earnings  per share  amounts  which will not
         materially differ from the fully diluted amounts  previously  presented
         under APB Opinion No. 15.

                                       8
<PAGE>


Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

General

CapMAC Holdings Inc. ("Holdings" or the "Company"),  a Delaware corporation,  is
the sole stockholder of Capital Markets Assurance Corporation ("CapMAC"), CapMAC
Financial Services Inc. ("CFS"), and CapMAC Investment Management,  Inc ("CIM").
CapMAC Assurance, S.A. is a subsidiary of Capital Markets Assurance Corporation,
and CapMAC Financial  Services (Europe) Limited ("CFS (Europe)") is a subsidiary
of CFS. The Company is also a lead investor in CapMAC Asia Ltd. ("CapMAC Asia").

Results of Operations

Quarter Ended March 31, 1997 versus Quarter Ended March 31, 1996

The Company  reported net income of $5.4  million and primary and fully  diluted
earnings per share ("EPS") of $0.30 during the first  quarter of 1997.  Although
the Company  recorded growth in net premiums earned and business  written during
the  current  quarter,  lower  advisory  fees and net  realized  capital  losses
resulted in a decline in net income of 45% from $9.9  million or $0.57 per share
on a primary and fully  diluted  basis in the first  quarter of 1996.  Operating
earnings,  which  the  Company  defines  as net  income  less the  effect of net
realized gains and losses,  were $6.6 million, or $0.36 per share, down from the
record $9.8  million,  or $0.56 per share,  earned in the first quarter of 1996.
The decline in operating earnings was attributable to lower advisory fees earned
during the current  quarter.  As advisory fees are generally earned upon closing
certain transactions that involve significant structuring and advisory services,
the timing and number of  transactions  generating fees as well as the amount of
such fees may result in significant  fluctuations  in revenues  attributable  to
such fees from period to period.

Total revenues  during the first quarter of 1997 were $18.9 million,  a decrease
of 18% from $23.0 million  during the first  quarter of 1996.  This decrease was
primarily due to lower  advisory fees and net realized  capital  losses,  offset
partially by higher premiums earned and net investment income.

For the first quarter of 1997,  gross premiums  written were $16.7  million,  an
increase of 11% from $15.0  million for the same period in 1996.  This  increase
was principally due to $1.9 million of premiums written with respect to domestic
consumer transactions, $0.9 million of premiums written with respect to domestic
corporate  transactions,  $0.8  million of premiums  with  respect to  municipal
transactions, offset by lower premiums written with respect to the international
business of $1.9 million.  However,  the amount of premiums  ceded to reinsurers
increased  from $1.9 million during the first quarter of 1996 to $4.3 million in
the first quarter of 1997. On January 1, 1996 CapMAC reassumed the liability for
all  policies  previously   reinsured  by  Winterthur  Swiss  Insurance  Company
("Winterthur").  As a result,  CapMAC  reassumed  approximately  $1.4 billion of
principal  reinsured by Winterthur  as of December 31, 1995. In connection  with
this  reassumption  of  liability,  Winterthur  commuted and  returned  unearned
premiums,  net of ceding commission and Federal excise tax of $2.0 million which
reduced  the  amounts  ceded to  reinsurers  in the first  quarter of 1996.  Net
premiums earned were $12.0 million for the first quarter of 1997, an increase of
36% from $8.8 million for the corresponding period in 1996.

     CapMAC collects premiums primarily on an installment basis over the term of
an insurance  policy and, to a lesser extent,  on a one-time,  up-front basis at
the time an  insurance  policy is issued.  Due to the annuity  nature of premium
income, CapMAC has an embedded future revenue stream which will be collected and
recognized  as revenue not only in the year an insurance  policy is issued,  but
over the full term such  policy is  outstanding.  CapMAC  reflects a  relatively
small  portion of the expected  future  revenue on the  business  written in the
current period as premium earnings in the same period.  To measure the amount of
business  written in a period,  the  Company  also  tracks  the total  estimated
present value of future revenues ("PFR"),  which includes premiums (net of ceded

                                       9
<PAGE>

premiums) and ceding commission income expected to be contractually due to or to
be earned by CapMAC in the future under outstanding policies.  The amount of PFR
generated  in any given  period  is based on the  weighted  average  life of the
guarantees  issued during the period and the net premium and ceding  commissions
expected  to be earned  with  respect  to such  guarantees,  whereas  "gross par
written" is based on the  principal  amount of  guarantees  issued and aggregate
program   limits  with  respect  to  commercial   paper  conduit   transactions.
Accordingly,  an increase or decrease in PFR may not proportionately  correspond
with an increase or decrease in gross par written.

Business  originated  or renewed in the first  quarter of 1997 was  estimated to
generate  $22.2  million of PFR, an increase of 69% over the same period in 1996
due to higher net premium and ceding commission  obtained primarily from certain
corporate  asset-backed   transactions.   Correspondingly,   gross  par  written
increased  from $1.3 billion in the first quarter of 1996 to $3.3 billion in the
first  quarter of 1997,  representing  an increase of 150%.  At March 31,  1997,
CapMAC had 614  policies  outstanding  which are  expected  to  generate  $254.3
million of PFR, up  approximately  9% from $232.7  million at December  31, 1996
relating to 607 policies  outstanding  at such date.  The discount rate used for
purposes of the PFR calculation was 7% for the first quarters of 1997 and 1996.

At March 31, 1997, net par insured and outstanding was $20.2 billion, up 3% from
$19.7 billion at December 31, 1996. The remaining  weighted  average life of the
insured  portfolio was estimated to be 6.6 years at March 31, 1997 and 6.4 years
at December 31, 1996.

Advisory and other fees  decreased 66% from $9.9 million in the first quarter of
1996 to $3.4 million in the first quarter of 1997. Advisory fees are received by
CFS in  relation  to the  closing  of  transactions  which  involve  significant
advisory and  structuring  services  provided by CFS.  Fees  collected  for such
services amounted to $1.3 million in the first quarter of 1997, compared to $9.3
million in the first  quarter  of 1996.  Structured  international  transactions
closed  during  the first  quarter  of 1996  attributed  to the large  amount of
advisory  fees   collected   during  that  period.   Advisory  fees  related  to
international  business  were $1.2 million and $9.0 million in the first quarter
of 1997 and 1996, respectively.  In addition to advisory fees, CFS also collects
recurring fees payable on a monthly and quarterly basis ("other fees") primarily
related to the administration of third-party owned and managed funding vehicles.
The amount  related to other fees was $2.1 million in the first quarter of 1997,
compared  to $0.6  million in the first  quarter of 1996,  primarily  due to the
increased utilization of such funding vehicles.

Net  investment  income was $5.2  million in the first  quarter of 1997 and $4.1
million for the  corresponding  period in 1996.  Average  assets  available  for
investment  increased from $301.0 million at March 31, 1996 to $338.8 million at
March 31, 1997. The average annualized pre-tax yield on the investment portfolio
increased from 6.9% in the first quarter of 1996 to 7.4% in the first quarter of
1997 due to a higher interest rate  environment.  The average after-tax yield on
the  investment  portfolio  increased  from 4.5% in the first quarter of 1996 to
4.8% in the first quarter of 1997. The amount of tax-exempt  securities  held in
the Company's  investment  portfolio decreased to 47% at March 31, 1997 from 59%
at March 31, 1996.

Net   realized  capital  losses were  $1.7 million  in the first quarter of 1997
compared to net realized  capital  gains of $0.1 million in the first quarter of
1996. In the first quarter of 1997, the Company  recorded a pre-tax capital loss
of $3.7 million (in  addition to the $2.0  million  loss  realized in the fourth
quarter of 1996) related to Holdings'  investment in three derivatives  products
subsidiaries of The Mutual Life Assurance Company of Canada (such  subsidiaries,
the "TMG Group").  This represents a partial  write-off of the approximately $11
million  that  Holdings is  committed to invest in the TMG Group as of March 31,
1997. Mutual Life Assurance Company of Canada has recapitalized the TMG Group in
the first quarter of 1997,  which has  significantly  reduced  Holdings'  future
investment from 17.7% to 7.1% of TMG Group's total capitalization. The effect of
the net realized capital losses of $1.7 million was a reduction in fully diluted
earnings  of $0.06 per share for the first  quarter of 1997.  While the  Company
will continue to monitor this investment,  and if any further  impairment occurs
additional  write-offs  will be taken,  the Company is currently in  discussions
with The Mutual Life  Assurance  Company of Canada about  limiting the Company's
commitment to invest in the TMG Group.

                                       10
<PAGE>

Total  expenses  were $11.6 million in the first quarter of 1997, an increase of
41% from $8.3  million in the first  quarter of 1996.  Total  expenses  included
additions to the reserve for losses and loss adjustment  expenses,  underwriting
and operating expenses, policy acquisition costs, and interest expense.

CapMAC  maintains  a reserve  for  losses  and loss  adjustment  expenses  which
consists of a  supplemental  loss reserve  ("SLR") and, if  appropriate,  a case
basis loss  reserve  for  expected  levels of  defaults  resulting  from  credit
failures on  currently  insured  issues.  The SLR is based on  estimates  of the
portion of earned  premiums  required to cover those  claims.  A case basis loss
reserve  is  established  for  insured  obligations  when,  in the  judgment  of
management,  a default in the timely  payment of debt service is  imminent.  For
defaults  considered  temporary,  a case basis loss reserve is established in an
amount  equal to the present  value of the  anticipated  defaulted  debt service
payments over the expected period of default. If the default is judged not to be
temporary, the present value of all remaining defaulted debt service payments is
recorded  as a case basis  loss  reserve.  Anticipated  salvage  recoveries  are
considered  in  establishing  case basis loss  reserves  when such  amounts  are
reasonably estimable.  Corresponding to the growth in the insured portfolio, the
losses and loss  adjustment  expenses  were $1.5 million in the first quarter of
1997 compared to $1.1 million in the first quarter of 1996. Apart from additions
to the SLR, the Company  incurred no losses in the first quarter of 1997 and the
year ended December 31, 1996.

Underwriting  and  operating  expenses were $7.2 million in the first quarter of
1997,  a  49%  increase  from  $4.8  million  in  the  first  quarter  of  1996.
Underwriting  and  operating   expenses  consisted  of  gross  underwriting  and
operating  expenses,  reduced by the deferral to future periods of certain costs
related to CapMAC's acquisition of new business ("Deferred Acquisition Costs" or
"DAC") and ceding commission  income.  Gross underwriting and operating expenses
were  $12.9  million  and $9.3  million  in the first  quarter of 1997 and 1996,
respectively.  The increase in  underwriting  and operating  expenses was due to
increased   compensation   costs   and   other   operating   costs.   Staff  and
benefit-related  expenses,  including  the  discretionary  bonuses to employees,
constituted  approximately 75% of gross  underwriting and operating  expenses in
the first  quarter of 1997  compared  to 73% in the first  quarter of 1996.  The
Company  maintains a  discretionary  bonus plan under which  annual  bonuses are
awarded to employees.  As of March 31, 1997 and March 31, 1996, $4.3 million and
$2.5 million were accrued, respectively, for payment of bonuses under such plan.
Underwriting  and  operating  expenses  deferred by CapMAC were $5.6 million and
$4.5 million in the first quarter of 1997 and 1996, respectively.

Policy  acquisition  costs  represent the  amortization  of DAC, which are those
expenses  incurred by CapMAC in acquiring new  business.  The increase in policy
acquisition costs to $2.6 million in the first quarter of 1997 from $2.1 million
in the first  quarter of 1996 related to the increase in premiums  earned in the
corresponding  periods.  Interest  expense  related to the senior  debt was $0.3
million in the first quarter of 1997 and 1996.

In the first  quarter of 1997 and 1996,  the Company had net tax expense of $1.7
million and $4.9 million,  respectively.  The  Company's  effective tax rate was
24.4%  and  33.0% for the first  quarter  of 1997 and  1996,  respectively.  The
effective  tax rates during these periods were lower than the statutory tax rate
of 35% in 1997 and 1996  primarily  due to tax-exempt  interest  income from the
Company's  investment  portfolio.  In the  first  quarter  of  1997,  tax-exempt
interest income of $2.4 million represented 34% of earnings before taxes ("EBT")
compared to $2.3 million  which  represented  16% of EBT in the first quarter of
the prior year.

Liquidity and Capital Resources

     The Company  and  Holdings.  The  operations  of the Company are  conducted
primarily  through CapMAC and CFS,  wholly owned  subsidiaries  of Holdings.  In
addition,  the  Company  anticipates  conducting  operations  through  CIM,  its
investment  advisory  subsidiary  which was  capitalized in the first quarter of
1997.  The liquidity of Holdings both on a short-term  (less than twelve months)
and  long-term  (twelve  months or longer)  basis will be  dependent  on several
factors,  including  borrowings,  equity  issuances and  dividends  from CFS and
CapMAC.  Holdings  requires  liquidity for payment of dividends to shareholders,
investment in international and other business ventures and debt service.  While
CFS has from time to time paid dividends to Holdings, currently no dividends are
expected to be received by Holdings from CapMAC.

                                       11
<PAGE>

The Company's  investment portfolio consists of both equity investments and high
quality,  intermediate-term  taxable  and  tax-exempt  securities  to  obtain an
optimal portfolio mix of liquidity,  quality, maturity and earnings. The average
contractual maturity of securities within the investment portfolio was 6.1 years
at March 31, 1997 and December 31, 1996. The average  duration of the investment
portfolio  at March 31, 1997 and  December 31, 1996 was 4.4 years and 4.3 years,
respectively.  At March 31, 1997, the amortized cost of the Company's investment
portfolio  was  approximately  $341.5  million  (fair value of $338.0  million).
Holdings'  strategic  investments include investments in the TMG Group, P.T. ABS
Finance Indonesia and ASIA Services.

Holdings  is  currently  committed  to  purchase  common  stock in TMG Group for
approximately  $11 million.  Holdings  must fund its  investment in TMG Group no
later than  February  27, 2000 at which time the  commitment  amount  would have
contractually  increased to approximately $13 million.  Holdings has also agreed
to invest, if required, an additional amount of $4.9 million in CapMAC Asia.

Management  believes that the Company's  operating  liquidity  needs,  both on a
short-term  basis  and  long-term  basis,  can be  funded  exclusively  from its
operating cash flow.  The Company has a number of sources of liquidity  which it
expects  to have  available  to pay  claims on CapMAC  insurance  policies  on a
short-term  and  long-term  basis:  the cash  flow  from its  written  premiums,
advisory fees collected,  its investment portfolio and the earnings thereon, its
bank line of credit, its reinsurance  arrangements with third-party  reinsurers,
the  capital  markets  and,  under  certain  circumstances,   realizations  from
collateral underlying its insured transactions.

The Company has no material  commitments for capital  expenditures,  although it
has the strategic alliance investment  commitments  referred to above. The total
liquidity  resources of the Company  represented by its investment  income,  its
premium and advisory fees  collections  and its liquidity  arrangements  are, in
management's opinion, adequate to meet the Company's cash needs.

In April 1997,  the Company  issued  approximately  707,000 new shares of common
stock in  connection  with the exercise  and purchase of all of the  outstanding
warrants for its common stock.  The  outstanding  warrants had given the holders
the right to  purchase  approximately  1.5 million  shares of common  stock at a
price of $13.33 per share.  The  number of shares  issued to warrant  holders in
connection with the Company's  purchase or exercise of warrants was based on the
average closing price of the Company's  common stock on each of the ten business
days  preceding  and  including  the  purchase or exercise  date and ranged from
$23.43 to $24.79 per share.

CapMAC.  CapMAC's  primary   sources  of funds  are from  premiums  received and
earnings from its investment portfolio.  Currently CapMAC's primary use of funds
is to pay  operating  expenses.  In the  event of a  default  by an issuer of an
insured  obligation  which  results  in a claim  on a CapMAC  insurance  policy,
generally after exhaustion of other liquidity  sources in the transaction,  such
as the cash flow from the collateral  underlying  such  obligations,  funds from
CapMAC's  investment  portfolio  may  be  required  to  satisfy  claims.  CapMAC
generally  insures  asset-backed  transactions  which  have been  structured  to
address  liquidity risks through,  among other  measures,  the addition of other
liquidity sources, such as banks, to transactions. The insurance policies issued
by CapMAC  provide,  in general,  that payment of principal,  interest and other
amounts insured by CapMAC may not be accelerated by the holder of the obligation
but are paid by CapMAC in  accordance  with the  obligation's  original  payment
schedule  or,  at  CapMAC's  option,  on  an  accelerated  basis.  These  policy
provisions  prohibiting  acceleration  of  certain  claims are  mandatory  under
Article 69 of the New York Insurance Law and serve to reduce CapMAC's  liquidity
requirements.

CapMAC has a conservative  investment  strategy of investing in U.S.  government
and agency  obligations and securities that are rated "A" or better by the major
rating  agencies.  CapMAC has readily  marketable,  high  quality,  fixed income
securities and short-term  investments in its investment portfolio.  The average
contractual maturity of securities within the investment portfolio was 6.6 years
and 6.5 years at March 31, 1997 and December 31, 1996, respectively. The average
duration of the investment portfolio at March 31, 1997 and December 31, 1996 was
4.8 years and 4.6 years, respectively.  At March 31, 1997, the amortized cost of
CapMAC's  investment  portfolio was approximately  $314.5 million (fair value of

                                       12
<PAGE>

$311.0  million).   CapMAC  manages  its  investments  with  the  objectives  of
preserving its capital and  claims-paying  ability,  maintaining a high level of
liquidity, minimizing taxes and, within these constraints,  optimizing long-term
total return.

CapMAC has  available  a $150  million,  standby  corporate  liquidity  facility
presently  scheduled  to terminate in September  1999 which,  if  necessary,  is
available  (subject to satisfaction of customary drawing  conditions) to provide
funds for any claims  payments  under its policies.  The  liquidity  facility is
provided by a consortium of banks headed by Bank of Montreal, as agent, which is
rated  A1+ and P1 by  Standard  & Poor's  Ratings  Services  (S&P)  and  Moody's
Investors Service,  Inc.,  respectively.  As of March 31, 1997, CapMAC has never
borrowed under this corporate liquidity facility.

Reinsurance arrangements provide a further source of liquidity to CapMAC. CapMAC
actively  pursues  reinsurance  as a means of  diversifying  and reducing  risk,
enhancing return on capital and adding underwriting capacity. In addition to its
facultative and treaty reinsurance  agreements,  CapMAC has several  "stop-loss"
reinsurance  treaties.  Effective  January  1,  1997 the  stop-loss  reinsurance
coverage  increased  to $75  million  in excess of  incurred  losses  above $150
million.  This  coverage  increases  annually  based on  increases  in  CapMAC's
statutory  qualified  capital.  The new  stop-loss  reinsurance  is  provided by
Mitsui,  Marine and Fire  Insurance  Co., Ltd.  ("Mitsui"),  AXA Re Finance S.A.
("AXA Re"), and Munchener Ruckversicherungs-Gesellschaft ("Munich Re"). At March
31, 1997, the majority of CapMAC's  reinsurance  capacity was held by reinsurers
who were rated AA or better by S&P. CapMAC monitors the  creditworthiness of all
of its reinsurers on a regular basis.

At March 31, 1997, CapMAC had statutory  qualified  capital,  which consisted of
statutory  capital,  unassigned  surplus  and  contingency  reserves,  of $266.2
million up from $260.2  million at December  31, 1996.  CapMAC's  policyholders'
leverage  ratio,  which is measured by the ratio of net  principal  and interest
insured  to  statutory  qualified  capital,  was 90 to 1 at March  31,  1997 and
December 31, 1996. These ratios were within aggregate limits  permissible  under
New York State  Financial  Guaranty  Law.  CapMAC's  claims-paying  resources as
defined by the Company (which  includes  statutory  qualified  capital,  PFR and
stop-loss  reinsurance)  stood at $595.5 million and $542.9 million at March 31,
1997 and December 31, 1996, respectively.

In  early  1997,   CapMAC  made  an  investment  of  50  million  French  francs
(approximately 10 million U.S. dollars) in CapMAC Assurance,  S.A., an insurance
subsidiary  to be  established  in Paris,  France.  CapMAC  Assurance,  S.A., is
licensed to write  financial  guarantee  insurance in the European  Union member
states.

CapMAC  Financial  Services.  The  primary  sources  of  funds  for   CFS    are
payments by Holdings,  CapMAC and CFS (Europe)  under a service  agreement  (the
"CFS  Servicing  Agreement")  and the  collection of advisory fees for providing
advisory and structuring  services to third parties.  In addition,  both CFS and
CFS (Europe) generate earnings from their respective investment  portfolios.  At
March 31,  1997,  the  amortized  cost and fair  value of the  consolidated  CFS
portfolio  was $8.0  million.  The  entire  portfolio  was  highly  liquid  with
maturities of less than one year.  The primary use of the funds of CFS is to pay
its  operating  expenses.  All of the  Company's  personnel are employed by CFS.
Under the CFS Servicing  Agreement,  CFS allocates expenses to Holdings,  CapMAC
and CFS (Europe) for services provided to these entities.  It is intended that a
portion  of CFS'  funds be used to pay  dividends  to  Holdings  in  order  that
Holdings will have funds available to pay dividends and satisfy its obligations.

CapMAC Investment  Management.  CIM is a registered  investment  advisor and has
been  formed for the  purpose of  establishing  investment  funds and  providing
investment advice regarding asset-backed structures, mortgage-backed securities,
foreign and  domestic  fixed  income and equity  securities  and  certain  other
securities  based on the  investment  objectives  of its  clients.  CIM has been
initially capitalized with approximately $2 million and has commenced operations
in the first quarter of 1997. CIM is expected to generate  revenue  through fees
charged for assets under management.

                                       13
<PAGE>

Recent Accounting Pronouncement

In February  1997, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement  of  Financial  Accounting  Standards  No.  128,  Earnings  Per  Share
("Statement  128").  Statement 128 supersedes  APB Opinion No. 15,  Earnings Per
Share, ("APB Opinion No. 15"), and specifies the computation,  presentation, and
disclosure  requirements  for earnings per share for entities with publicly held
common stock or potential common stock. Statement 128 was issued to simplify the
computation  of earnings  per share.  It requires  dual  presentation  of "basic
earnings per share" and "diluted  earnings per share" as defined.  Statement 128
is effective for financial statements for both interim and annual periods ending
after December 15, 1997. Earlier  application is not permitted.  After adoption,
all prior period  earnings per share data presented shall be restated to conform
with Statement 128.

Under APB Opinion No. 15, the Company's  primary and fully diluted  earnings per
share  amounts  are $.30 and $.57 per share for the  three-month  periods  ended
March 31, 1997 and 1996, respectively.  The basic earnings per share amounts, as
computed under Statement 128, are expected to be approximately $.34 and $.64 per
share for the three-month  periods ended March 31, 1997 and 1996,  respectively.
The  Company  anticipates  the  adoption  of  Statement  128 will  result in the
presentation  of diluted  earnings per share amounts  which will not  materially
differ from the fully diluted amounts previously presented under APB Opinion No.
15.
                                       
                                       14
<PAGE>

PART II - OTHER INFORMATION

Items 1,3,4 and 5 are omitted  either because they are  inapplicable  or because
the answer to such questions is negative.

Item 2.   Changes in Securities

At the time the Company became  a  public  company  in  December, 1995, warrants
for  2,230,025  shares of common stock were  outstanding.  All the warrants were
issued in June 1992 to certain  stockholders of the Company.  The exercise price
for the warrants  was $13.33 per share.  During  1996,  warrants  for  551,389.5
shares were exercised,  with each holder electing to reduce the number of shares
received by such holder upon  exercise  instead of paying the exercise  price in
cash.  The number of shares  deducted from the shares issued to each such holder
was  calculated  by  dividing  the  aggregate  exercise  price  of the  warrants
exercised by the rolling  ten-day  average of the market price for the Company's
common stock on the date of exercise (the "Market Price").  The aggregate number
of shares  issued in 1996 in  connection  with the  exercise of the warrants was
321,758.  In lieu of fractional  shares,  each warrant holder received cash from
the Company based on the Market Price of the Company's  common stock on the date
of exercise.

     During the first quarter of 1997, warrants for an additional 139,727 shares
of common  stock were  exercised.  Instead of paying the  exercise  price of the
warrants  in cash,  each of the  holders  elected to reduce the number of shares
received based on the Market Price. The aggregate number of shares issued in the
first quarter of 1997 in connection with the exercise of warrants was 84,727.

Because the  exercise of the warrants and delivery of the shares of common stock
by the  Company to the  holders  did not  involve a public  offering  and was an
exchange of securities where no commission was charged,  the  transactions  were
completed in reliance upon the exemptions set forth in Sections 4(2) and 3(a)(9)
of the Securities Act of 1933, as amended.


Item 6.  Exhibits and Reports on Form 8-K

         (a) Exhibits

             11. Computation of Earnings Per Share Assuming Full Dilution

             27. Financial Data Schedule

             99. Additional Exhibits - Capital Markets Assurance Corporation
                 and Subsidiary Financial Statements

         (b) Reports on Form 8-K - No Reports on Form 8-K were filed in this
             quarter.

                                       15
<PAGE>



SIGNATURES


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





                                             CapMAC Holdings Inc.
                                                  Registrant

    Date: May 14, 1997                       /s/ Paul V. Palmer
                                                 Paul V. Palmer
                                            Managing Director and
                                           Chief Financial Officer

    Date: May 14, 1997                      /s/ Gerard Edward Murray
                                                Gerard Edward Murray
                                             Senior Vice President and
                                                  Controller
                                        (Principal Accounting Officer)

                                       
                                       16
<PAGE>



                                  Exhibit Index

                                                                   Page Number
                                                                  in Sequential
Exhibit No.                         Exhibit                        Number Copy

      11.   Computation of Earnings Per Share                            18

      27.   Financial Data Schedule                                      20

      99.   Capital Markets Assurance Corporation and Subsidiary
             Financial Statements                                        21


                                       17
<PAGE>

<TABLE>
                                                                   Exhibit 11a

                      CapMAC Holdings Inc. and Subsidiaries
                        Computation of Per Share Earnings

                    (Dollars in thousands except Share data)
<CAPTION>


                                                             Three Months Ended
                                                                  March 31
<S>                                                  <C>           <C>
                                                           1997         1996
- ------------------------------------------------------  ------- ---- -------
Modified Treasury Stock Method E.P.S. - Fully Diluted
Net income                                           $    5,412    $   9,900
- ------------------------------------------------------  ------- ---- -------

Average number of common shares outstanding              16,103       15,489
Assumed exercise of dilutive stock options                1,963        1,869
- ------------------------------------------------------  ------- ---- -------
      Fully diluted number of shares                     18,066       17,358

Earnings per share assuming full dilution            $      .30    $     .57
- ------------------------------------------------------  ------- ---- -------

Common stock equivalents                                  4,238        4,336
Proceeds from exercise of all equivalents            $   72,546    $  60,457
Purchase of treasury stock                                2,725        2,468
Market value per share                               $    26.63    $   24.50
- ------------------------------------------------------  ------- ---- -------

As of March 31, 1997 approximately 4,238,000 stock options and warrants had been
granted and were  outstanding.  Based upon various  exercise  prices,  the total
consideration  for the common  stock  equivalents  will be  approximately  $72.5
million.  Using the  Modified  Treasury  Stock  method,  it is assumed  that the
proceeds from the exercised common stock  equivalents  would be used to purchase
up to 20% of the  outstanding  shares using the market value of $26.63 per share
on March  31,  1997.  The  dilution  would be the  equivalent  of  approximately
1,963,000 shares.
</TABLE>

                                       18
<PAGE>



<TABLE>
                                                                   Exhibit 11b

                      CapMAC Holdings Inc. and Subsidiaries
                        Computation of Per Share Earnings

                    (Dollars in thousands except Share data)

<CAPTION>
                                                         Three Months Ended
                                                             March 31
                                                       1997             1996
<S>                                               <C>                 <C>
- ---------------------------------------------------- ------          ---------
Modified Treasury Stock Method E.P.S. - Primary
Net income                                         $  5,412           $  9,900
- ---------------------------------------------------- ------          ---------

Average number of common shares outstanding          16,103             15,489
Assumed exercise of dilutive stock options            1,986              1,834
- ---------------------------------------------------- ------          ---------
      Fully diluted number of shares                 18,089             17,323

Earnings per share assuming full dilution          $    .30           $    .57
- ---------------------------------------------------- ------          ---------

Common stock equivalents                              4,238              4,336
Proceeds from exercise of all equivalents          $ 72,546           $ 60,457
Purchase of treasury stock                            2,285              2,503
Average market value per share                     $  31.75           $  24.16
- ---------------------------------------------------- ------          ---------

As of March 31, 1997 approximately 4,238,000 stock options and warrants had been
granted and were  outstanding.  Based upon various  exercise  prices,  the total
consideration  for the common  stock  equivalents  will be  approximately  $72.5
million.  Using the  Modified  Treasury  Stock  method,  it is assumed  that the
proceeds from the exercised common stock  equivalents  would be used to purchase
up to 20% of the outstanding shares using the average market value of $31.75 per
share  for  three  months  ended  March  31,  1997.  The  dilution  would be the
equivalent of approximately 1,986,000 shares.

                                       19
</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                         7
<LEGEND>
     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION extracted from CapMAC
Holdings  Inc.  and  Subsidiaries  Consolidated  Balance  Sheets for the quarter
ending March 31, 1997 and the consolidated  statements of income,  stockholders'
equity and cash flows,  for the quarter then ended and the notes  thereto and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<CIK>                                    0000889906
<NAME>                        CapMAC Holdings, Inc.
<MULTIPLIER>                                   1000
<CURRENCY>                               US Dollars
         
<S>                             <C>
<PERIOD-TYPE>                                 3-mos
<FISCAL-YEAR-END>                       DEC-31-1996
<PERIOD-START>                          JAN-01-1996
<PERIOD-END>                            MAR-31-1997
<EXCHANGE-RATE>                                   1
<DEBT-HELD-FOR-SALE>                         337494
<DEBT-CARRYING-VALUE>                             0
<DEBT-MARKET-VALUE>                               0
<EQUITIES>                                      471
<MORTGAGE>                                        0
<REAL-ESTATE>                                     0
<TOTAL-INVEST>                               373689
<CASH>                                        10763
<RECOVER-REINSURE>                                0
<DEFERRED-ACQUISITION>                        48442
<TOTAL-ASSETS>                               468311
<POLICY-LOSSES>                               12528
<UNEARNED-PREMIUMS>                           68838
<POLICY-OTHER>                                    0
<POLICY-HOLDER-FUNDS>                             0
<NOTES-PAYABLE>                               15000
                             0
                                       0
<COMMON>                                        165
<OTHER-SE>                                   314196
<TOTAL-LIABILITY-AND-EQUITY>                 468311
                                    12003
<INVESTMENT-INCOME>                            5249
<INVESTMENT-GAINS>                           (1715)
<OTHER-INCOME>                                 3400
<BENEFITS>                                     1543
<UNDERWRITING-AMORTIZATION>                    2581
<UNDERWRITING-OTHER>                           7217
<INCOME-PRETAX>                                7295
<INCOME-TAX>                                   1722
<INCOME-CONTINUING>                               0
<DISCONTINUED>                                    0
<EXTRAORDINARY>                                   0
<CHANGES>                                         0
<NET-INCOME>                                   5412
<EPS-PRIMARY>                                   .30
<EPS-DILUTED>                                   .30
<RESERVE-OPEN>                                10985
<PROVISION-CURRENT>                               0
<PROVISION-PRIOR>                                 0
<PAYMENTS-CURRENT>                                0
<PAYMENTS-PRIOR>                                  0
<RESERVE-CLOSE>                               12528
<CUMULATIVE-DEFICIENCY>                           0
        

</TABLE>

              CAPITAL MARKETS ASSURANCE CORPORATION AND SUBSIDIARY

                        CONSOLIDATED FINANCIAL STATEMENTS

                                 MARCH 31, 1997

                                   (Unaudited)
                                       21

<PAGE>

<TABLE>

                             Capital Markets Assurance Corporation and Subsidiary
                                         Consolidated Balance Sheets
                                            (Dollars in thousands)

                                                    ASSETS

<CAPTION>
                                                                                  March 31, 1997    December 31,1996
                                                                                   (Unaudited)
<S>                                                                             <C>                    <C>
- -------------------------------------------------------------------------------------------------------------------
Investments:
Bonds at fair value (amortized cost $276,563 at March 31, 1997
and $294,861 at December 31, 1996)                                               $     273,096         $    297,893
Short-term investments (at amortized cost which approximates fair
value)                                                                                  37,903               16,810
- -------------------------------------------------------------------------------------------------------------------
   Total investments                                                                   310,999              314,703
- -------------------------------------------------------------------------------------------------------------------
Cash                                                                                     9,399                  371
Accrued investment income                                                                3,070                3,807
Deferred acquisition costs                                                              48,442               45,380
Premiums receivable                                                                      4,788                5,141
Prepaid reinsurance                                                                     18,703               18,489
Other assets                                                                             6,901                6,424
- -------------------------------------------------------------------------------------------------------------------
   Total assets                                                                  $     402,302         $    394,315
===================================================================================================================
                                       LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
Unearned premiums                                                                $      68,838         $     68,262
Reserve for losses and loss adjustment expenses                                         12,528               10,985
Ceded reinsurance                                                                        2,163                1,738
Accounts payable and other accrued expenses                                             11,214                8,019
Current income taxes                                                                     1,301                  679
Deferred income taxes                                                                   13,784               15,139
- -------------------------------------------------------------------------------------------------------------------
   Total liabilities                                                                   109,828              104,822
- -------------------------------------------------------------------------------------------------------------------
Stockholder's Equity:
Common  stock - $1.00 par value per share;  15,000,000  shares  are  authorized,
issued and outstanding at March 31, 1997 and
December 31, 1996                                                                       15,000               15,000
Additional paid-in capital                                                             208,475              208,475
Unrealized (depreciation) appreciation on investments, net of tax                      (2,253)                1,970
Retained earnings                                                                       71,252               64,048
- -------------------------------------------------------------------------------------------------------------------
   Total stockholder's equity                                                          292,474              289,493
- -------------------------------------------------------------------------------------------------------------------
   Total liabilities and stockholder's equity                                    $     402,302         $    394,315
===================================================================================================================
 </TABLE>
          See accompanying notes to consolidated financial statements.
                                      22
<PAGE>

<TABLE>

       Capital Markets Assurance Corporation and Subsidiary
                 Consolidated Statements of Income
                            (Unaudited)
                      (Dollars in thousands)

<CAPTION>
                                     Three Months Ended      Three Months Ended
                                         March 31, 1997          March 31, 1996

<S>                                      <C>                     <C>
Revenues:
Direct premiums written                  $    16,454             $    14,155
Assumed premiums written                         261                     874
Ceded premiums written                        (4,349)                 (1,910)
- ----------------------------------------------------------------------------
   Net premiums written                       12,366                  13,119
Increase in unearned premiums                   (363)                 (4,291)
- ----------------------------------------------------------------------------
   Net premiums earned                        12,003                   8,828
Net investment income                          4,702                   3,877
Net realized capital gains                     2,043                     149
Other income                                      43                      54
- ----------------------------------------------------------------------------
   Total revenues                             18,791                  12,908
- ----------------------------------------------------------------------------

Expenses:
Losses and loss adjustment expenses            1,543                   1,075
Underwriting and operating expenses            4,671                   3,978
Policy acquisition costs                       2,581                   2,064
- ----------------------------------------------------------------------------
   Total expenses                              8,795                   7,117
- ----------------------------------------------------------------------------
   Income before income taxes                  9,996                   5,791
- ----------------------------------------------------------------------------

Income Taxes:
Current income tax                             1,873                     664
Deferred income tax                              919                     823
- ----------------------------------------------------------------------------
   Total income taxes                          2,792                   1,487
- ----------------------------------------------------------------------------

   Net Income                            $     7,204             $     4,304
============================================================================
</TABLE>
          See accompanying notes to consolidated financial statements.
                                       23
<PAGE>
<TABLE>
              Capital Markets Assurance Corporation and Subsidiary
                 Consolidated Statement of Stockholder's Equity
                                   (Unaudited)
                             (Dollars in thousands)
<CAPTION>
                                                             Three Months Ended
                                                                 March 31, 1997
<S>                                                                  <C>
Common stock:
Balance at beginning of period .............................          $  15,000
                                                                      ---------
   Balance at end of period ................................             15,000
                                                                      ---------
Additional paid-in capital:
Balance at beginning of period .............................            208,475
                                                                      ---------
   Balance at end of period ................................            208,475

Unrealized (depreciation) appreciation
on investments, net of tax:
Balance at beginning of period .............................              1,970
Unrealized depreciation on investments .....................            (4,223)
                                                                      ---------
   Balance at end of period ................................            (2,253)
                                                                      ---------
Retained earnings:
Balance at beginning of period .............................             64,048
Net income .................................................              7,204
                                                                      ---------
   Balance at end of period ................................             71,252
                                                                      ---------

   Total stockholder's equity ..............................          $ 292,474
                                                                      =========
</TABLE>
          See accompanying notes to consolidated financial statements.
                                       24
<PAGE>
<TABLE>

              Capital Markets Assurance Corporation and Subsidiary
                      Consolidated Statements of Cash Flows
                                   (Unaudited)
                             (Dollars in thousands)
<CAPTION>

                                                     Three Months Ended    Three Months Ended
                                                         March 31, 1997        March 31, 1996
- ------------------------------------------------------------------------------------------------
<S>                                                         <C>                   <C>
Cash flows from operating activities:
Net income                                                   $    7,204           $     4,304
- ------------------------------------------------------------------------------------------------
Adjustments to reconcile net income to net cash
provided (used) by operating activities:
   Reserve for losses and loss adjustment expenses                1,543                   713
   Unearned premiums, net                                           576                 4,499
   Deferred acquisition costs                                    (3,062)               (2,397)
   Premiums receivable                                              353                    77
   Accrued investment income                                        737                  (220)
   Income taxes payable                                           1,541                   947
   Net realized capital gains                                    (2,043)                 (149)
   Accounts payable and other accrued expenses                    3,195                   287
   Prepaid reinsurance                                             (214)                 (208)
   Other, net                                                        78                    89
- ------------------------------------------------------------------------------------------------
         Total adjustments                                        2,704                 3,638
- ------------------------------------------------------------------------------------------------
   Net cash provided by operating activities                      9,908                 7,942
- ------------------------------------------------------------------------------------------------
Cash flows from investing activities:
Purchases of investments                                        (74,308)              (87,335)
Proceeds from sales of investments                               58,658                 6,158
Proceeds from maturities of investments                          14,770                73,280
- ------------------------------------------------------------------------------------------------
   Net cash used in investing activities                           (880)               (7,897)
- ------------------------------------------------------------------------------------------------
Net increase in cash                                              9,028                    45
Cash balance at beginning of period                                 371                   344
- ------------------------------------------------------------------------------------------------
   Cash balance at end of period                             $    9,399           $       389
================================================================================================
Supplemental disclosures of cash flow
information:
Income taxes paid                                            $    1,250           $       525
================================================================================================
</TABLE>
          See accompanying notes to consolidated financial statements.
                                       25
<PAGE>

              Capital Markets Assurance Corporation and Subsidiary
              Notes to Unaudited Consolidated Financial Statements
                                 March 31, 1997


1.       Background
         Capital   Markets   Assurance   Corporation   ("CapMAC")   is   a   New
         York-domiciled  monoline stock insurance  company which engages only in
         the business of financial  guaranty and surety  insurance.  CapMAC is a
         wholly owned subsidiary of CapMAC Holdings Inc. ("Holdings").  In early
         1997,   CapMAC  made  an  investment   of  50  million   French  francs
         (approximately 10 million U.S.  dollars) in CapMAC Assurance,  S.A., an
         insurance  subsidiary  to  be  established  in  Paris,  France.  CapMAC
         Assurance,  S.A., is licensed to write financial guarantee insurance in
         the European Union member states.

         CapMAC is  licensed  in all 50 states in  addition  to the  District of
         Columbia,  the  Commonwealth  of Puerto Rico and the territory of Guam.
         CapMAC insures structured asset-backed,  corporate, municipal and other
         financial  obligations in the U.S. and  international  capital markets.
         CapMAC also provides  financial  guaranty  reinsurance  for  structured
         asset-backed,  corporate,  municipal  and other  financial  obligations
         written by other major insurance companies.

         CapMAC's  claims-paying  ability is rated triple-A by Moody's Investors
         Service, Inc., Standard & Poor's Ratings Services, Duff & Phelps Credit
         Rating Co.,  and Nippon  Investors  Service,  Inc.,  a Japanese  rating
         agency.  Such ratings  reflect only the views of the respective  rating
         agencies,  are not  recommendations to buy, sell or hold securities and
         are  subject  to  revision  or  withdrawal  at any time by such  rating
         agencies.

2.       Basis of Presentation
         CapMAC's consolidated  unaudited interim financial statements have been
         prepared on the basis of generally accepted accounting  principles and,
         in the opinion of management,  reflect all adjustments  necessary for a
         fair  presentation  of the  CapMAC's  financial  condition,  results of
         operations  and cash flows for the  periods  presented.  The results of
         operations  for the  three  months  ended  March  31,  1997  may not be
         indicative of the results that may be expected for the full year ending
         December 31, 1997. These  consolidated  financial  statements and notes
         should be read in conjunction  with the financial  statements and notes
         included in the audited  financial  statements of CapMAC as of December
         31, 1996 and 1995, and for each of the years in the  three-year  period
         ended December 31, 1996.
                                       26


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