ACE LTD
10-Q, 1997-05-15
FIRE, MARINE & CASUALTY INSURANCE
Previous: SIMIONE CENTRAL HOLDINGS INC, 10-Q, 1997-05-15
Next: DISCOVER CARD TRUST 1993-A, 8-K, 1997-05-15



<PAGE>
<PAGE>

                                   UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                               WASHINGTON, D.C. 20549


                                      FORM 10-Q



   (X)      QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
            EXCHANGE ACT OF 1934


                       For the Quarter Ended March 31, 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 No. 1-11778   I.R.S. Employer Identification No. N/A

                                  ACE LIMITED
                     (Incorporated in the Cayman Islands)
                                The ACE Building
                              30 Woodbourne Avenue
                                  Hamilton HM 08
                                      Bermuda

                             Telephone 441-295-5200


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  _________


The number of registrant's  Ordinary Shares ($0.125 par value)  outstanding
as of May 12, 1997 was 55,803,100.







<PAGE>

                                 ACE LIMITED

                             INDEX TO FORM 10-Q


Part I.  FINANCIAL INFORMATION
- -------------------------------


                                                                     Page No.

Item 1. Financial Statements:

        Consolidated Balance Sheets
               March 31, 1997 (Unaudited) and September 30, 1996        1

        Consolidated Statements of Operations (Unaudited)
               Three Months Ended March 31, 1997 and March 31, 1996
               Six Months Ended March 31, 1997 and March 31, 1996       2

        Consolidated Statements of Shareholders' Equity (Unaudited)
               Six Months Ended March 31, 1997 and March 31, 1996       3

        Consolidated Statements of Cash Flows (Unaudited)
               Six Months Ended March 31, 1997 and March 31, 1996       4

        Notes to Interim Consolidated Financial Statements (Unaudited)  5


Item 2. Management's Discussion and Analysis of Results of Operations
               and Financial Condition                                  8


Part II.  OTHER INFORMATION
- ---------------------------

Item 5. Other information                                               25


Item 6. Exhibits and Reports on Form 8-K                                25


Signatures                                                              26







<PAGE>
<PAGE>
<TABLE>
<CAPTION>

                                                ACE LIMITED AND SUBSIDIARIES
                                                CONSOLIDATED BALANCE SHEETS
                                           March 31, 1997 and September 30, 1996
                                                                                            March 31      September 30
                                                                                              1997            1996
                                                                                            ---------------------------
                                                                                           (unaudited)
                                                                                           (in thousands of U.S. Dollars,
                                                                                           except share and per share data)

<S>                                                                                       <C>               <C>
ASSETS
Investments and cash
      Fixed maturities, at fair value
          (amortized cost - $3,310,876 and $3,394,437)                                    $3,264,759        $3,389,762
      Equity securities, at fair value (cost - $435,859 and $257,049)                        472,445           323,005
      Short-term investments, at fair value (amortized cost - $371,199 and $376,680)         371,442           376,680
      Other investments, at cost                                                              12,453            12,453
      Cash                                                                                    87,581            53,374
                                                                                       -------------     -------------

          Total investments and cash                                                       4,208,680         4,155,274

Goodwill on Tempest acquisition                                                              199,204           201,742
Accrued investment income                                                                     42,451            42,728
Deferred acquisition costs                                                                    31,227            34,546
Premiums and insurance balances receivable                                                    97,982            85,033
Prepaid reinsurance premiums                                                                  22,792            15,421
Other assets                                                                                 110,955            39,614
                                                                                       -------------      ------------

                           Total assets                                                   $4,713,291        $4,574,358
                                                                                          ==========        ==========

LIABILITIES
Unpaid losses and loss expenses                                                           $1,925,011        $1,836,113
Unearned premiums                                                                            382,973           398,731
Premiums received in advance                                                                  35,020            26,381
Accounts payable and other liabilities                                                        86,561            54,913
Dividend payable                                                                              10,506            10,471
Reinsurance balances payable                                                                   1,172             3,471
                                                                                      --------------    --------------

          Total liabilities                                                                2,441,243         2,330,080
                                                                                         -----------       -----------

Commitments and contingencies

SHAREHOLDERS' EQUITY
Ordinary Shares ($0.125 par value, 100,000,000 shares authorized;
   56,796,129 and 58,170,755 shares issued and outstanding)                                    7,100             7,271
Additional paid-in capital                                                                 1,132,315         1,156,194
Unearned stock grant compensation                                                             (3,355)           (1,299)
Net unrealized appreciation (depreciation) on investments                                     (9,288)           61,281
Cumulative translation adjustment                                                              1,210               131
Retained earnings                                                                          1,144,066         1,020,700
                                                                                         -----------       -----------

          Total shareholders' equity                                                       2,272,048         2,244,278
                                                                                         -----------       -----------

          Total liabilities and shareholders' equity                                      $4,713,291        $4,574,358
                                                                                          ==========        ==========

       See accompanying notes to interim consolidated financial statements


                                                                         1<PAGE>
<PAGE>
<CAPTION>




                                                ACE LIMITED AND SUBSIDIARIES
                                           CONSOLIDATED STATEMENTS OF OPERATIONS
                             For the Three Months and Six Months Ended March 31, 1997 and 1996
                                                        (Unaudited)




                                                                Three Months Ended               Six Months Ended
                                                                     March 31                        March 31
                                                               1997            1996             1997         1996
                                                          -----------      ----------        ----------    -----------
                                                        (in thousands of U.S. Dollars,  except share and per share data)

<S>                                                        <C>            <C>               <C>           <C>
REVENUES
    Gross premiums written                                 $   203,333    $   188,894       $   335,845   $   320,375
    Reinsurance premiums ceded                                 (14,745)       (11,359)          (36,643)      (14,045)
                                                          ------------   ------------      ------------  ------------

    Net premiums written                                       188,588        177,535           299,202       306,330
    Change in unearned premiums                                (29,947)       (31,142)           23,839       (43,953)
                                                          -------------  ------------      ------------  ------------

    Net premiums earned                                        158,641        146,393           323,041       262,377
    Net investment income                                       58,094         48,312           117,832        95,438
    Net realized gains (losses) on investments                  (2,339)         5,261            39,384        49,863
                                                         ------------- --------------      ------------  ------------

               Total revenues                                  214,396        199,966           480,257       407,678
                                                          ------------   ------------       -----------   -----------

EXPENSES
    Losses and loss expenses                                   105,290        121,076           215,440       214,000
    Acquisition costs                                           11,887         12,549            26,016        24,663
    Administrative expenses                                     19,270          9,538            35,111        18,676
                                                          -------------  -------------      ------------ -------------

               Total expenses                                  136,447        143,163           276,567       257,339
                                                          ------------   ------------       -----------  ------------

NET INCOME                                                $     77,949   $     56,803        $  203,690   $   150,339
                                                          ============   ============        ==========   ===========

Earnings per share                                             $ 1.34          $ 1.22           $ 3.48         $ 3.24
                                                               ======          ======           ======         ======

Weighted average shares outstanding                         58,112,439     46,459,621        58,600,898    46,462,323
                                                            ==========     ==========        ==========    ==========


       See accompanying notes to interim consolidated financial statements

                                           2
<PAGE>
<PAGE>
<CAPTION>

                                                ACE LIMITED AND SUBSIDIARIES
                                      CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                      For the Six Months Ended March 31, 1997 and 1996
                                                        (Unaudited)
                                                                                            March 31         March 31
                                                                                             1997            1996
                                                                                         ------------   --------------
                                                                                         (in thousands of U.S. Dollars)

<S>                                                                                   <C>              <C>
Ordinary Shares
      Balance - beginning of period                                                   $        7,271   $         5,764
      Exercise of stock options                                                                    8              --
      Issued under Employee Stock Purchase Plan                                                    1              --
      Issued under Stock Appreciation Right Replacement Plan                                       8              --
      Repurchase of shares                                                                      (188)               (1)
                                                                                     ---------------  ----------------
          Balance - end of period                                                              7,100             5,763
                                                                                      --------------    --------------

Additional paid-in capital
      Balance - beginning of period                                                        1,156,194           548,513
      Exercise of options for Ordinary Shares                                                  1,641             --
      Issued under Employee Stock Purchase Plan                                                  228             --
      Issued under Stock Appreciation Right Replacement Plan                                   3,919             --
      Cancellation of awards                                                                     (87)            --
      Repurchase of Ordinary Shares                                                          (29,580)              (72)
                                                                                       -------------  ----------------

          Balance - end of period                                                          1,132,315           548,441
                                                                                         -----------      ------------

Unearned stock grant compensation
      Balance - beginning of period                                                           (1,299)           (1,796)
      Stock grants awarded                                                                    (3,225)             (272)
      Stock grants forfeited                                                                      79                60
      Amortization                                                                             1,090               488
                                                                                     ---------------  ----------------

          Balance - end of period                                                             (3,355)           (1,520)
                                                                                     ---------------    --------------

Net unrealized appreciation (depreciation) on investments
      Balance - beginning of period                                                           61,281            94,694
      Net depreciation during period                                                         (70,569)          (40,349)
                                                                                      --------------    --------------

          Balance - end of period                                                             (9,288)           54,345
                                                                                     ---------------    --------------

Cumulative translation adjustments
      Balance - beginning of period                                                              131             --
      Net adjustment for period                                                                1,079              (180)
                                                                                     ---------------   ---------------

          Balance - end of period                                                              1,210              (180)
                                                                                     ---------------   ---------------

Retained earnings
      Balance - beginning of period                                                        1,020,700           795,488
      Net income                                                                             203,690           150,339
      Dividends declared                                                                     (20,665)          (12,929)
      Repurchase of Ordinary Shares                                                          (59,659)              (96)
                                                                                       -------------  ----------------

          Balance - end of period                                                          1,144,066           932,802
                                                                                         -----------      ------------

TOTAL SHAREHOLDERS' EQUITY                                                                $2,272,048        $1,539,651
                                                                                          ==========        ==========

                            See accompanying notes to interim consolidated financial statements


                                                              3

<PAGE>
<PAGE>
<CAPTION>

                                                ACE LIMITED AND SUBSIDIARIES
                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                      For the Six Months Ended March 31, 1997 and 1996
                                                        (Unaudited)

                                                                                            March 31           March 31
                                                                                              1997               1996
                                                                                          -------------     ------------
                                                                                           (in thousands of U.S. Dollars)

<S>                                                                                      <C>                <C>
Cash flows from operating activities
Net income                                                                               $   203,690        $   150,339
Adjustments to reconcile net income to net cash provided by
operating activities
      Unearned premiums                                                                      (15,758)            43,953
      Unpaid losses and loss expenses                                                         88,898            173,436
      Prepaid reinsurance premiums                                                            (7,371)              --
      Net realized gains on investments                                                      (39,384)           (49,863)
      Amortization of premium/discount                                                        (2,511)            (2,713)
      Deferred acquisition costs                                                               3,319                202
      Insurance balances receivable                                                          (12,949)           (11,779)
      Premiums received in advance                                                             8,639             12,640
      Reinsurance balances payable                                                            (2,299)              --
      Accounts payable and other liabilities                                                  (8,531)             6,296
      Accrued investment income                                                                  277             (6,401)
      Other                                                                                      728             (2,868)
                                                                                    ----------------     --------------

      Net cash flows from operating activities                                               216,748            313,242
                                                                                       -------------       ------------

Cash flows from investing activities
      Purchases of fixed maturities                                                       (3,255,722)        (5,179,119)
      Purchases of equity securities                                                        (402,393)          (108,692)
      Sales of fixed maturities                                                            3,371,215          4,870,057
      Sales of equity securities                                                             224,781            101,492
      Maturities of fixed maturities                                                           5,000             32,580
      Net realized gains on financial futures contracts                                        9,246             14,407
      Acquisitions of subsidiaries, net of cash acquired                                     (30,416)           (11,572)
                                                                                       -------------      -------------

      Net cash used in investing activities                                                  (78,289)          (280,847)
                                                                                       -------------       ------------

Cash flows from financing activities
      Repurchase of Ordinary Shares                                                          (89,427)              (169)
      Dividends paid                                                                         (20,630)           (12,911)
      Proceeds from exercise of options for Ordinary Shares                                    1,649               --
      Proceeds from shares issued under Stock Appreciation Right Replacement Plan              4,156               --
                                                                                         -----------      -------------

      Net cash used for financing activities                                                (104,252)           (13,080)
                                                                                       -------------     --------------

Net increase in cash                                                                          34,207             19,315
Cash - beginning of period                                                                    53,374             16,929
                                                                                      --------------     --------------

Cash - end of period                                                                   $      87,581      $      36,244
                                                                                       =============      =============


           See accompanying notes to interim consolidated financial statements

             
                                                               4
/TABLE
<PAGE>
                        ACE LIMITED AND SUBSIDIARIES
               NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
                                 (Unaudited)


1.   General

The interim consolidated  financial statements,  which include the accounts
of the Company  and its  subsidiaries,  have been  prepared on the basis of
accounting  principles  generally  accepted in the United States of America
and, in the opinion of management,  reflect all adjustments  (consisting of
normal recurring accruals) necessary for a fair presentation of results for
such  periods.  The  results of  operations  and cash flows for any interim
period are not necessarily  indicative of results for the full year.  These
financial  statements  should be read in conjunction  with the consolidated
financial statements,  and related notes thereto, included in the Company's
1996 Annual Report on Form 10-K.

On November 26, 1996, the Company,  through its wholly-owned subsidiary ACE
UK Limited,  acquired ACE London  Holdings Ltd.  ("ACE  London")  (formerly
Ockham  Worldwide  Holdings  PLC),  a wholly  owned  subsidiary  of  Ockham
Holdings  PLC. ACE London owns two Lloyd's of London  ("Lloyd's")  managing
agencies,  ACE London  Aviation  Limited  ("ALA")  (formerly  Ockham Sturge
Aviation Agency Ltd.) and ACE London Underwriting Limited ("ALU") (formerly
Ockham  Worldwide  Agency  Ltd.).  Together  these two agencies  manage six
syndicates with total underwriting capacity for the 1997 year of account of
(pound)361  million  (approximately  $591 million).  ACE London also owns a
Lloyd's  corporate  member  which  provides  funds at  Lloyd's  to  support
underwriting on these syndicates. The Company is providing funds at Lloyd's
of approximately  (pound)7.5 million (approximately $12 million),  which is
primarily  in the  form of a letter  of  credit,  supporting  approximately
(pound)15 million  (approximately  $25 million) of premium writing capacity
to the syndicates managed by ALA and ALU for the 1997 year of account.  The
acquisition has been recorded using the purchase method of accounting.

On November 26, 1996,  the Company,  through ACE UK Limited,  also acquired
the remaining 49 percent interest in Methuen Group Limited ("Methuen"), the
holding company for Methuen Underwriting Limited,  which it did not already
own. The Company had originally  acquired a 51 percent  interest in Methuen
on March 27, 1996. The acquisition of the remaining 49 percent interest has
been recorded using the purchase method of accounting.

Following the  acquisition  of ACE London in November 1996, the Company has
three  managing  agencies  at  Lloyd's.  The  Company is in the  process of
merging these three agencies into two, with MUL becoming dormant,  and have
established one central management and support team servicing both agencies
and all the syndicates. It is also proposed to merge specific syndicates to
create larger  underwriting  units with the size and competitive  potential
appropriate to the changing marketplace.

In March 1997, the Company,  together with two other  insurance  companies,
formed a  managing  general  agency  in  Bermuda  to  provide  underwriting
services to the three  organizations for political risk insurance coverage.
The new company,  Sovereign Risk Insurance Limited ("Sovereign") will issue
subscription  policies on behalf of the three participants with the Company
underwriting 45 percent of each risk. Sovereign will initially offer limits
of up to $50 million per project and $100 million per country.


At March  31,  1997  approximately  58  percent  of the  Company's  written
premiums came from insureds  based in North America with  approximately  36
percent  coming  from  the  United  Kingdom  and  continental   Europe  and
approximately 6 percent from other countries.

2.   Commitments and Contingencies

A number of the Company's  insureds have given notice of claims relating to
breast  implants  or  components  or raw  material  thereof  that  had been
produced  and/or sold by such insureds.  Lawsuits  including class actions,
involving thousands of implant recipients have been filed in both state and
federal courts throughout the United States. Most of the federal cases have
been  consolidated  pursuant  to the  rules  for  Multidistrict  Litigation
("MDL") to a Federal District Court in Alabama.

On April  1,  1994,  the  judge  presiding  over  the MDL  proceeding  gave
preliminary  approval to a global  settlement  agreement in the approximate
amount of $4.2 billion and conditional  certification to a settlement class
("Global I").

                                     5

                          ACE LIMITED AND SUBSIDIARIES
        NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                 (Unaudited)


On May 15, 1995, the Dow Corning Corporation,  a significant participant in
the Global I settlement,  filed for protection under Chapter 11 of the U.S.
Bankruptcy Code.

As of June 1, 1995, over 440,000  registrations were received by the Global
I  Claims  Administrator.  Approximately  248,500  of these  were  filed by
domestic class members by the September 16, 1994 deadline for making claims
under the Current  Disease  Compensation  Program.  Based on an analysis of
about  3,000 of these  registrations,  the  judge  concluded  that a severe
racheting (or reduction) of the  settlement  amounts shown in the notice of
settlement  would occur if current claims were evaluated under the existing
criteria  and  if  funding  of the  Current  Disease  Compensation Program
remained at the $1.2 billion level.

Because of the anticipated racheting of benefit amounts and the defendants'
right to withdraw under the Global I settlement, the judge entered an order
on October 9, 1995  declaring that class members had new opt-out rights and
that, in general,  class members and their  attorneys  should not expect to
receive any benefits under Global I.

On October 1, 1995, negotiators for three of the major defendants agreed on
the essential elements of a revised individual settlement plan for domestic
class  members  with at least one implant  from any of those  manufacturers
("Settlement II"). In general,  under Settlement II, the amounts payable to
individual participants,  and the manufacturers'  obligations to make those
payments,  would not be affected by the number of class members electing to
opt out from the new plan.  Also,  in general,  the  compensation  would be
fixed  rather  than  subject  to  potential  further  racheting,   and  the
manufacturers  would not have a right to walk away because of the amount of
claims payable.  Finally,  each defendant agreed to be responsible only for
cases in which its implant was identified,  and not for a percentage of all
claims.

By  November  13,  1995,  Settlement  II was  approved  by the three  major
defendants. In addition, two other defendants became part of Settlement II,
although   certain  of  their  settlement  terms  are  different  and  more
restricted than the plan offered by the original three defendants.

On December 22, 1995,  the judge  approved  Settlement II and the materials
for giving notice to claimants although an appeal concerning  Settlement II
is pending with the Eleventh Circuit Court of Appeals. In mid-January 1996,
the  three  major  defendants  each  made a payment  of $125  million  to a
court-established  fund as an initial reserve for payments to be made under
Settlement II. The Claims Administrator continues to send out notifications
of  status  and  advance  payments  to  claimants  who  submitted   implant
manufacturer  proof.  Although  option one  closed on  December  16,  1996,
information on the estimated  total cost of Settlement II and the number of
opt-out is not presently available.

Although  the Company has  underwritten  the  coverage  for a number of the
defendant companies including four of the companies involved in the revised
Settlement  II described  above,  the Company  anticipates  that  insurance
coverage  issued  prior to the time the  Company  issued  policies  will be
available  for a portion of the  defendants'  liability.  In addition,  the
Company's  policies  only apply  when the  underlying  liability  insurance
policies or per occurrence retentions are exhausted.

At June 30, 1994, the Company increased its then existing reserves relating
to breast  implant  claims.  Although the reserve  increase  was  partially
satisfied by an allocation from existing IBNR, it also required an increase
in the Company's  total reserve for unpaid losses and loss expenses at June
30, 1994 of $200 million. The increase in reserves was based on information
made available in conjunction with Global I (including information relating
to opt-outs) and information made available from the Company's insureds and
was predicated  upon an allocation  between  coverage  provided  before and
after the end of 1985 (when the Company commenced underwriting operations).
No additional  reserves  relating to breast  implant claims have been added
since June 30, 1994.


                                     6

<PAGE>
                        ACE LIMITED AND SUBSIDIARIES
     NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                 (Unaudited)



The Company  continually  evaluates  its  reserves  in light of  developing
information and in light of discussions and negotiations with its insureds.
In August 1996, the Company  settled with one of its  policyholders,  for a
sum of money to be paid out over a number of years.  The first  payment was
made in December  1996.  The  settlement is  consistent  with the Company's
belief that its reserves are  adequate.  In April 1997,  the Company made a
payment to another  policyholder in the amount of $100 million.  Additional
limits  remain for this  insured.  This payment was expected by the Company
and was included in previous reserves.  Significant  uncertainties continue
to exist with regard to the ultimate  outcome and cost of Settlement II and
the number and value of the opt-out claims.  While the Company is unable at
this time to  determine  whether  additional  reserves,  which could have a
material adverse effect upon the financial condition, results of operations
and cash flows of the Company,  may be necessary in the future, the Company
believes that its reserves for unpaid  losses and loss  expenses  including
those arising from breast implant claims are adequate as at March 31, 1997.

3.  Shares Issued and Outstanding

On February 7, 1997,  the Board of Directors  terminated  the then existing
share  repurchase  program  and  authorized  a new program for up to $100.0
million of the Company's Ordinary Shares. During the six month period ended
March 31, 1997, the Company repurchased 1,504,000 Ordinary Shares under the
share  repurchase  programs for an aggregate cost of $89.4  million.  As at
March 31, 1997,  approximately  $69.0 million of the February 7, 1997 Board
authorization had not been utilized.

4.  Restricted Stock Awards

During the quarter ended March 31, 1997, 5,000  restricted  Ordinary Shares
were  awarded to an officer of the  Company.  These  shares vest at various
dates through November 1999. In addition,  5,028 restricted Ordinary Shares
were  awarded to outside  directors  of the Company  under the terms of the
1995  Outside  Directors  Plan.  These shares vest in February  1998.  Also
during the quarter,  2,500 restricted Ordinary Shares were forfeited due to
resignations by officers of the Company and its subsidiaries.

5.   Credit Facilities

The Company has a committed  line of credit  provided by a syndicate of six
major international banks, led by Morgan Guaranty Trust Company of New York
("Morgan")  which  provides  for  unsecured  borrowings  up to an aggregate
amount of $50 million. The line of credit agreement requires the Company to
maintain consolidated tangible net worth of not less than $1.25 billion. At
March 31, 1997, there were no outstanding loans under this arrangement.

With effect from  November 22, 1996,  the same  syndicate of banks has also
provided up to (pound)70.3 million  (approximately $115 million) for a five
year,  collateralized letter of credit ("LOC"),  which is primarily used to
provide  funds at  Lloyd's  to  support  underwriting  capacity  on Lloyd's
syndicates in which the Company participates.  Certain assets, amounting to
115 percent of the value of the LOC,  have been pledged as  collateral  for
the LOC. At March 31, 1997 there were no drawdowns on the LOC.

6. Reclassification

Certain  items  in  the  prior  period   financial   statements  have  been
reclassified to conform with the current period presentation.


                                 7

<PAGE>

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             RESULTS OF OPERATIONS AND FINANCIAL CONDITION


General

The  following  is a discussion  of the  Company's  results of  operations,
financial  condition,  liquidity  and capital  resources  as of and for the
three and six months ended March 31, 1997.  The results of  operations  and
cash flows for any interim period are not necessarily indicative of results
for the full year. This discussion  should be read in conjunction  with the
consolidated   financial   statements,   related   notes  thereto  and  the
Management's Discussion and Analysis of Results of Operations and Financial
Condition included in the Company's 1996 Annual Report on Form 10-K.

ACE Limited ("ACE") is a holding company which,  through its  Bermuda-based
operating  subsidiaries,  A.C.E. Insurance Company, Ltd. ("ACE Insurance"),
Corporate  Officers  &  Directors   Assurance  Ltd.  ("CODA")  and  Tempest
Reinsurance Company Limited ("Tempest"), provides insurance and reinsurance
for a diverse  group of  international  clients.  In addition,  the Company
provides funds at Lloyd's of London ("Lloyd's") to support  underwriting by
syndicates  managed  by Methuen  Underwriting  Limited  ("MUL")  ACE London
Aviation Limited ("ALA") and ACE London Underwriting Limited ("ALU"),  each
indirect wholly owned subsidiaries of ACE. The term "the Company" refers to
ACE and its  subsidiaries,  excluding  Methuen (as  defined  below) and ACE
London (as defined below).

On July 1, 1996,  the Company  completed  the  acquisition  of  Tempest,  a
leading Bermuda-based property catastrophe  reinsurer.  Tempest underwrites
property catastrophe reinsurance on a worldwide basis,  emphasizing excess
layer coverages,  and has large aggregate exposures to man-made and natural
disasters.  Property catastrophe loss experience is generally characterized
by low frequency but high  severity  short-tail  claims which may result in
significant volatility in financial results.

On March 27, 1996, the Company  acquired a controlling  interest in Methuen
Group Limited  ("Methuen"),  the holding company for MUL, a leading Lloyd's
managing  agency.  On November 26, 1996, the Company acquired the remaining
49 percent  interest in Methuen.  MUL manages six  syndicates  with a total
underwriting  capacity of (pound)366 million  (approximately  $555 million)
for the 1996 year of account and  (pound)384  million  (approximately  $629
million) for the 1997 year of account.  Total underwriting  capacity is the
amount of gross  premiums  that a syndicate at Lloyd's can  underwrite in a
given year of account.  However, a syndicate is not required to fully
utilize all of the capacity and it is not unusual for capacity  utilization 
to be  significantly  lower than 100 percent.  For the 1996 year of account, 
the Company,  through a corporate subsidiary, has participated in the 
underwriting of these syndicates by providing funds at Lloyd's of  
(pound)12.25  million (approximately  $18 million),  which was primarily 
in the form of a letter of credit, supporting (pound)24.5 million 
(approximately $37 million) of underwriting  capacity.  For the 1997 year of
account, the Company, through a corporate subsidiary, has provided funds at
Lloyd's of approximately  (pound)64 million (approximately $105 million) to
support up to approximately (pound)128 million (approximately $209 million)
of premium  writing  capacity by syndicates  managed by MUL. The syndicates
managed  by MUL in which  the  Company  participates  underwrite  aviation,
marine and non-marine risks.

On November 26, 1996, the Company  acquired ACE London  Holdings Ltd. ("ACE
London")   (formerly  Ockham  Worldwide   Holdings  PLC),  a  wholly  owned
subsidiary  of Ockham  Holdings  PLC. ACE London owns two Lloyd's  managing
agencies,  ALA and ALU.  Together these two agencies  manage six syndicates
with total underwriting capacity for the 1997 year of account of (pound)361
million  (approximately  $591  million).  ACE  London  also  owns a Lloyd's
corporate member which provides funds at Lloyd's to support underwriting on
these  syndicates.  For the 1997 year of  account  the  Company,  through a
corporate  subsidiary,  is  providing  funds at  Lloyd's  of  approximately
(pound)7.5 million  (approximately $12 million),  which is primarily in the
form of a letter of  credit,  supporting  approximately  (pound)15  million
(approximately  $25 million) of premium writing  capacity to the syndicates
managed by ALA and ALU. The syndicates  managed by ALA and ALU in which the
Company participates underwrite aviation and non-marine risks.

Following the  acquisition  of ACE London in November 1996, the Company has
three  managing  agencies  at  Lloyd's.  The  Company is in the process of
merging these three agencies into two, with MUL becoming dormant,  and have
established one central management and support team servicing both agencies
and all the syndicates. It is also proposed to merge specific syndicates to
create larger  underwriting  units with the size and competitive  potential
appropriate to the changing marketplace.

                                      8


               MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)



The Company's excess liability  insurance policy generally  provides limits
of up to a maximum of $200  million per  occurrence  and annual  aggregate,
with a minimum attachment point generally of $100 million.  For all new and
renewal  business,  effective  December 15, 1994,  the Company  reduced the
maximum limits offered for integrated occurrences from $200 million to $100
million.  The Company maintains excess of loss clash reinsurance to protect
it from  losses  arising  from a single set of  circumstances  (occurrence)
covered by more than one excess liability insurance policy. The reinsurance
provides  protection  to a maximum of $150  million,  and in the  aggregate
excess of $225 million,  for each and every loss occurrence involving three
or more insureds.  Integrated occurrences are specifically excluded.

The Company  offers up to $75 million of limits in  directors  and officers
liability  coverage.  The Company  does not  purchase  reinsurance  for its
directors and officers liability risks.

The Company began satellite  insurance  operations in February 1994.  Until
February 15, 1996, the Company offered separate limits of up to $25 million
per risk for  launch  insurance,  including  ascent  to orbit  and  initial
operations,  and up to $25 million per risk for  in-orbit  insurance.  This
risk was fully retained by the Company.  Effective for all business written
on or after  February 15, 1996,  the Company  entered into a surplus treaty
arrangement  which provides for up to $25 million of  reinsurance  for each
risk. This reinsurance  arrangement  enabled the Company to raise the gross
limits offered for satellite insurance to $50 million per risk.

During  fiscal  1995,  the  Company  entered  the  following  new  lines of
business:  aviation  insurance,  excess  property  insurance  and financial
lines.

Aviation   insurance  provides  coverage  for  various  aviation  products,
including  aircraft  manufacturers  hull and liability,  as well as airport
liability,  aircraft refueling operations and associated aircraft liability
risks. The Company offers limits of up to $100 million per insured, with no
minimum   attachment  point.  The  Company  reduces  its  net  exposure  to
approximately $50 million per insured with a dedicated reinsurance program.

The Company offers global excess  property "all risk" insurance , providing
limits of up to a maximum  of $50  million  per  occurrence  with a minimum
attachment point generally of $25 million. Coverage includes such perils as
windstorm,  earthquake  and  fire,  as  well  as  explosion.  Consequential
business interruption  coverage is also offered. In certain  circumstances,
the Company uses  reinsurance to establish the retained net limit per risk.
In addition,  the Company has purchased catastrophe  reinsurance to control
the possible effects of cumulative natural peril exposure.

The Company's  financial lines product group offers  specifically  designed
financial,  insurance  and  reinsurance solutions to address  complex risk
management  problems.  The programs  offered  typically  have the following
common  characteristics:  multi-year  contract  terms,  broad coverage that
includes  stable  capacity  and pricing for the insured,  aggregate  policy
limits  and  insured  participation  in  the  results  of  their  own  loss
experience. Each contract is unique because it is tailored to the insurance
or reinsurance  needs,  specific loss history and financial strength of the
insured.  Premium volume, as well as the number of contracts  written,  can
vary significantly from period to period due to the nature of the contracts 
being written.  Profit margins  may vary from  contract  to  contract  
depending  on the amount of underwriting risk and investment risk assumed 
on each contract.

With effect from November 20, 1996, the Company participates in the 
reinsurance of Shipowners  Insurance and Guaranty Company Ltd. ("SIGCo"),  
a Bermuda-based company  approved by the United  States  Coast  Guard to 
provide financial guarantees required by the United States Coast Guard 
to allow them to issue Certificates  of Financial  Responsibility  under 
the Oil  Pollution Act of 1990 to owners of vessels  operating in U.S. 
waters.  SIGCo underwrites the risks  previously  written by the "First Line"
program in which the Company has  participated  since December 1994. The 
Company has purchased excess of loss reinsurance to limit its exposure 
in this line.


                                  9


               MANAGEMENT'S DISCUSSION AND ANALYSIS OF
        RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)


In March 1997, the Company,  together with two other  insurance  companies,
formed a  managing  general  agency  in  Bermuda  to  provide  underwriting
services to the three  organizations for political risk insurance coverage.
The new company,  Sovereign Risk Insurance Limited ("Sovereign") will issue
subscription  policies on behalf of the three participants with the Company
underwriting 45 percent of each risk. Sovereign will initially offer limits
of up to $50 million per project and $100 million per country.

On April 23,  1997 the Company  announced  that it had signed a quota share
treaty  reinsurance  agreement with the Multilateral  Investment  Guarantee
Agency ("MIGA"),  part of the World Bank Group.  MIGA provides coverage for
foreign investments in developing  countries.  The agreement allows MIGA to
provide private investors and developing  countries  additional capacity to
support  developmentally  sound investment projects.  The coverages offered
will be the same as those  offered  by MIGA's  guarantee  program,  namely,
transfer restriction,  expropriation,  war and civil disturbance and breach
of  contract.  The quota share treaty  offers  limits up to $25 million per
contract with an aggregate of $100 million per country.

The Company will continue to evaluate potential new product lines and other
opportunities in the insurance and reinsurance markets.

Results of Operations - Three Months ended March 31, 1997

<TABLE>
<CAPTION>

  Net Income                                   Three Months ended   % Change
                                                    March 31         from
                                                 1997      1996     prior year
                                               -----------------   -----------
                                                       (in millions)

<S>                                             <C>       <C>        <C>
Income excluding net realized gains (losses) 
 on investments                                  $80.3     $51.5      55.8%
Net realized gains (losses) on investments        (2.3)      5.3       N.M.
                                               -------   -------      -----
Net income                                       $78.0     $56.8       N.M.
                                                 =====    ======      =====

(N.M. - Not meaningful)

</TABLE>


Higher net investment income and income from insurance  operations were the
main  contributors  to the 55.8 percent  increase in income  excluding  net
realized  gains  (losses) on  investments  for the second quarter of fiscal
1997, compared with the corresponding  fiscal 1996 quarter. The increase in
investment  income and income  from  insurance  operations  were  primarily
attributable  to the  inclusion  of the  results of Tempest in the  current
quarter.  Tempest  contributed  $8.6 million to net  investment  income and
$29.9  million  to  income   excluding  net  realized   gains  (losses)  on
investments.  These  increases  were  partially  offset by an  increase  in
general and administrative expenses.


                                    10


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF
              RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)



Results of Operations - Three Months ended March 31, 1997

<TABLE>
<CAPTION>

  Premiums                                     Three Months ended   % Change
                                                    March 31         from
                                                 1997      1996     prior year
                                               -----------------   -----------
                                                       (in millions)

<S>                                              <C>       <C>        <C>
  Gross premiums written:
      Excess liability                           $36.8     $  57.0    (35.5)%
      Directors and officers liability            15.0        16.8    (10.1)
      Satellite                                   22.7        23.8     (4.6)
      Aviation                                     8.4         8.0      5.0
      Excess property                              8.9         6.0     46.8
      Financial Lines                             33.1        73.6    (55.1)
      Lloyd's syndicates                           4.3          --      N.M.
      Property catastrophe (Tempest)              72.5          --      N.M.
      Other                                        1.6         3.7    (56.1)
                                                ------      ------    ------
                                                $203.3      $188.9      7.6%
                                                 =====      ======    ======

  Net premiums written:
      Excess liability                           $34.1     $  53.1    (35.6)%
      Directors and officers liability            15.0        16.7    (10.1)
      Satellite                                   14.3        20.1    (28.8)
      Aviation                                     6.6         6.5      0.1
      Excess property                              8.9         5.1     72.6
      Financial Lines                             33.1        73.6    (55.1)
      Lloyd's syndicates                           2.7         --       N.M.
      Property catastrophe (Tempest)              72.5         --       N.M.
      Other                                        1.4         2.4    (41.9)
                                                ------      ------    ------
                                                $188.6      $177.5      6.2%
                                                ======      ======    =====
<PAGE>
  Net premiums earned:      
      Excess liability                           $46.1      $ 59.8    (22.9)%
      Directors and officers liability            24.5        26.7     (8.5)
      Satellite                                   16.7        19.1    (12.4)
      Aviation                                     6.4         4.3     50.2
      Excess property                              5.0         2.8     77.8
      Financial Lines                             21.8        31.1    (29.9)
      Lloyd's syndicates                           4.6         --       N.M.
      Property catastrophe (Tempest)              31.0         --       N.M.
      Other                                        2.5         2.6     (3.8)
                                                ------      ------    ------ 
                                                $158.6      $146.4      8.4%
                                                ======      ======    =====

  (N.M. - Not meaningful)

</TABLE>

                                     11

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)


Results of Operations - Three Months ended March 31, 1997 (continued)

For the three months ended March 31, 1997, gross premiums written increased
by 7.6 percent from $188.9  million to $203.3  million  despite  continuing
competitive  pressures  in most  insurance  markets.  The  growth  in gross
premiums  written  is  mainly  attributable  to the  inclusion  of  Tempest
premiums in the second  quarter of fiscal 1997. As Tempest was purchased on
July 1, 1996, there are no Tempest  premiums in the comparable  fiscal 1996
quarter.   Tempest's   written   premiums  during  the  quarter  were  down
approximately  5 percent over last year. This decrease was a result of real
rate  reduction,  increasing  attachments  and  some  cancellations  due to
pricing  which was offset  somewhat by several new policies  written in the
quarter. Growth in excess property premiums together with the participation
in the Lloyd's  syndicates managed by MUL also contributed to the increase.
These factors  together  accounted  for a $79.7  million  increase in gross
written  premiums  in the  quarter.  This  increase  was  offset  mainly by
declines in excess  liability and financial lines premiums.  The decline in
excess  liability  premiums  of $20.2  million  was  mainly  the  result of
continuing  competitive  pressures  in that  market  which are  expected to
continue in the near term.  These  pressures  have  adversely  effected the
pricing of the excess  liability  business but have also led to a reduction
in the Company's  exposure and an improved risk  profile.  Financial  lines
premiums  declined  by $40.5  million in the second  quarter of fiscal 1997
compared  to the  second  quarter  of fiscal  1996  primarily  because  the
opportunity  to renew a large premium  amount written in the second quarter
of fiscal  1996 was not  available  in the second  quarter of fiscal  1997.
Directors and officers liability premiums also decreased by $1.8 million or
10.1 percent as this line still faces an extremely competitive environment
with its corresponding pressure on prices.  However,  the effects of  
multi-year  policies  and changes in  anniversary dates on renewal business 
positively impacted directors  and officers  liability  premiums
this quarter.

Net premiums  written  increased  by 6.2 percent to $188.6  million for the
three  months ended March 31, 1997,  compared  with $177.5  million for the
second quarter of fiscal 1996. As with gross premiums written, the increase
in net premiums written is primarily the result of the inclusion of Tempest
premiums in the second  quarter of fiscal 1997.  Growth in excess  property
premiums together with the participation in the Lloyd's  syndicates managed
by MUL also  contributed  to the  increase.  These  increases  were  offset
somewhat by declines in excess  liability,  financial  lines and  satellite
premiums.

Net  premiums  earned  increased  by 8.4 percent to $158.6  million for the
quarter ended March 31, 1997  compared with $146.4  million for the quarter
ended March 31, 1996.  The growth in net premiums  earned was primarily the
result of the  inclusion  of earned  premiums  from Tempest and the Lloyd's
syndicates  for the quarter which  amounted to $35.6 million  together with
contributions  from  aviation and excess  property.  These  increases  were
offset  somewhat by declines in excess  liability,  directors  and officers
liability, satellite and financial lines earned premiums.

<TABLE>
<CAPTION>

  Net Investment Income                         Three Months ended   % Change
                                                    March 31         from
                                                 1997      1996     prior year
                                               -----------------   -----------
                                                       (in millions)

<S>                                              <C>       <C>        <C>     

Net Investment Income                            $ 58.1    $ 48.3     20.2%
                                                 ======    ======     =====
</TABLE>


The average yield earned on the investment  portfolio was approximately the
same in the second quarter of fiscal 1997 as compared to the second quarter
of  fiscal  1996 even with the change in the asset mix  between  periods.
During the quarter  ended  December 31,  1996,  the Company  increased  the
equity  exposure  of the  portfolio  to 20  percent  from 15  percent.  The
remainder of the portfolio is comprised of fixed maturity securities.  With
similar  yields in each period,  net investment  income still  increased by
$9.8 million or 20.2 percent in the current  quarter,  as compared with the
second quarter of fiscal 1996 primarily as a result of a larger  investable
asset base due mainly to the  inclusion  of the  Tempest  portfolio  in the
current quarter as well as positive cash flows from operations.


                                  12

<PAGE>
                   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)



Results of Operations - Three Months ended March 31, 1997 (continued)

<TABLE>
<CAPTION>
Net Realized Gains (Losses) on Investments                 Three Months ended
                                                               March 31
                                                           1997       1996
                                                          ------     ------

<S>                                                      <C>         <C>
Fixed maturities and short-term investments              $10.8       $ 6.5
Equity securities                                          5.3         0.2
Financial futures and option contracts                    (8.4)       (0.4)
Currency                                                 (10.0)       (1.0)
                                                        -------     -------
                                                        $ (2.3)      $ 5.3
                                                        =======      =====
</TABLE>

The Company's  investment strategy takes a long-term view and the portfolio
is actively  managed to  maximize  total  return  within  certain  specific
guidelines  which  minimize  risk. The portfolio is reported at fair value.
The effect of market  movements on the  investment  portfolio will directly
impact net realized gains (losses) on investments when securities are sold.
Changes in unrealized  gains and losses,  which result from the revaluation
of securities  held, are reported as a separate  component of shareholders'
equity.

The Company uses foreign  currency forward and option contracts to minimize
the  effect of  fluctuating  foreign  currencies  on the value of  non-U.S.
dollar  holdings.  The contracts used are not designated as specific hedges
and therefore, realized and unrealized gains and losses recognized on these
contracts are recorded as a component of net realized gains (losses) in the
period in which the fluctuations occur,  together with net foreign currency
gains (losses) recognized when non-U.S. dollar securities are sold.

In the  second  quarter  of  fiscal  1997 the fair  value of the  Company's
investment portfolio was adversely impacted by a general decrease in prices
in the U.S.  bond  markets  resulting  from an increase  in interest  rates
during the period.  However,  sales proceeds for fixed maturity  securities
were generally  higher than their amortized cost during most of the quarter
which resulted in net realized  gains of $10.8 million being  recognized on
fixed  maturities  and  short-term  investments.  In the second  quarter of
fiscal 1996,  net realized  gains of $6.5 million were  recognized on fixed
maturities and short-term investments.

The Company  recognized net realized gains on sales of equity securities of
$5.3 million in the second  quarter of fiscal 1997  compared  with gains of
$0.2 million in the second quarter of fiscal 1996.

Net  realized  losses on  financial  futures and option  contracts  of $8.4
million  recorded  in the  second  quarter  of fiscal  1997 were  primarily
generated by futures and option  contracts used by certain of the Company's
external  managers of fixed income  securities to manage duration and yield
curve  exposures.  These  losses  were a result of a rising  interest  rate
environment and were partially  offset by gains on the equity index futures
contracts  held.  During the three  month  period  ended  March 31, 1996 an
increase in interest  rates resulted in a market decline for fixed maturity
securities, and realized losses from U.S. Treasury futures contracts. These
losses were partially offset by realized gains on the S&P 500 index futures
contracts in the synthetic equity fund as a result of a rise in the S&P 500
stock index during the period.

Currency  losses of $10.0 million in the second quarter of fiscal 1997 were
attributable  to the  strengthening  of the U.S.  dollar against most major
foreign currencies.

                                    13



                 MANAGEMENT'S DISCUSSION AND ANALYSIS OF
      RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)


Results of Operations - Three Months ended March 31, 1997 (continued)

<TABLE>
<CAPTION>

Combined Ratio                                           Three Months ended
                                                               March 31
                                                           1997       1996
                                                          ------     ------

<S>                                                      <C>         <C>
Loss and loss expense ratio                              66.4%       82.7%
Acquisition cost ratio                                    7.5         8.6
Administrative expense ratio                             12.1         6.5
                                                        -----        -----
Combined ratio                                           86.0%       97.8%
                                                        =======      =====
</TABLE>


The  underwriting  results of a property and casualty insurer are discussed
frequently  by reference to its loss and loss  expense  ratio,  acquisition
cost ratio,  administrative expense ratio and combined ratio. Each ratio is
derived by dividing the relevant  expense  amounts by net premiums  earned.
The  combined  ratio is the sum of the loss and  loss  expense  ratio,  the
acquisition  cost ratio and the  administrative  expense  ratio. A combined
ratio under 100 percent indicates underwriting profits and a combined ratio
exceeding 100 percent indicates  underwriting losses.  Property catastrophe
reinsurance  companies  generally  expect to have  overall  lower  combined
ratios  as  compared  with  other  reinsurance   companies  with  long-tail
exposures.

For the three months ended March 31, 1997,  the loss and loss expense ratio
was 66.4 percent  compared to 82.7 percent for the second quarter of fiscal
1996. The ratio for the current quarter is impacted by the inclusion of the
results of Tempest.  Property  catastrophe  loss  experience  is  generally
characterized  by low frequency but high severity  short-tail  claims which
may result in significant  volatility in results.  For the current quarter,
Tempest's loss and loss expense ratio was 6.8 percent.  Excluding  Tempest,
the loss and loss  expense  ratio  would  have been 80.9  percent.  Several
aspects of the Company's  operations,  including the low frequency and high
severity of losses in the high excess layers in certain lines of business 
in which the Company provides  insurance and  reinsurance,  complicate  
the actuarial  reserving techniques utilized by the Company.  Management
believes, however, that the Company's  reserves for unpaid losses and loss 
expenses,  including  those arising from breast implant litigation,  
are adequate to cover the ultimate cost of losses and loss expenses  
incurred  through  March 31, 1997.  Since such provisions are necessarily 
based on estimates, future developments may result in ultimate losses and 
loss expenses  significantly  greater or less than such amounts (see "Breast
Implant Litigation").

Acquisition  costs decreased by $0.7 million and the acquisition cost ratio
decreased  to 7.5 percent  from 8.6 percent in the quarter  compared to the
second quarter of fiscal 1996 due primarily to the continuing change in the
mix of business written by the Company.  Administrative  expenses increased
by $9.7 million in the current  quarter  compared to the second  quarter of
fiscal 1996. These  additional  expenses are primarily due to the increased
cost base resulting from the strategic  diversification by the Company over
the past two years,  including the recent acquisitions of Tempest,  Methuen
and ACE London as well as the  development  of the new insurance  lines and
products.  In addition,  during the quarter, as a result of the increase in
the  market  value of the  Company's  stock,  the  Company  again  recorded
expenses related to stock appreciation rights. However, during the quarter,
all  remaining  stock  appreciation  rights  were  exercised  in return for
options and cash and/or shares of the Company.  In addition,  certain stock
appreciation  rights were  forfeited in return for cash during the quarter.
Total  expenses  incurred in the quarter  ended March 31, 1997  relating to
these transactions  amounted to $3.0 million compared with $1.7 million for
the second quarter of fiscal 1996. There were no stock appreciation  rights
outstanding at March 31, 1997.


                                 14

<PAGE>
                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)


Results of operations - Six Months ended March 31, 1997

<TABLE>
<CAPTION>

Net Income                                    Six Months ended      % Change
                                                 March 31            from
                                              1997       1996       prior year
                                             ------     ------      ----------
                                                 (in millions)
<S>                                           <C>        <C>         <C>
Income excluding net realized gains 
  (losses) on investments                     $ 164.3    $ 100.4     63.6%
Net realized gains (losses) on investments       39.4       49.9      N.M.
                                            ---------    --------   ------
Net income                                    $ 203.7    $ 150.3      N.M.
                                              =======    =======    ======
</TABLE>



Higher net investment income and income from insurance  operations were the
main  contributors to the $63.9 million or 63.6 percent  increase in income
excluding net realized  gains  (losses) on  investments  for the six months
ended March 31, 1997 compared with the corresponding period of fiscal 1996.
The increase in investment income and income from insurance operations were
primarily  attributable  to the  inclusion of the results of Tempest in the
current period.  Tempest contributed $17.9 million to net investment income
and $61.3  million to income  excluding  net  realized  gains  (losses)  on
investments.  These  increases  were  partially  offset by an  increase  in
general and administrative expenses.



                                   15

<PAGE>
                 MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)


Results of operations - Six Months ended March 31, 1997

<TABLE>
<CAPTION>

Premiums                                      Six Months ended      % Change
                                                March 31            from 
                                              1997       1996       prior year
                                              ------     ------     ----------
                                                 (in millions)

<S>                                           <C>        <C>         <C> 
Gross premiums written:
Excess liability                              $75.1      $113.4      (33.8)%
Directors and officers liability               49.9        51.4       (3.0)
Satellite                                      41.9        47.8      (12.2)
Aviation                                       13.6        11.1       21.9
Excess property                                14.9        12.2       22.5
Financial Lines                                52.9        73.6      (28.1)
Lloyd's syndicates                             10.5         --         N.M.
Property catastrophe (Tempest)                 74.2         --         N.M.
Other                                           2.8        10.9      (74.5)
                                             ------       -----      ------ 
                                             $335.8      $320.4        4.8 %
                                             ======      ======      ======


Net premiums written:
  Excess liability                            $72.9      $109.4      (33.3)%
  Directors and officers liability             49.8        51.4       (3.0)
  Satellite                                    28.0        43.5      (35.7)
  Aviation                                     10.6         8.9       19.14
  Excess Property                              14.9        10.4       43.8
  Financial lines                              39.6        73.6      (46.2)
  Lloyd's syndicates                            6.5         --         N.M.
  Property catastrophe (Tempest)               74.2         --         N.M.
  Other                                         2.7         9.1       71.1
                                             ------       -----      ------
                                             $299.2      $306.3       (2.3) %
                                             ======      ======      ======

Net premiums earned:
  Excess liability                            $99.8      $121.5      (17.9)%
  Directors and officers liability             48.1        53.8      (10.5)
  Satellite                                    30.1        37.3      (19.3)
  Aviation                                     12.7         6.4       99.21
  Excess Property                               9.2         4.1      125.2
  Financial lines                              43.4        33.0       31.5
  Lloyd's syndicates                            6.9         --         N.M.
  Property catastrophe (Tempest)               67.1         --         N.M.
  Other                                         5.7         6.3      (10.1)
                                             ------       -----      ------ 
                                             $323.0      $262.4       23.1%
                                             ======      ======      ======

(N.M. - not meaningful)

</TABLE>
                                       16


                       MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)


Results of operations - Six Months ended March 31, 1997

Gross  written  premiums  increased by 4.8 percent  from $320.4  million to
$335.8 million despite continuing  competitive  pressures in most insurance
markets. The growth in gross premiums written is mainly attributable to the
inclusion of Tempest premiums of $74.2 million during the current six month
period.  As Tempest  was  purchased  on July 1, 1996,  there are no Tempest
premiums in the comparable  fiscal 1996 period.  Growth in excess  property
and  aviation  premiums,   as  these  lines  continue  to  penetrate  their
respective  markets,   together  with  the  participation  in  the  Lloyd's
syndicates  managed by MUL also contributed to the increase.  These factors
together  accounted for a $89.9 million increase in gross premiums written.
This increase was offset mainly by declines in excess liability,  directors
and officers liability, satellite and financial lines premiums. The decline
in excess  liability  premiums  of $38.3  million  was mainly the result of
continuing  competitive pressures in that market.  Financial lines premiums
declined  by $20.7  million in the six month  period  ended  March 31, 1997
compared  to  the  same  period  of  fiscal  1996  primarily   because  the
opportunity  to renew a large premium  amount written in the second quarter
of fiscal  1996 was not  available  in the second  quarter of fiscal  1997.
However,  this  decline was offset  somewhat by a net increase in financial
lines premiums  during the current  period.  The decline in satellite gross
premiums  written of $5.9 million was the result of reduced launch activity
in  the  six  month  period  ended  March  31,  1997   compared   with  the
corresponding  period in fiscal 1996,  where launch activity was considered
high.  The satellite market  is also  starting  to  experience  increased
competitive  pressures.  Directors  and officers  liability  still faces an
extremely  competitive  environment  with  its  corresponding  pressure  on
prices.  However,  the  effects  of multi  year  policies  and  changes  in
anniversary  dates on renewal business  positively  impacted  directors and
officers liability premiums this period.

Net premiums written decreased by 2.3 percent to $299.2 million for the six
months  ended March 31,  1997,  compared  with $306.3  million for the same
period of fiscal 1996.  The  inclusion  of Tempest  premiums in fiscal 1997
together with growth in excess property  premiums and our  participation in
the Lloyd's  syndicates  managed by MUL partially offset declines in excess
liability,  financial  lines and satellite  premiums as discussed above for
gross written premiums. A portion of the decline in net premiums written is
also a result of the  Company's  decision to purchase  reinsurance  for the
financial lines and satellite product lines.

Net premiums  earned  increased by $60.6  million or 23.1 percent to $323.0
million  for the six months  ended  March 31,  1997  compared  with  $262.4
million for the six months ended March 31, 1996. The growth in net premiums
earned was primarily  the result of the  inclusion of earned  premiums from
Tempest  for the period  which  amounted  to $67.1  million  together  with
contributions  from  financial  lines,  aviation,  excess  property and the
participation  in the Lloyd's  syndicates  managed by MUL. These  increases
were again offset somewhat by declines in excess  liability,  directors and
officers liability and satellite earned premiums.



<TABLE>
<CAPTION>

Net Investment Income                         Six Months ended      % Change
                                                 March 31            from
                                              1997       1996       prior year
                                             ------     ------      ----------
                                                 (in millions)

<S>                                           <C>        <C>         <C> 
Net investment income                         $117.8     $95.4       23.5%
                                              ======     =====       =====

</TABLE>

                                    17


                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)


Results of operations - Six Months ended March 31, 1997

The average yield earned on the investment  portfolio was approximately the
same in the six month  period  ended  March 31, 1997 as compared to the six
month  period  ended  March 31,  1996 even with the change in the asset mix
between  periods.  During the quarter ended  December 31, 1996, the Company
increased  the equity  exposure  of the  portfolio  to 20  percent  from 15
percent.  The  remainder of the  portfolio  is comprised of fixed  maturity
securities. With similar yields in each period, net investment income still
increased  by $22.4  million or 23.5  percent  in the  current  period,  as
compared with the similar  period of fiscal 1996 primarily as a result of a
larger  investable asset base due to the inclusion of the Tempest portfolio
in the current period as well as positive cash flows from operations.

<TABLE>
<CAPTION>
Net Realized Gains (Losses) on Investments                Six Months ended
                                                              March 31  
                                                         1997        1996 
                                                         ------     ------ 
                                                           (in millions)

<S>                                                      <C>        <C>  
Fixed maturities and short-term investments              $ 32.3     $ 32.4
Equity securities                                           9.5        3.0
Financial futures and option contracts                      9.2       14.4
Currency                                                  (11.6)       0.1
                                                         -------    ------
                                                         $ 39.4     $ 49.9
</TABLE>

The Company's  investment strategy takes a long-term view and the portfolio
is actively  managed to  maximize  total  return  within  certain  specific
guidelines  which  minimize  risk. The portfolio is reported at fair value.
The effect of market  movements on the  investment  portfolio will directly
impact net realized gains (losses) on investments when securities are sold.
Changes in unrealized  gains and losses,  which result from the revaluation
of securities  held, are reported as a separate  component of shareholders'
equity.


The Company uses foreign  currency forward and option contracts to minimize
the  effect of  fluctuating  foreign  currencies  on the value of  non-U.S.
dollar  holdings.  The contracts used are not designated as specific hedges
and therefore, realized and unrealized gains and losses recognized on these
contracts are recorded as a component of net realized gains (losses) in the
period in which the fluctuations occur,  together with net foreign currency
gains (losses) recognized when non-U.S. dollar securities are sold.

In the six  month  period  ended  March  31,  1997  the  fair  value of the
Company's investment portfolio was adversely impacted by a general decrease
in prices in the U.S. bond markets  resulting  from an increase in interest
rates  during  the  period.  However,  sales  proceeds  for fixed  maturity
securities  were generally  higher than their amortized cost during most of
the period which  resulted in net  realized  gains of $32.3  million  being
recognized on fixed maturities and short-term  investments  compared to net
realized gains of $32.4 million for the same period last year.

With  strong  equity  markets,  net  realized  gains  on  sales  of  equity
securities  were  $9.5  million  in the first  six  months  of fiscal  1997
compared with gains of $3.0 million in the first six months of fiscal 1996.

Net  realized  gains on  financial  futures  and option  contracts  of $9.2
million  recorded in the six months  ended  March 31,  1997 were  primarily
generated by the equity index futures contracts held, as a result of a rise
in the S&P 500 Stock  Index  during the  period.  For the six month  period
ended March 31,  1996,  the  realized  gains of $14.4  million on financial
futures and option  contracts  were generated  from U.S.  Treasury  futures
contracts and from the equity index futures  contracts  held in the 
synthetic  equity fund as a result of broad market improvements during the
period.

                                     18

                      MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)


Results of operations - Six Months ended March 31, 1997

<TABLE>
<CAPTION>

Combined Ratio                                           Six Months ended 
                                                              March 31  
                                                          1997       1996 
                                                         ------     ------ 

<S>                                                      <C>        <C>  
Loss and loss expense ratio                              66.7%      81.6%
Acquisition cost ratio                                    8.0        9.4
Administration expense ratio                             10.9        7.1
                                                        -----      -----
Combined ratio                                           85.6%      98.1%
                                                        =====      =====
</TABLE>


For the six months  ended March 31, 1997,  the loss and loss expense  ratio
was 66.7  percent  compared to 81.6  percent for the six months ended March
31, 1996.  The ratio for the current period is impacted by the inclusion of
the results of Tempest.  Property  catastrophe loss experience is generally
characterized  by low frequency but high severity  short-tail  claims which
may result in significant  volatility in results. For the current six month
period,  Tempest's loss and loss expense ratio was 11.2 percent.  Excluding
Tempest,  the loss and loss  expense  ratio  would have been 81.0  percent.
Several  aspects of the Company's  operations,  including the low frequency
and high  severity of losses in the high excess  layers in certain lines of
business  in  which  the  Company   provides   insurance  and  reinsurance,
complicate  the  actuarial  reserving  techniques  utilized by the Company.
Management believes, however, that the Company's reserves for unpaid losses
and loss expenses,  including those arising from breast implant litigation,
are  adequate  to cover  the  ultimate  cost of  losses  and loss  expenses
incurred  through March 31, 1997.  Since such  provisions  are  necessarily
based on estimates,  future  developments may result in ultimate losses and
loss expenses  significantly greater or less than such amounts (see "Breast
Implant Litigation").


While  acquisition  costs increased by $1.4 million during the period,  the
acquisition  cost ratio actually  decreased from 9.4 percent to 8.0 percent
in the  current  period  compared  to the same  period of  fiscal  1996 due
primarily to the  continuing  change in the mix of business  written by the
Company.  Administrative expenses increased by $16.4 million in the current
period  compared  to the six  month  period  ended  March 31,  1996.  These
additional  expenses are primarily due to the increased cost base resulting
from the strategic  diversification by the Company over the past two years,
including  the recent  acquisitions  of  Tempest, Methuen and ACE London, 
which account for $7.8 million of the increase,  as well as the  development
of the new insurance lines and  products.  In  addition,  during the period,
as a result of the increase in the market  value of the  Company's  stock, 
the Company  again recorded expenses related to stock appreciation rights.
However, during the period,  all remaining stock  appreciation  rights were
exercised in return for options and cash and/or  shares of the Company.  In 
addition,  certain stock  appreciation  rights  were  forfeited  in return 
for cash during the period.  Total  expenses  incurred in the six month 
period ended March 31, 1997 relating to these transactions  amounted to 
$5.5 million compared with $3.1 million for the six month  period ended 
March 31, 1996.  There were no stock appreciation rights outstanding at 
March 31, 1997.
                                       
                                    19

<PAGE>
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)



LIQUIDITY AND CAPITAL RESOURCES

As a holding  company,  ACE's assets consist  primarily of the stock of its
subsidiaries  as well as  other  investments.  In  addition  to  investment
income,  its cash flows depend primarily on dividends or other  statutorily
permissible  payments  from its  Bermuda-based  insurance  and  reinsurance
subsidiaries  (the  "Bermuda  subsidiaries").  There are currently no legal
restrictions  on the payment of  dividends  from  retained  earnings by the
Bermuda   subsidiaries  as  the  minimum   statutory  capital  and  surplus
requirements  are  satisfied by the share  capital and  additional  paid-in
capital  of each of the  Bermuda  subsidiaries.  However,  the  payment  of
dividends or other  statutorily  permissible  distributions  by the Bermuda
subsidiaries is subject to the need to maintain  shareholder's  equity at a
level  adequate  to  support  the  levels  of  insurance  and   reinsurance
operations.

The  Company's  consolidated  sources  of funds  consist  primarily  of net
premiums written, investment income, and proceeds from sales and maturities
of investments.  Funds are used primarily to pay claims, operating expenses
and dividends and for the purchase of investments.

For the six months ended March 31, 1997,  the  Company's  consolidated  net
cash flow from  operating  activities  was $216.7  million,  compared  with
$313.2  million  for the six months  ended March 31,  1996.  Cash flows are
affected by claims  payments,  which due to the nature of the insurance and
reinsurance  coverage  provided by the  Company,  may  comprise  large loss
payments  on a  limited  number  of  claims  and  can  therefore  fluctuate
significantly. The irregular timing of these large loss payments, for which
the source of cash can be from operations,  available credit  facilities or
routine sales of investments can create  significant  variations in cash
flow from operations between periods. For the six month periods ended March
31,  1997 and  1996,  loss and loss  expense  payments  amounted  to $125.6
million and $40.6 million respectively.  However,  positive cash flows from
operating  activities as well as the reinvestment of funds generated by the
portfolio  did increase the level of  investable  assets during the period.
This increase was offset by unrealized depreciation in the portfolio due to
the  general  decline of both fixed  income and equity  markets  during the
period as well as the outflow of funds with respect to the Company's  share
repurchase program. Total loss and loss expense payments amounted to $101.4
million,  $73.1 million and $126.6  million in fiscal years 1996,  1995 and
1994, respectively.

The Company's investment portfolio is structured to provide a high level of
liquidity to meet insurance related or other obligations.  The consolidated
investment  portfolio is  externally  managed by  independent  professional
investment  managers  and is  invested  in high  quality  investment  grade
marketable fixed income and equity securities,  the majority of which trade
in active,  liquid  markets.  The Company  believes that its cash balances,
cash flow from  operations,  routine sales of investments and the liquidity
provided under its committed line of credit  (discussed below) are adequate
to allow the Company to pay claims within the time periods required under 
its policies.

The Company has a $50 million  committed  unsecured line of credit provided
by a syndicate of six major  international  banks,  led by Morgan  Guaranty
Trust Company of New York ("Morgan"). In accordance with the Company's cash
management  strategy,  this facility is utilized when it is determined that
borrowing on a short-term basis is advantageous to the Company. The line of
credit agreement requires the Company to maintain consolidated tangible net
worth of not less than $1.25  billion.  There were no  draw-downs  from the
line of credit during the six months ended March 31, 1997 and there were no
outstanding  borrowings at March 31, 1997. The syndicate of banks have also
provided up to (pound)70.3 million  (approximately $115 million) for a five
year,  collateralized letter of credit ("LOC"),  which is primarily used to
provide  funds at  Lloyd's  to  support  underwriting  capacity  on Lloyd's
syndicates in which the Company participates.  Certain assets, amounting to
115 percent of the value of the LOC,  have been pledged as  collateral  for
the LOC. Morgan has served as the issuing bank for the letter of credit.


                                   20


                   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)



LIQUIDITY AND CAPITAL RESOURCES (continued)

The Board of Directors has authorized  the repurchase  from time to time of
the  Company's   Ordinary  Shares  in  open  market  and  private  purchase
transactions.  On February 7, 1997,  the Board of Directors  terminated the
then existing share repurchase  program and authorized a new program for up
to $100.0 million of the Company's  Ordinary Shares.  During the six months
ended March 31, 1997, the Company  repurchased  1,504,000  Ordinary  Shares
under share repurchase  programs for an aggregate cost of $89.4 million. As
at March 31, 1997,  approximately  $69.0 million of the Board authorization
had not been utilized. During the period April 1, 1997 through May 8, 1997,
the Company  repurchased an additional  998,500  Ordinary  Shares under the
share  repurchase  program for an aggregate cost of $61.0 million,  leaving
approximately $8.0 million of the February 7, 1997 Board  authorization not
utilized.  On May 9, 1997,  the Board of Directors  terminated the existing
share  repurchase  program  and  authorized  a new program for up to $300.0
million of the Company's Ordinary Shares.

On October 18, 1996,  January 17, 1997 and April 18, 1997, the Company paid
quarterly  dividends  of 18 cents  per share to  shareholders  of record on
September  30, 1996,  December 29, 1996 and March 31, 1997.  On May 9, 1997
the Board of Directors  declared a quarterly dividend of 22 cents per share
payable on July 18, 1997 to  shareholders  of record on June 30, 1997.  The
declaration  and payment of future  dividends is at the  discretion  of the
Board of  Directors  and will be dependent  upon the profits and  financial
requirements of the Company and other factors, including legal restrictions
on the  payment  of  dividends  and  such  other  factors  as the  Board of
Directors deems relevant.

Fully  diluted  net asset  value per  share was  $40.06 at March 31,  1997,
compared with $38.31 at September 30, 1996.

<PAGE>
Changes in shareholders'  equity during the six months ended March 31, 1997
were (in millions):

       Balance at September 30, 1996                        $ 2,244

       Net Income for period                                    204
       Repurchase of Ordinary Shares                            (89)
       Change in net unrealized appreciation 
         (depreciation) on investments                          (70)
       Dividends declared                                       (21)
       Other                                                      4
                                                           --------- 
       Balance at March 31, 1997                            $ 2,272
                                                            =======

The Company  maintains loss reserves for the  estimated  unpaid  ultimate
liability for losses and loss expenses  under the terms of its policies and
agreements.  The  ultimate  liability  is  estimated  using  actuarial  and
statistical projections. The reserve for unpaid losses and loss expenses of
$1.9  billion at March 31,  1997,  includes  $956  million of case and loss
expense  reserves.  While the Company  believes that its reserve for unpaid
losses and loss expenses at March 31, 1997 is adequate, future developments
may result in ultimate  losses and loss expenses  significantly  greater or
less than the reserve  provided.  A number of the  Company's  insureds have
given notice of claims  relating to breast  implants or  components  or raw
material  thereof that had been produced and/or sold by such insureds.  The
Company does not have adequate  data upon which to  anticipate  any funding
schedule  for the  payment of these  liabilities,  and it expects  that the
amount of time required to determine  the  financial  impact of the options
selected by claimants may extend well into 1997 and beyond. Payments may be
accelerated for some policyholders in 1997 as a result  of  settlement  of 
opt-out  cases  and as  additional payments  are  required  to  fund   
Settlement  II  (see "Breast Implant Litigation").

The Company's financial condition,  results of operations and cash flow are
influenced  by both  internal  and  external  forces.  Claims  settlements,
premium levels and investment  returns may be impacted by changing rates of
inflation and other economic conditions.  In many cases or in certain lines
of business written by the Company, significant periods of time, ranging up
to several years or more,  may elapse  between the occurrence of an insured
loss,  the  reporting of the loss to the Company and the  settlement of the
Company's  liability  for  that  loss.  The  liquidity  of  its  investment
portfolio,  cash flows and the line of credit are, in management's opinion,
adequate to meet the Company's expected cash requirements.

                                 21

               MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)


Breast Implant Litigation

A number of the Company's  insureds have given notice of claims relating to
breast  implants  or  components  or raw  material  thereof  that  had been
produced and/or sold by such insureds.  Lawsuits,  including class actions,
involving thousands of implant recipients have been filed in both state and
federal courts throughout the United States. Most of the federal cases have
been  consolidated  pursuant  to the  rules  for  Multidistrict  Litigation
("MDL") to a Federal District Court in Alabama.


On  April  1,  1994  the  judge  presiding  over  the MDL  proceeding  gave
preliminary  approval to a global  settlement  agreement in the approximate
amount of $4.2 billion and conditional  certification to a settlement class
("Global I").

On May 15, 1995, the Dow Corning Corporation,  a significant participant in
the Global I settlement,  filed for protection under Chapter 11 of the U.S.
Bankruptcy Code.

As of June 1, 1995, over 440,000  registrations were received by the Global
I  Claims  Administrator.  Approximately  248,500  of these  were  filed by
domestic class members by the September 16, 1994 deadline for making claims
under the Current  Disease  Compensation  Program.  Based on an analysis of
about  3,000 of these  registrations,  the  judge  concluded  that a severe
racheting (or reduction) of the  settlement  amounts shown in the notice of
settlement  would occur if current claims were evaluated under the existing
criteria  and  if  funding  of the  Current  Disease  Compensation  Program
remained at the $1.2 billion level.

Because of the anticipated racheting of benefit amounts and the defendants'
right to withdraw under the Global I settlement, the judge entered an order
on October 9, 1995  declaring that class members had new opt-out rights and
that in general  class  members  and their  attorneys  should not expect to
receive any benefits under Global I.

On October 1, 1995, negotiators for three of the major defendants agreed on
the essential elements of a revised individual settlement plan for domestic
class  members  with at least one implant  from any of those  manufacturers
("Settlement II"). In general,  under Settlement II, the amounts payable to
individual participants,  and the manufacturers'  obligations to make those
payments,  would not be affected by the number of class members electing to
opt out from the new plan.  Also,  in general,  the compensation would be
fixed  rather  than  subject  to  potential  further  racheting,   and  the
manufacturers  would not have a right to walk away because of the amount of
claims payable.  Finally,  each settling defendant agreed to be responsible
only  for  cases  in  which  its  implant  was  identified,  and  not for a
percentage of all cases.

Participants  with implants from one or more of those three  defendants who
had submitted timely claims under Global I would have two options.

Option One: An amount based on disease  criteria and severity levels in the
Global  I  settlement   ranging   from   $10,000  to   $100,000.   Although
substantially less than the amounts shown in the initial notices for Global
I settlement,  they are greater for many  claimants  than the amounts that,
after racheting, would have been offered under Global I and are not subject
to a "walkaway" by defendants because of such opt-outs.

Option Two: A  potentially  higher  benefit  based on having or  developing
during a  15-year  period  certain  diseases  that  meet  more  restrictive
criteria.  The compensation  range for persons qualifying under this option
is from $75,000 to $250,000.  Qualifying  claimants  would also be eligible
for an advance payment of $1,000 under certain  circumstances.  In general,
the maximum total obligation under this 15-year program allocated among the
three defendants plus the additional  defendants  referred to below is $755
million.

Each Current Claimant,  regardless of the option selected, would be paid an
advance  payment  of $5,000 and would also be  eligible  for an  additional
payment of $3,000 to defray the costs of  explantation  during that 15-year
period  should the person  choose to do so without  regard to the status of
any appeals. Current Claimants would be given an extended period of time to
identify  manufacturers  of their implants,  to correct any deficiencies in
the  documentation  supporting their prior claims or to provide  additional
support for claims under the more restrictive criteria.

                                   22

                      MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)



Breast Implant Litigation (continued)

By  November  13,  1995,  Settlement  II was  approved  by the three  major
defendants. In addition, two other defendants became part of Settlement II,
although   certain  of  their  settlement  terms  are  different  and  more
restricted than the plan offered by the original three defendants.

On December 22, 1995,  the judge  approved  Settlement II and the materials
for giving notice to claimants although an appeal concerning  Settlement II
is pending with the Eleventh Circuit Court of Appeals. In mid-January 1996,
the  three  major  defendants  each  made a payment  of $125  million  to a
court-established  fund as an initial reserve for payments to be made under
Settlement II. The Claims Administrator continues to send out notifications
of  status  and  advance  payments  to  claimants  who  submitted   implant
manufacturer  proof.  Although  Option One  closed on  December  16,  1996,
information on the estimated  total cost of Settlement II and the number of
opt-outs is not presently available.

Although  the Company has  underwritten  the  coverage  for a number of the
defendant companies including four of the companies involved in the revised
Settlement  II described  above,  the Company  anticipates that insurance
coverage  issued  prior to the time the  Company  issued  policies  will be
available  for a portion of the  defendants'  liability.  In addition,  the
Company's  policies  only apply  when the  underlying  liability  insurance
policies or per occurrence retentions are exhausted.

Declaratory  judgment lawsuits,  involving four of the Company's  insureds,
have been filed  seeking  guidance  on the  appropriate  trigger  for their
insurance  coverage.  None of the  insureds  have named the Company in such
lawsuits,  although other insurers and third parties have sought to involve
the  Company  in those  lawsuits.  To date,  one court has stayed a lawsuit
against the Company by other insurers; two courts have dismissed actions by
other  insurers  against  the  Company.  Another  court in Texas  has ruled
against the Company's arguments that the court should dismiss the claims by
other  insurers and certain  doctors  attempting  to bring the Company into
coverage  litigation  there. On appeal in the Texas lawsuit,  the appellate
court  affirmed  the lower  court's  order  refusing  to dismiss the claims
against the Company; further appellate review in the Texas Supreme Court is
pending.  In addition,  further efforts are contemplated to stay or dismiss
the doctor's claims against the Company in the Texas lawsuit.

At June 30, 1994, the Company increased its then existing reserves relating
to breast  implant  claims.  Although the reserve  increase  was  partially
satisfied by an allocation from existing IBNR, it also required an increase
in the Company's  total reserve for unpaid losses and loss expenses at June
30, 1994 of $200 million. The increase in reserves was based on information
made available in conjunction with Global I (including information relating
to opt-outs) and information made available from the Company's insureds and
was predicated  upon an allocation  between  coverage  provided  before and
after the end of 1985 (when the Company commenced underwriting operations).
No additional  reserves  relating to breast  implant claims have been added
since June 30, 1994.

The Company  continually  evaluates  its  reserves  in light of  developing
information and in light of discussions and negotiations with its insureds.
In August 1996,  the Company  settled with one of its insureds for a sum of
money to be paid out over a number of years.  The first payment was made in
December 1996. The settlement is consistent with the Company's  belief that
its reserves  are  adequate.  In April 1997,  the Company made a payment to
another  policyholder  in the  amount of $100  million.  Additional  limits
remain for this  insured.  This payment was expected by the Company and was
included in previous reserves.  Significant uncertainties continue to exist
with  regard to the  ultimate  outcome  and cost of  Settlement  II and the
number and value of the opt-out claims. While the Company is unable at this
time to determine whether additional reserves,  which could have a material
adverse effect upon the financial condition, results of operations and cash
flows of the Company,  may be necessary in the future, the Company believes
that its  reserves  for unpaid  losses and loss  expenses  including  those
arising from breast implant claims are adequate as at March 31, 1997.

                                     23       

                 MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            RESULTS OF OPERATIONS AND FINANCIAL CONDITION (continued)


New Accounting Pronouncements

In February 1997, the Financial  Accounting  Standard Board ("FASB") issued
Statement of Financial  Accounting  Standards  No. 128 "Earnings per Share"
("FAS 128"),  effective for financial  statements issued for periods ending
after December 15, 1997. This statement establishes standards for computing
and presenting  earnings per share ("EPS").  This Statement  simplifies the
standards  for  computing  EPS  previously  found in APB  Opinion  No.  15,
Earnings  per  Share,  and  makes  them  comparable  to  international  EPS
standards.  It replaces the presentation of primary EPS with a presentation
of basic EPS. It also requires dual  presentation  of basic and diluted EPS
on the face of the income  statement for all entities with complex  capital
structures,  which the  Company  is  considered  to have,  and  requires  a
reconciliation   of  the  numerator  and   denominator  of  the  basic  EPS
computation   to  the  numerator  and   denominator   of  the  diluted  EPS
computation.  This Statement  requires  restatement of all prior-period EPS
data presented.  The Company  anticipates  presenting its EPS in compliance
with the dual presentation  standards mandated by the Statement at 
December 31, 1997.

The Company has calculated basic and diluted EPS, as defined in FAS 128 and
interpreted by the Company based on information  currently  available,  and
has determined that such amount do not differ  materially from primary EPS,
which is reflected in the Company's statement of operations,  for the years
presented.


                                    24


<PAGE>
                              ACE LIMITED

                        PART II - OTHER INFORMATION



ITEM 5.  OTHER INFORMATION
- --------------------------

1) On May 9, 1997 the  Company  declared  a divided  of $0.22 per  Ordinary
   Share payable on July 18, 1997 to shareholders of record on June 30, 1997.

2) The Board of Directors has authorized  the repurchase  from time to time
   of the  Company's  Ordinary  Shares in open  market  and  private  purchase
   transactions.  On May 9, 1997,  the Board of Directors  terminated the then
   existing  share  repurchase  program and authorized a new program for up to
   $300.0 million of the Company's Ordinary Shares.


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

a)   Exhibit 10.28 - Third Amendment to Equity Linked Incentive Plan 
                     Stock Appreciation Rights Plan
     Exhibit 11.1 - Statement regarding computation of earnings per Share.
     Exhibit 27.1 - Financial Data Schedule

b)   There were no reports on Form 8-K filed during the quarter.


                                   25

<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.



                                            ACE LIMITED
                                  --------------------------------------







May 13, 1997                              Brian Duperreault
                                  --------------------------------------
                                      Chairman, President and Chief
                                          Executive Officer







May 13, 1997                             Christopher Z. Marshall
                                  --------------------------------------
                                    Executive Vice President and Chief
                                            Financial Officer


                                 26

<PAGE>
EXHIBIT INDEX
- --------------


Exhibit
Number         Description                                      Numbered Page
- --------       ------------                                    -------------

10.28          Third Amendment to Equity Linked Incentive
                 Plan Stock Appreciation Rights Plan               28

11.1           Computation of earnings per share                   31

27.1           Financial Data Schedule                             32



                                    27

<PAGE>

<PAGE>

                         THIRD AMENDMENT TO
                   EQUITY LINKED INCENTIVE PLAN
                  STOCK APPRECIATION RIGHTS PLAN

     WHEREAS, ACE Limited (the "Company") maintains the Equity
Linked Incentive Plan - Stock Appreciation Rights Plan (the
"Plan"); and

     WHEREAS, the Company desires to amend the Plan;

     NOW, THEREFORE, IT IS RESOLVED that, by virtue and in
exercise of the power reserved to the Company, and the
Compensation Committee of the Board of Directors of the Company
(the "Committee"), under Paragraph XVIII of the Plan, the Plan is
hereby amended in the following particulars:

     1.  By adding the following to the end of Paragraph X as a part
thereof:

     "Notwithstanding the foregoing provisions of this Paragraph
     X, the Committee may permit Options, including Replacement
     Options, awarded under the Plan to be transferred to or for
     the benefit of the participant's family (including, without
     limitation, to a trust for the benefit of a participant's
     family) subject to such limits as the Committee may
     establish.  In no event shall an Incentive Stock Option be
     transferable to the extent that such transferability would
     violate the requirements applicable to such Option under
     section 422 of the Internal Revenue Code of 1986, as
     amended."

     2.  By adding the following new Paragraph XIII-A after
Paragraph XIII:

     "XIII-A.  AWARD OF REPLACEMENT OPTIONS

     The Committee may, in its discretion, modify any Right
     outstanding as of March 31, 1997 to provide that in lieu of
     continuing to hold the Right, a participant may elect to
     exercise the Right and be awarded replacement options
     covering the same number of shares of Company stock as are
     covered by the Right being exercised, with a per-share
     exercise price equal to the value of the Company's stock on
     March 31, 1997 (the "Replacement Options"), subject to the
     following:

     (i)  If a Replacement Option elects to have the Rights
          replaced with Replacement Options, the Rights will
          become fully vested and automatically exercised as of
          March 31, 1997.
     
                                   28
<PAGE>
     (ii) A Replacement Option will become exercisable on the
          same date or dates that the Rights would have become or
          did become exercisable, in accordance with the vesting
          schedule applicable to the Rights being exercised, as
          in effect immediately prior to March 31, 1997.

    (iii) A Replacement Option will expire on the second
          anniversary of the Expiration Date applicable to
          the related Rights being exercised, as in effect
          immediately prior to March 31, 1997.

     (iv) While a Replacement Option is outstanding, the
          participant will be entitled to dividend awards equal
          to the number of shares of Company stock subject to the
          Replacement Option multiplied by the amount of any
          dividend per ordinary share declared in the sole
          discretion of the Board of Directors of the Company,
          without regard to whether the Replacement Option is
          fully vested; such dividend awards to be paid in cash
          to the participant on the same date that ordinary share
          dividends are paid.  However, the Committee, in its
          discretion, may permit a participant to elect receipt
          of additional options in lieu of receipt of dividend
          equivalents.

     (v)  A participant electing to exercise a Right and be
          awarded a Replacement Option may, at the time such
          election is made (the "Election Date"), also elect to
          receive settlement of the Right in cash or shares of
          Company stock.

     (vi) A participant who is subject to United States taxation
          and who elects to receive settlement of his Rights in
          cash shall receive such settlement on the Expiration
          Date of the Rights which would have applied but for his
          election to exercise the Rights and be awarded
          Replacement Options; provided however, that on the
          Election Date, the participant may instead elect to
          receive such settlement (a) as of the date of his
          termination of employment or termination of service as
          a director (regardless of whether such date is earlier
          or later than the Expiration Date), or (b) as of a date
          after the Expiration Date.

    (vii) A participant who is not subject to United States
          taxation and who elects to receive settlement of his
          Rights in cash shall receive such settlement on (or as
          soon as practicable after) March 31, 1997; provided
          however, that on the Election Date, the participant may
          instead elect to receive such settlement as of a date
          after March 31, 1997.

   (viii) If settlement in cash is payable as of a date other
          than March 31, 1997, the amount of cash settlement
          determined as of March 31, 1997 will have investment
          returns elected by the participant, subject to the
          choices similar to those available under the Company's
          retirement plans.

                                      29


<PAGE>
     (ix) A participant electing to receive settlement of his
          Rights in shares of Company stock shall have the cash
          amount converted to shares (or share units, as
          applicable) based on a per-share price of the stock as
          of March 31, 1997 which is discounted 15% from market
          value.  The participant will be required to hold the
          shares until the Expiration Date of the Rights being
          replaced, during which period the participant will be
          fully vested in the shares, though not permitted to
          sell the shares.

     (x)  A participant electing settlement of his Rights in
          shares of Company stock may defer receipt of such
          shares, subject to the same rules applicable to
          deferred receipt of cash settlement.  Any dividends
          payable with respect to stock the receipt of which has
          been deferred by the participant will be deemed to be
          reinvested in additional shares of Company stock during
          the period of deferral, based on 100% of market value
          of the shares at the time the dividends are paid."



                                 30


<PAGE>



EXHIBIT - 11.1

<TABLE>
<CAPTION>

                                               ACE LIMITED AND SUBSIDIARIES
                                             COMPUTATION OF EARNINGS PER SHARE



                                                                   Three Months Ended               Six Months Ended
                                                                        March 31                        March 31
                                                                   1997           1996             1997           1996
                                                                 --------       --------         --------       ------
                                                                        (in thousands, except per share amounts)

<S>                                                      <C>                <C>             <C>           <C>
Earnings per share - Primary

Weighted average shares outstanding                          57,332,309       46,105,114      57,885,112   46,107,816
Average stock options outstanding (net of repurchased
   shares under the treasury stock method)                      780,130          354,507         715,786      354,507
                                                           ------------     ------------    ------------ ------------

Weighted average shares and share equivalents
outstanding                                                  58,112,439       46,459,621      58,600,898   46,462,323
                                                             ==========       ==========      ==========   ==========

Net income                                                 $     77,949      $    56,803      $  203,690  $   150,339
                                                           ============      ===========      ==========  ===========

Earnings per share                                         $       1.34       $     1.22      $     3.48  $      3.24
                                                           ============      ===========      ==========  ===========

Earnings per share - Assuming full dilution

Weighted average shares outstanding                          57,332,309       46,105,114      57,885,112   46,107,816
Average stock options outstanding (net of repurchased
shares under the treasury stock method)                         841,623          363,585         841,623      363,585
                                                          -------------     ------------    ------------ ------------

Weighted average shares and share equivalents
outstanding                                                  58,173,932       46,468,699      58,726,735   46,471,401
                                                             ==========       ==========      ==========   ==========

Net income                                               $       77,949     $     56,803    $    203,690  $   150,339
                                                         ==============     ============    ============  ===========

Earnings per share                                       $         1.34     $       1.22    $       3.47  $      3.24
                                                      ================    ==============    ============  ===========
</TABLE>

                                                        31



<TABLE> <S> <C>

<ARTICLE> 7
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          MAR-31-1997
<PERIOD-END>                               SEP-30-1997
<DEBT-HELD-FOR-SALE>                         3,264,759
<DEBT-CARRYING-VALUE>                                0
<DEBT-MARKET-VALUE>                                  0
<EQUITIES>                                     472,445
<MORTGAGE>                                           0
<REAL-ESTATE>                                        0
<TOTAL-INVEST>                               4,121,099
<CASH>                                          87,581
<RECOVER-REINSURE>                                   0
<DEFERRED-ACQUISITION>                          31,227
<TOTAL-ASSETS>                               4,713,291
<POLICY-LOSSES>                              1,925,011
<UNEARNED-PREMIUMS>                            382,973
<POLICY-OTHER>                                  36,192
<POLICY-HOLDER-FUNDS>                                0
<NOTES-PAYABLE>                                      0
                                0
                                          0
<COMMON>                                         7,100
<OTHER-SE>                                   2,264,948
<TOTAL-LIABILITY-AND-EQUITY>                 4,713,291
                                     323,041
<INVESTMENT-INCOME>                            117,832
<INVESTMENT-GAINS>                              39,384
<OTHER-INCOME>                                       0
<BENEFITS>                                     215,440
<UNDERWRITING-AMORTIZATION>                     26,016
<UNDERWRITING-OTHER>                                 0
<INCOME-PRETAX>                                203,690
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            203,690
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   203,690
<EPS-PRIMARY>                                     3.48
<EPS-DILUTED>                                     3.47
<RESERVE-OPEN>                                       0
<PROVISION-CURRENT>                                  0
<PROVISION-PRIOR>                                    0
<PAYMENTS-CURRENT>                                   0
<PAYMENTS-PRIOR>                                     0
<RESERVE-CLOSE>                                      0
<CUMULATIVE-DEFICIENCY>                              0
        

                              

</TABLE>


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