EVEREST REINSURANCE HOLDINGS INC
10-Q, 1998-11-09
ACCIDENT & HEALTH INSURANCE
Previous: LIFE & ANNUITY TRUST, 485BPOS, 1998-11-09
Next: CATALYST INTERNATIONAL INC, 4, 1998-11-09



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549

                                    FORM 10-Q

                   QUARTERLY REPORT UNDER SECTION 13 OR 15(D)

                     OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarter ended:                                  Commission File Number:
  SEPTEMBER 30, 1998                                            1-13816
- ----------------------                                  ----------------------- 

                       EVEREST REINSURANCE HOLDINGS, INC.
             ------------------------------------------------------ 
             (Exact name of Registrant as specified in its charter)




        DELAWARE                                            22-3263609
- ------------------------                           ---------------------------- 
(State or other juris-                             (IRS Employer Identification
diction of incorporation                              Number)
    or organization)

                            WESTGATE CORPORATE CENTER
                      LIBERTY CORNER, NEW JERSEY 07938-0830
                      -------------------------------------

                                 (908) 604-3000
                      -------------------------------------

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 the  filing
requirements for at least the past 90 days.

                           YES    X                  NO
                                 ---                     ---

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date:


                                                   Number of Shares Outstanding
                  Class                                at November  5, 1998
                  -----                            ----------------------------

COMMON STOCK,      $.01 PAR VALUE                           50,072,410


<PAGE>



                       EVEREST REINSURANCE HOLDINGS, INC.

                               INDEX TO FORM 10-Q

                                     PART I

                              FINANCIAL INFORMATION
                              ---------------------


                                                                          PAGE
                                                                          ----
ITEM 1.  FINANCIAL STATEMENTS
         --------------------

         Consolidated Balance Sheets at September 30, 
          1998  (unaudited) and December 31, 1997                            3

         Consolidated Statements of Operations for the 
          three months and nine months ended September 30, 
          1998 and 1997 (unaudited)                                          4

         Consolidated Statements of Changes in Stockholders' 
          Equity for the three months and nine months ended  
          September 30, 1998 and 1997 (unaudited)                            5

         Consolidated Statements of Cash Flows for the three 
          months and nine months ended September 30, 1998 and 
          1997 (unaudited)                                                   6

         Notes to Consolidated Interim Financial Statements                  7

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
         -------------------------------------------------
         CONDITION AND RESULTS OF OPERATIONS                                13
         -----------------------------------


                                     PART II

                                OTHER INFORMATION
                                -----------------

ITEM 1.  LEGAL PROCEEDINGS                                                  21
         -----------------

ITEM 2.  CHANGES IN SECURITIES                                              21
         ---------------------

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES                                  None
         -------------------------------

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS              None
         ---------------------------------------------------

ITEM 5.  OTHER INFORMATION                                                None
         -----------------

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K                                   21
         --------------------------------


<PAGE>

Part I - Item 1

                       EVEREST REINSURANCE HOLDINGS, INC.
                           CONSOLIDATED BALANCE SHEETS
               (Dollars in thousands, except par value per share)

<TABLE>
<CAPTION>

                                    September 30,           December 31,
                                    --------------         -------------
ASSETS:                                  1998                   1997    
                                    --------------         -------------
                                     (unaudited)
<S>                                 <C>                    <C>

Fixed maturities - available
 for sale, at market value
 (amortized cost: 1998, 
 $3,830,366; 1997, $3,658,370)      $    4,114,027         $   3,866,860
Equity securities, at market 
 value (cost: 1998, $123,339; 
 1997, $120,510)                           154,272               158,784
Short-term investments                     103,128                75,244
Other invested assets                        5,215                10,848
Cash                                        73,545                51,578
                                    --------------         -------------
Total investments and cash               4,450,187             4,163,314

Accrued investment income                   62,595                60,424
Premiums receivable                        305,033               256,191
Reinsurance receivables                    640,426               692,473
Funds held by reinsureds                   194,708               186,454
Deferred acquisition costs                  78,666                82,332
Prepaid reinsurance premiums                 7,691                 8,980
Deferred tax asset                          54,217                74,434
Other assets                                18,387                13,418
                                    --------------         -------------
TOTAL ASSETS                        $    5,811,910         $   5,538,020
                                    ==============         =============

LIABILITIES:
Reserve for losses and 
 adjustment expenses                $    3,491,659         $   3,437,818
Unearned premium reserve                   320,107               337,383
Funds held under  
 reinsurance treaties                      202,310               190,639
Losses in the course of 
 payment                                    81,338                55,969
Contingent commissions                     104,298               100,027
Other net payable to 
 reinsurers                                 12,790                13,231
Current federal income  
 taxes                                       7,708                13,567
Other liabilities                          133,149                81,903
                                    --------------         -------------
      Total liabilities                  4,353,359             4,230,537
                                    --------------         -------------


STOCKHOLDERS' EQUITY:
Preferred stock, par 
 value: $0.01; 50 million 
 shares authorized;
 no shares issued and 
 outstanding                                   -                     -
Common stock, par value:  
 $0.01; 200 million shares 
 authorized; 50.9 million 
 shares issued in 1998 and 
 50.8 million shares issued 
 in 1997                                       509                   508
Additional paid-in capital                 390,544               389,876
Unearned compensation                         (285)                 (514)
Accumulated other  
 comprehensive income, net 
 of deferred income taxes                  192,820               152,319
Retained earnings                          891,278               773,380
Treasury stock, at cost; 
 0.6 million shares in 
 1998 and 0.3 million
 shares in 1997                            (16,315)               (8,086)
                                    --------------         -------------
      Total stockholders' 
       equity                            1,458,551             1,307,483
                                    --------------         -------------
TOTAL LIABILITIES AND 
 STOCKHOLDERS' EQUITY               $    5,811,910         $   5,538,020
                                    ==============         =============

</TABLE>

The accompanying  notes  are  an  integral  part  of  the consolidated financial
statements.

                                       3
<PAGE>
                              EVEREST REINSURANCE HOLDINGS, INC.
                            CONSOLIDATED STATEMENTS OF OPERATIONS
                       (Dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>


                                 Three Months Ended                  Nine Months Ended
                                    September 30,                      September 30,
                            -----------------------------      -----------------------------
                               1998              1997              1998             1997
                            ------------      -----------      ------------     ------------
                                                       (unaudited)
<S>                         <C>               <C>              <C>              <C>

REVENUES:
Premiums earned             $    265,241      $   271,520      $    771,303     $    749,478
Net investment income             60,667           57,917           183,205          169,327
Net realized capital 
 gain                                989            2,722             3,495           15,933
Other income/(loss)                  468             (430)            2,663            3,577
                            ------------      -----------      ------------     ------------
Total revenues                   327,365          331,729           960,666          938,315
                            ------------      -----------      ------------     ------------

CLAIMS AND EXPENSES:
Incurred loss and loss 
 adjustment expenses             189,904          204,234           564,048          551,266
Commission, brokerage, 
 taxes and fees                   71,815           64,061           197,720          191,951
Other underwriting 
 expenses                         12,014           12,616            36,231           37,717
                            ------------      -----------      ------------     ------------
Total claims and 
 expenses                        273,733          280,911           797,999          780,934
                            ------------      -----------      ------------     ------------

INCOME BEFORE TAXES               53,632           50,818           162,667          157,381

Income tax                        11,506           12,386            37,196           40,147
                            ------------      -----------      ------------     ------------

NET INCOME                  $     42,126      $    38,432      $    125,471     $    117,234
                            ============      ===========      ============     ============


Other comprehensive 
 income, net of tax               27,094           45,112            40,501           50,153
                            ------------      -----------      ------------     ------------

COMPREHENSIVE INCOME        $     69,220      $    83,544      $    165,972     $    167,387
                            ============      ===========      ============     ============


PER SHARE DATA:
 Average shares 
  outstanding (000's)             50,465           50,466            50,475           50,475
 Net income per 
  common share - basic      $       0.83      $      0.76      $       2.49     $       2.32
                            ============      ===========      ============     ============


 Average diluted 
  shares outstanding 
  (000's)                         50,748           50,791            50,782           50,751
 Net income per 
  common share - 
  diluted                   $       0.83      $      0.76      $       2.47     $       2.31
                            ============      ===========      ============     ============

</TABLE>


The accompanying notes  are  an  integral  part  of  the  consolidated financial
statements.

                                       4
<PAGE>
                         EVEREST REINSURANCE HOLDINGS, INC.
                         CONSOLIDATED STATEMENTS OF CHANGES
                               IN STOCKHOLDERS' EQUITY
                  (Dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>


                             Three Months Ended               Nine Months Ended
                                September 30,                   September 30,
                         ----------------------------     ---------------------------
                             1998            1997            1998            1997
                         ------------    ------------     -----------    ------------
                                                  (unaudited)
<S>                      <C>             <C>              <C>            <C>

COMMON STOCK (shares 
 outstanding):
Balance, beginning 
 of period                 50,477,228      50,465,552      50,479,271      50,490,273
Issued during the 
 period                        30,436          17,400          34,436          21,200
Treasury stock 
 acquired during 
 period                      (221,200)         (6,400)       (229,660)        (36,396)
Treasury stock 
 reissued during 
 period                         1,040           1,125           3,457           2,600
                         ------------    ------------     -----------    ------------
Balance, end of 
 period                    50,287,504      50,477,677      50,287,504      50,477,677
                         ============    ============     ===========    ============



COMMON STOCK (par 
 value):
Balance, beginning 
 of period               $        508    $        508     $       508    $        508
Issued during the 
 period                             1             -                 1             -
                         ------------    ------------     -----------    ------------
Balance, end of 
 period                           509             508             509             508
                         ------------    ------------     -----------    ------------


ADDITIONAL PAID 
 IN CAPITAL:
Balance, beginning 
 of period                    389,985         389,268         389,876         389,196
Common stock issued 
 during the period                543             549             610             612
Treasury stock 
 reissued during 
 period                            16              17              58              26
                         ------------    ------------     -----------    ------------
Balance, end of 
 period                       390,544         389,834         390,544         389,834
                         ------------    ------------     -----------    ------------


UNEARNED 
 COMPENSATION:
Balance, beginning 
 of period                       (335)           (274)           (514)           (374)
Net increase
 (decrease) during 
 the period                        50            (318)            229            (218)
                         ------------    ------------     -----------    ------------
Balance, end of 
 period                          (285)           (592)           (285)           (592)
                         ------------    ------------     -----------    ------------


ACCUMULATED OTHER 
 COMPREHENSIVE 
 INCOME, NET OF 
 DEFERRED INCOME 
 TAXES:
Balance, beginning 
 of period                    165,726          82,453         152,319          77,412
Net increase during 
 the period                    27,094          45,112          40,501          50,153
                         ------------    ------------     -----------    ------------
Balance, end of 
 period                       192,820         127,565         192,820         127,565
                         ------------    ------------     -----------    ------------


RETAINED EARNINGS:
Balance, beginning 
 of period                    851,677         701,265         773,380         626,501
Net income                     42,126          38,432         125,471         117,234
Dividends declared 
 ($0.05 and $0.15 per 
 share in 1998 and
 $0.04 and $0.12 per 
 share in 1997)                (2,525)         (2,019)         (7,573)         (6,057)
                         ------------    ------------     -----------    ------------
Balance, end of 
 period                       891,278         737,678         891,278         737,678
                         ------------    ------------     -----------    ------------


TREASURY STOCK AT 
 COST:
Balance, beginning 
 of period                     (8,170)         (7,993)         (8,086)         (7,220)
Treasury stock 
 acquired during 
 period                        (8,170)           (107)         (8,311)           (915)
Treasury stock 
 reissued during 
 period                            25              26              82              61
                         ------------    ------------     -----------    ------------
Balance, end of 
 period                       (16,315)         (8,074)        (16,315)         (8,074)
                         ------------    ------------     -----------    ------------

TOTAL STOCKHOLDERS'
 EQUITY, END OF 
 PERIOD                  $  1,458,551    $  1,246,919     $ 1,458,551    $  1,246,919
                         ============    ============     ===========    ============

</TABLE>

The accompanying notes  are  an  integral  part  of  the  consolidated financial
statements.

                                       5
<PAGE>
                            EVEREST REINSURANCE HOLDINGS, INC.
                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Dollars in thousands)
<TABLE>
<CAPTION>


                                 Three Months Ended                Nine Months Ended
                                    September 30,                    September 30,
                             ----------------------------     ----------------------------
                                1998             1997             1998            1997
                             -----------     ------------     ------------    ------------
CASH FLOWS FROM 
 OPERATING ACTIVITIES:                                (unaudited)
<S>                          <C>              <C>             <C>             <C>

Net income                   $    42,126      $    38,432     $    125,471    $    117,234
 Adjustments to  
  reconcile net income 
  to net cash  provided  
  by operating 
  activities:
 (Increase) in premiums 
  receivable                     (21,462)         (30,325)         (47,771)        (51,116)
 (Increase) decrease in 
  funds held by 
  reinsureds, net                 (3,078)          (5,646)           4,595           7,572
 Decrease in reinsurance 
  receivables                     29,940            1,034           51,685          76,536
 (Increase) decrease in 
  deferred tax asset               7,535           13,538           (1,650)          5,645
 Increase in reserve for 
  losses and loss 
  adjustment expenses              3,678           68,261           53,166         128,945
 Increase (decrease) in 
  unearned premiums               (9,770)           4,430          (17,126)          5,603
 (Increase) decrease in 
  other assets and 
  liabilities                     17,332          (12,360)          23,448           8,200
 Non cash compensation 
  expense                             50             (318)             229            (218)
 Accrual of bond discount/
  amortization of bond 
  premium                           (378)             136             (670)           (579)
 Realized capital (gains)           (989)          (2,722)          (3,495)        (15,933)
                             -----------     ------------     ------------    ------------

Net cash provided by 
 operating activities             64,984           74,460          187,882         281,889
                             -----------     ------------     ------------    ------------

CASH FLOWS FROM INVESTING
 ACTIVITIES:
Proceeds from fixed 
 maturities matured/called 
 - held to maturity                  -                -                -             2,155
Proceeds from fixed 
 maturities matured/called
 - available for sale             38,289          (97,702)         108,915         105,449
Proceeds from fixed 
 maturities sold - 
 available for sale               30,724          256,270          348,395         843,334
Proceeds from equity 
 securities sold                  11,213            9,609           18,200          57,234
Proceeds from other 
 invested assets sold                834              -              7,505           1,082
Cost of fixed maturities 
 acquired - available 
 for sale                       (104,224)        (229,464)        (635,323)     (1,253,926)
Cost of equity securities 
 acquired                        (11,006)         (13,968)         (19,193)        (37,209)
Cost of other invested 
 assets acquired                    (868)            (655)          (1,313)            -
Net (purchases) sales of 
 short-term securities            (4,615)          55,145          (28,203)         20,205
Net increase (decrease) 
 in unsettled securities 
 transactions                     (7,977)         (22,117)            (704)          5,626
                             -----------     ------------     ------------    ------------

Net cash used in 
 investing activities            (47,630)         (42,882)        (201,721)       (256,050)
                             -----------     ------------     ------------    ------------

CASH FLOWS FROM FINANCING
 ACTIVITIES:
Acquisition of treasury 
 stock net of reissuances         (8,129)             (64)          (8,171)           (828)
Common stock issued during 
 the period                          543              549              610             612
Dividends paid to 
 stockholders                     (2,525)          (2,019)          (7,573)         (6,057)
Net increase in collateral 
 for loaned securities            13,376              -             45,129             -
                             -----------     ------------     ------------    ------------

Net cash provided by 
 (used in) financing 
 activities                        3,265           (1,534)          29,995          (6,273)
                             -----------     ------------     ------------    ------------

EFFECT OF EXCHANGE RATE 
 CHANGES ON CASH                   4,583           (5,725)           5,811          (9,862)
                             -----------     ------------     ------------    ------------

Net increase in cash              25,202           24,319           21,967           9,704

Cash, beginning of period         48,343           37,980           51,578          52,595
                             -----------     ------------     ------------    ------------
Cash, end of period          $    73,545     $     62,299     $     73,545    $     62,299
                             ===========     ============     ============    ============

SUPPLEMENTAL CASH FLOW 
 INFORMATION
Cash transactions:
Income taxes paid, net       $    11,309     $      6,390     $     45,003    $     43,799
Non-cash financing 
 transaction:
Issuance of common stock     $        50     $       (318)    $        229    $       (218)

</TABLE>


The accompanying notes  are  an  integral  part  of  the  consolidated financial
statements.

                                       6
<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

     FOR THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997
                             (DOLLARS IN THOUSANDS)

1.       GENERAL

The consolidated  financial statements of Everest Reinsurance Holdings Inc. (the
"Company")  for the three  months and nine months ended  September  30, 1998 and
1997 include all adjustments, consisting of normal recurring accruals, which, in
the opinion of management,  are necessary for a fair  presentation of results on
an interim basis.  Certain  financial  information which is normally included in
annual  financial  statements  prepared in accordance  with  generally  accepted
accounting  principles  has been  omitted  since it is not  required for interim
reporting  purposes.  The year end condensed balance sheet data was derived from
audited financial  statements,  but does not include all disclosures required by
generally accepted accounting  principles.  The results for the three months and
nine months ended September 30, 1998 and 1997 are not necessarily  indicative of
the  results  for a full  year.  These  financial  statements  should be read in
conjunction with the audited consolidated financial statements and notes thereto
for the years ended December 31, 1997, 1996 and 1995.

2.       CONTINGENCIES

The Company  continues to receive  claims under expired  contracts  which assert
alleged injuries and/or damages relating to or resulting from toxic torts, toxic
waste and other hazardous substances,  such as asbestos.  The Company's asbestos
claims typically involve potential  liability for bodily injury from exposure to
asbestos or for property damage  resulting from asbestos or products  containing
asbestos.  The  Company's   environmental  claims  typically  involve  potential
liability for (i) the mitigation or remediation of  environmental  contamination
or (ii) bodily  injury or property  damages  caused by the release of  hazardous
substances into the land, air or water.

The Company's  reserves include an estimate of the Company's  ultimate liability
for  asbestos  and  environmental  claims  for which  ultimate  value  cannot be
estimated  using  traditional  reserving   techniques.   There  are  significant
uncertainties  in estimating the amount of the Company's  potential  losses from
asbestos and environmental  claims. Among the complications are: (i) potentially
long waiting periods between exposure and  manifestation of any bodily injury or
property  damage;   (ii)  difficulty  in  identifying  sources  of  asbestos  or
environmental   contamination;   (iii)   difficulty   in   properly   allocating
responsibility  and/or  liability  for asbestos or  environmental  damage;  (iv)
changes in  underlying  laws and  judicial  interpretation  of those  laws;  (v)
potential  for an  asbestos or  environmental  claim to involve  many  insurance
providers  over many  policy  periods;  (vi) long  reporting  delays,  both from
insureds to  insurance  companies  and ceding  companies  to  reinsurers;  (vii)
limited  historical data concerning  asbestos and environmental  losses;  (viii)
questions concerning interpretation and application of insurance and reinsurance
coverage;  and (ix)  uncertainty  regarding  the number and identity of insureds
with potential asbestos or environmental exposure.

                                       7
<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

     FOR THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997
                             (DOLLARS IN THOUSANDS)

Management  believes that these issues are not likely to be resolved in the near
future. The Company establishes  reserves to the extent that, in the judgment of
management,  the facts and prevailing law reflect an exposure for the Company or
its ceding  company.  In connection  with its initial public offering in October
1995, the Company purchased an aggregate stop loss  retrocession  agreement (the
"Stop  Loss  Agreement")  from  Gibraltar  Casualty  Company  ("Gibraltar"),  an
affiliate of the Company's former parent,  The Prudential  Insurance  Company of
America ("The  Prudential").  This coverage protects the Company's  consolidated
earnings against up to $375,000 of the first $400,000 of adverse development, if
any,  on  the  Company's  consolidated  reserves  for  losses,   allocated  loss
adjustment expenses and uncollectible reinsurance at June 30, 1995 (December 31,
1994 for catastrophe  losses).  Due to the  uncertainties  discussed  above, the
ultimate  losses may vary materially from current loss reserves and, if coverage
under the Stop Loss Agreement is exhausted, could have a material adverse effect
on the Company's  future  financial  condition,  results of operations  and cash
flows.

The  following   table  shows  the   development  of  prior  year  asbestos  and
environmental  reserves on both a gross and net of retrocessional  basis for the
three months and nine months ended September 30, 1998 and 1997:

<TABLE>
<CAPTION>

                          Three Months Ended            Nine Months Ended
                             September 30,                September 30,
                          1998          1997            1998          1997
                       ------------------------      ------------------------
<S>                    <C>            <C>            <C>            <C>

Gross Basis:
Beginning of period 
 reserves              $ 466,568      $ 426,594      $ 446,132      $ 423,336
Incurred losses              522         11,361         37,242         40,023
Paid losses               (8,995)        (7,988)       (25,279)       (33,392)
                       ---------      ---------      ---------      ---------

End of period 
 reserves              $ 458,095      $ 429,967      $ 458,095      $ 429,967
                       =========      =========      =========      =========


Net Basis:
Beginning of period    
 reserves              $ 252,892      $ 203,420      $ 212,376      $ 199,557
Incurred losses              -              807          2,222          1,268
Paid losses               (4,785)         5,766         33,509          9,168
                       ---------      ---------      ---------      ---------

End of period 
 reserves              $ 248,107      $ 209,993      $ 248,107      $ 209,993
                       =========      =========      =========      =========
</TABLE>


                                       8
<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

     FOR THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997
                             (DOLLARS IN THOUSANDS)

At September 30, 1998, the gross reserves for asbestos and environmental  losses
were  comprised  of  $141,139  representing  case  reserves  reported  by ceding
companies,  $58,140  representing  additional  case reserves  established by the
Company  on assumed  reinsurance  claims,  $44,966  representing  case  reserves
established  by the  Company on direct  excess  insurance  claims  and  $213,850
representing  incurred but not reported  ("IBNR")  reserves.  To the extent loss
reserves  on  assumed  reinsurance  need to be  increased  and were not ceded to
unaffiliated reinsurers under existing reinsurance agreements, the Company would
be  entitled to certain  reimbursements  under the Stop Loss  Agreement.  To the
extent loss reserves on direct excess insurance  policies needed to be increased
and were  not  ceded  to  unaffiliated  reinsurers  under  existing  reinsurance
agreements,  the Company  would be entitled to 100%  protection  from  Gibraltar
under a  retrocessional  agreement  in place since  1986.  While there can be no
assurance  that  reserves for and losses from these claims would not increase in
the future,  management  believes that the Company's existing reserves and ceded
reinsurance arrangements, including reimbursements available under the Stop Loss
Agreement,  lessen the  probability  that such  increases,  if any, would have a
material  adverse  effect  on the  Company's  financial  condition,  results  of
operations or cash flows.

The Company is also named in various legal proceedings  incidental to its normal
business activities. In the opinion of management,  none of these proceedings is
likely to have a material adverse effect upon the financial  condition,  results
of operations or cash flows of the Company.

The  Prudential  sells  annuities  which are  purchased by property and casualty
insurance  companies to settle certain types of claim  liabilities.  In 1993 and
prior,  the Company,  for a fee,  accepted the claim  payment  obligation of the
property  and  casualty  insurer,  and,  concurrently,  became  the owner of the
annuity or assignee of the annuity proceeds. In these circumstances, the Company
would be liable if The Prudential were unable to make the annuity payments.  The
estimated  cost to  replace  all  such  annuities  for  which  the  Company  was
contingently liable at September 30, 1998 was $139,176.

The Company has purchased  annuities from an unaffiliated life insurance company
to settle certain claim  liabilities  of the Company.  Should the life insurance
company become unable to make the annuity payments, the Company would be liable.
The estimated cost to replace such annuities at September 30, 1998 was $10,576.


                                       9
<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

     FOR THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997
                             (DOLLARS IN THOUSANDS)


3.       EARNINGS PER SHARE

Net income per common share has been  computed as follows  (Shares in thousands,
except per share amounts):
<TABLE>
<CAPTION>


                             Three Months Ended           Nine Months Ended
                                September 30,               September 30,
                              1998        1997            1998        1997
                           ----------------------      ----------------------
<S>                        <C>          <C>            <C>          <C>
  
Net income (numerator)     $  42,126    $  38,432      $ 125,471    $ 117,234
                           =========    =========      =========    =========

Weighted average common 
 and effect of dilutive 
 shares used in the 
 computation of net 
 income per share:
   Average shares 
    outstanding
    -basic (denominator)      50,465       50,466         50,475       50,475
   Effect of dilutive 
    shares                       283          325            307          276
                           ---------    ---------      ---------    ---------
   Average shares 
    outstanding
    -diluted 
    (denominator)             50,748       50,791         50,782       50,751

Net income per common 
 share:
 Basic                     $    0.83    $    0.76      $    2.49    $    2.32
 Diluted                        0.83         0.76           2.47         2.31

</TABLE>

As of September 30, 1998 and 1997 options to purchase 745,000 and 337,750 shares
of common stock,  respectively,  were  outstanding  but were not included in the
computation  of diluted  earnings  per share for the three  month and nine month
periods  ended on such dates,  because the options'  exercise  price was greater
than the average market price of the common shares during the period.


4.       CHANGES IN ACCOUNTING PRINCIPLES

Effective January 1, 1998, the Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 130,  "Reporting  Comprehensive  Income".  This statement
requires  an  enterprise  to present  items of other  comprehensive  income in a
financial statement and to disclose  accumulated balances of other comprehensive
income  in  the  equity  section  of  a  financial  statement.   The  additional
required  presentation  has   been  provided   in   the   interim   consolidated

                                       10
<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

     FOR THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997
                             (DOLLARS IN THOUSANDS)

financial  statements  for the current  period as well as earlier  periods.  The
Company's  components of other comprehensive income include unrealized gains and
losses on investments and foreign  currency  translation  adjustments.  As those
items were  previously  presented as direct  charges or credits to the Company's
stockholders' equity, the only impact of adopting this standard is to reflect an
additional presentation of those items.

The Company's other comprehensive income is comprised as follows:
<TABLE>
<CAPTION>


                               Three Months Ended          Nine Months Ended
                                  September 30,               September 30,
                               1998          1997          1998          1997
                             ----------------------      ----------------------
<S>                          <C>          <C>            <C>          <C>

Net unrealized appreciation
 (depreciation) of 
 investments, net of 
 deferred income taxes       $  29,355    $  45,959      $  44,089    $  55,542
Cumulative translation
 adjustments, net of
 deferred income taxes          (2,261)        (847)        (3,588)      (5,389)
                             ---------    ---------      ---------    ---------
Other comprehensive
 income/(loss), net of
 deferred income taxes       $  27,094    $  45,112      $  40,501    $  50,153
                             =========    =========      =========    =========
</TABLE>

5.       NEW ACCOUNTING STANDARDS

In February 1998, the Financial  Accounting Standards Board issued SFAS No. 132,
"Employers' Disclosures about Pensions and Other Postretirement  Benefits". This
statement revises employers'  disclosures about pension and other postretirement
benefit plans. It does not change the measurement or recognition of those plans.
The statement  standardizes  the disclosure  requirements for pensions and other
postretirement   benefits  to  the  extent   practicable,   requires  additional
information on changes in the benefit  obligations and fair value of plan assets
that will facilitate financial analysis and eliminates certain disclosures. This
statement is effective for fiscal years  beginning after December 15, 1997. When
adopted,  the  additional  required  disclosures  will be  provided  for earlier
periods.

In June 1998,  the  Financial  Accounting  Standards  Board issued SFAS No. 133,
"Accounting for Derivative  Instruments and Hedging Activities".  This statement
requires all derivatives to be recognized as either assets or liabilities in the
statement of financial position and to be measured at fair value. This statement
is effective for all fiscal  quarters and fiscal years  beginning after June 15,
1999.  Management believes that the statement will not have a material impact on
the financial position of the Company.

                                       11
<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

     FOR THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997
                             (DOLLARS IN THOUSANDS)


6.       INCOME TAXES

On April 21, 1998,  the Supreme Court issued its decision in Atlantic  Mutual v.
Commissioner,  upholding the Internal Revenue Service's  position  regarding the
computation of the fresh start benefit  relating to 1986 reserve  strengthening.
Pursuant to the Separation  Agreement with The Prudential,  the Company has paid
The  Prudential  $10,445  representing  tax and  interest in  resolution  of the
matter.  The Company had adequate  provisions for this tax contingency and, as a
result, this item has not materially impacted the Company's financial position.


7.       CREDIT LINE

In May 1998,  First  Union  National  Bank  granted a 364 day  extension  to the
Company's $50,000  revolving line of credit.  All of the terms and conditions of
the original credit  facility remain in full force and effect without  amendment
except that the maturity date as extended is now June 12, 1999.



                                       12
<PAGE>
PART I - ITEM 2


                       EVEREST REINSURANCE HOLDINGS, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

THREE MONTHS ENDED SEPTEMBER 30, 1998 COMPARED TO THREE MONTHS  ENDED  SEPTEMBER
30, 1997

   PREMIUMS.  Gross  premiums  written  decreased  4.7% to $272.4 million in the
three months ended  September  30, 1998 from $285.8  million in the three months
ended  September  30,  1997 as the  Company  continued  to  maintain  a cautious
approach to increasingly competitive market conditions.  Factors contributing to
this decrease  include a 14.1% decrease (to $32.9  million) in marine,  aviation
and surety operations, a 13.5% decrease (to $32.2 million) in U.S. direct treaty
reinsurance  and insurance  operations,  a 5.6%  decrease (to $91.4  million) in
international  operations  and a  1.8%  decrease  (to  $20.5  million)  in  U.S.
facultative  operations  reflecting the highly  competitive  conditions in these
markets.  These  losses  were  partially  offset  by a 3.1%  increase  (to $95.4
million) in U.S.  broker treaty  operations,  attributable to growth in accident
and health and non-standard auto business.

   Ceded premiums increased to $14.4 million in the three months ended September
30, 1998 from $9.9 million in the three months ended  September  30, 1997.  This
increase was  principally  attributable to  reinstatement  premiums on corporate
catastrophe  reinsurance  protections  and increases in the  Company's  contract
specific retrocessions.

  Net premiums  written  decreased by 6.5% to $258.0 million in the three months
ended  September,  1998 from $275.9 million in the three months ended  September
30, 1997 consistent with the decrease in gross premiums written and the increase
in ceded premiums.

   REVENUES.  Net premiums  earned  decreased  by 2.3% to $265.2  million in the
three months ended  September  30, 1998 from $271.5  million in the three months
ended September 30, 1997, generally consistent with the decrease in net premiums
written and changes in the Company's mix of business during the preceding twelve
months.

    Net  investment  income  increased 4.7% to $60.7 million in the three months
ended  September 30, 1998 from $57.9 million in the three months ended September
30, 1997,  principally  reflecting the effect of investing the $282.4 million of
cash flow from  operations  in the twelve months ended  September 30, 1998.  The
annualized  pre-tax yield on average cash and invested assets  decreased to 5.9%
in the three months ended  September 30, 1998,  from the 6.2% yield in the three
months ended  September 30, 1997,  reflecting an increasing  orientation  to tax
preferenced  fixed  maturity  investments  and a generally  lower  interest rate
environment.

   Net  realized  capital  gains  were $1.0  million in the three  months  ended
September  30,  1998,   reflecting  realized  capital  gains  on  the  Company's
investments  of  $1.6  million  which  were  partially  offset  by $0.6  million
of   realized  capital  losses,  compared   to   net  realized   capital   gains

                                       13

<PAGE>
of $2.7 million  in  the three months ended September 30, 1997. The net realized
capital gains in  the three months ended  September 30, 1997 reflected  realized
capital gains of  $3.6 million  which were  partially  offset by $0.9 million of
realized capital losses. The realized capital gains in both periods mainly arose
from  activity  in  the  Company's  portfolio of equity securities. The realized
capital losses in the three months ended September  30, 1998  mainly  arose from
activity  in the  Company's portfolio of equity securities, whereas the realized
capital losses in the three months ended  September  30, 1997 mainly  arose from
activity in the Company's fixed maturities portfolio.

   EXPENSES.  Incurred losses and loss adjustment  expenses ("LAE") decreased by
7.0% to $189.9 million in the three months ended  September 30, 1998 from $204.2
million in the three months ended September 30, 1997. Catastrophe losses include
the impact of both current  period  events and favorable  and  unfavorable  loss
development  on prior  period  events  and are net of  reinsurance.  Catastrophe
losses in the three months ended September 30, 1998 were $10.1 million  compared
with $6.0 million in the three months ended  September  30, 1997.  The Company's
loss and LAE  ratio  decreased  by 3.6  percentage  points to 71.6% in the three
months ended  September 30, 1998 from 75.2% in the three months ended  September
30, 1997,  principally  as a result of changes in the Company's mix of business,
including the impact of certain reinsurance  treaties with lower expected losses
and higher ceding  commissions  partially  offset by an increase in  catastrophe
losses.  Net incurred  losses and LAE for the three months ended  September  30,
1998  reflected  ceded losses and LAE of $4.4 million,  including  recoveries on
corporate  catastrophe  reinsurance  protections  partially  offset  by an  $8.1
million  reduction  in losses ceded under the Stop Loss  Agreement,  compared to
ceded losses and LAE of $20.5  million in the three months ended  September  30,
1997, including $11.1 million ceded under the Stop Loss Agreement.

  Underwriting  expenses  increased by 9.3% to $83.8 million in the three months
ended  September 30, 1998 from $76.7 million in the three months ended September
30, 1997.  Commission,  brokerage,  taxes and fees  increased  by $7.8  million,
principally  relating  to the  impact of the  previously  noted  changes  in the
business mix. Other underwriting expenses decreased by $0.6 million. The Company
had 380  employees  at September  30, 1998  including 25 employees in the agency
operations acquired on June 30, 1998, compared to 381 employees at September 30,
1997. The Company's  expense ratio was 31.6% in the three months ended September
30, 1998 compared to 28.2% in the three months ended September 30, 1997.

    The Company's combined  ratio  decreased to 103.2% in the three months ended
September  30, 1998  compared  to 103.5% in the three months ended September 30,
1997.

    INCOME TAXES. The Company  recognized income tax expense of $11.5 million in
the three months ended September 30, 1998 compared to $12.4 million in the three
months ended  September  30, 1997.  The  principal  cause of this change was the
decrease in net realized capital gains.

    NET INCOME. Net income was $42.1 million in the three months ended September
30, 1998 compared to $38.4 million in the three months ended September 30, 1997.
This mainly reflected the improvement in underwriting results and an increase in
net investment income offset by a decrease in net realized capital gains.

                                       14
<PAGE>
RESULTS OF OPERATIONS

NINE MONTHS ENDED SEPTEMBER 30, 1998 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30,
1997

   PREMIUMS. Gross premiums written increased 1.0% to $792.9 million in the nine
months  ended  September  30, 1998 from $785.0  million in the nine months ended
September 30, 1997 as the Company  continued to maintain a cautious  approach to
increasingly  competitive  market  conditions.   Factors  contributing  to  this
increase  included a 28.6%  increase (to $274.1  million) in U.S.  broker treaty
operations,   principally   attributable  to  growth  in  accident  and  health,
non-standard  auto and workers  compensation  business  and a 6.4%  increase (to
$133.0  million) in U.S.  direct treaty  reinsurance  and insurance  operations,
attributable to assumed  portfolio  reinsurance  transactions.  These gains were
partially offset by a 20.2% decrease (to $92.5 million) in marine,  aviation and
surety  operations,  a 12.1%  decrease  (to  $237.6  million)  in  international
operations and a 8.1% decrease (to $55.8 million) in U.S. facultative operations
reflecting the highly competitive conditions in these markets.

   Ceded premiums  increased to $36.7 million in the nine months ended September
30, 1998 from $29.2 million in the nine months ended  September  30, 1997.  This
increase was principally  attributable to an increase in the Company's  contract
specific retrocessions.

  Net premiums  written  increased by 0.1% to $756.3  million in the nine months
ended  September 30, 1998 from $755.8 million in the nine months ended September
30, 1997 reflecting the growth in gross premiums written and partially offset by
the increase in ceded premiums.

   REVENUES. Net premiums earned increased by 2.9% to $771.3 million in the nine
months  ended  September  30, 1998 from $749.5  million in the nine months ended
September  30, 1997,  primarily  due to changes in the Company's mix of business
and  generally  consistent  with the growth in net premiums  written  during the
preceding twelve months.

    Net  investment  income  increased 8.2% to $183.2 million in the nine months
ended  September 30, 1998 from $169.3 million in the nine months ended September
30, 1997,  reflecting  the effect of investing  the $282.4  million of cash flow
from  operations in the twelve months ended  September 30, 1998.  The annualized
pre-tax yield on average cash and invested assets  decreased to 6.1% in the nine
months  ended  September  30,  1998,  from  the 6.2% in the  nine  months  ended
September 30, 1997, reflecting a continuing orientation to tax preferenced fixed
maturity investments and the generally lower interest rate environment.

   Net  realized  capital  gains  were $3.5  million  in the nine  months  ended
September  30,  1998,   reflecting  realized  capital  gains  on  the  Company's
investments  of $8.3  million  which were  partially  offset by $4.8  million of
realized capital losses, compared to net realized capital gains of $15.9 million
in the nine months ended  September 30, 1997, The net realized  capital gains in
the nine months ended  September 30, 1997  reflected  realized  capital gains of
$24.4 million which were  partially  offset by $8.5 million of realized  capital
losses. The realized capital gains in both periods mainly arose from activity in
the  Company's  portfolio  of equity  securities,  including,  in 1997,  a $14.0
million  realized  capital gain on the sale of the  Company's  investment in the
common stock of Corporacion MAPFRE S.A. ("MAPFRE"), an insurance group in Spain,

                                       15

<PAGE>
whereas the realized  capital  losses in both periods mainly arose from activity
in the Company's fixed maturities portfolio.

    EXPENSES. Incurred losses and LAE increased by 2.3% to $564.0 million in the
nine months  ended  September  30,  1998 from $551.3  million in the nine months
ended September 30, 1997.  Catastrophe losses in the nine months ended September
30, 1998 were $17.1 million  compared with $6.0 million in the nine months ended
September 30, 1997. The Company's loss and LAE ratio decreased by 0.5 percentage
points to 73.1% for the nine months ended  September  30, 1998 from 73.6% in the
nine months ended September 30, 1997,  principally as a result of changes in the
Company's mix of business,  partially offset by higher  catastrophe  losses. Net
incurred  losses and LAE for the nine months ended  September 30, 1998 reflected
ceded losses and LAE of $39.6 million,  including  $11.9 million ceded under the
Stop Loss  Agreement,  compared to ceded losses and LAE of $52.8  million in the
nine months ended  September 30, 1997,  including  $25.0 million ceded under the
Stop Loss Agreement.

  Underwriting  expenses  increased by 1.9% to $234.0 million in the nine months
ended  September 30, 1998 from $229.7 million in the nine months ended September
30, 1997.  Commission,  brokerage,  taxes and fees  increased  by $5.8  million,
principally reflecting changes in the Company's business mix. Other underwriting
expenses  decreased  by $1.5  million,  reflecting  the impact of the  Company's
continuing expense reduction initiatives.  The Company's expense ratio was 30.3%
in the nine months ended September 30, 1998 compared to 30.6% in the nine months
ended September 30, 1997.

    The Company's  combined ratio  decreased to 103.5% in the nine  months ended
September 30, 1998 from 104.2% in the nine months ended September 30, 1997.

   INCOME TAXES. The Company  recognized  income tax expense of $37.2 million in
the nine months ended  September  30, 1998 compared to $40.1 million in the nine
months ended  September  30, 1997.  The  principal  cause of this change was the
change in the relationship of tax exempt income to pre-tax income resulting from
the continuing orientation to tax preferenced fixed maturity investments and the
decrease in capital gains.

    NET INCOME. Net income was $125.5 million in the nine months ended September
30, 1998 compared to $117.2 million in the nine months ended September 30, 1997.
This improvement mainly reflected improved  underwriting results and an increase
in investment income partially offset by a decrease in realized capital gains.


FINANCIAL CONDITION

    INVESTED ASSETS.  Aggregate  invested assets,  including cash and short-term
investments, were $4,411.0 million at September 30, 1998 and $4,163.3 million at
December 31, 1997. The increase in invested assets between December 31, 1997 and
September 30, 1998 resulted  primarily from cash flow from  operations of $187.9
million  generated  during the nine months  ended  September  30,  1998, a $45.1
million  increase in collateral  for loaned  securities and an increase of $71.3
million in net appreciation on investments.

    LIQUIDITY.   The    Company's    liquidity    requirements    are   met   on
both    a    short-     and    long-term    basis   by    funds   provided    by
premiums   collected,   investment    income     and    collected    reinsurance

                                       16

<PAGE>
receivables  balances,  and  from  the  sale  and maturity of  investments.  The
Company's  net  cash  flows  from  operating  activities were $187.9 million and
$281.9  million  in  the  nine  months   ended  September  30,  1998  and  1997,
respectively.  Recoveries under the Company's Stop Loss Agreement with Gibraltar
contributed  $40.0  million and $88.7 million of such net cash flows in the nine
months ended September 30, 1998 and 1997,  respectively.  Through  September 30,
1998 cessions under the Stop Loss Agreement have aggregated  $197.2 million with
remaining limits available of $177.8 million as respects the next $197.6 million
of adverse development.

    Proceeds and applications  from sales and acquisitions of investment  assets
were $483.0 million and $684.7 million,  respectively,  in the nine months ended
September  30,  1998,   compared  to  $1,035.1  million  and  $1,291.1  million,
respectively,  in the nine months ended  September 30, 1997  reflecting  reduced
disposition and reinvestment activity. The Company's current investment strategy
seeks to maximize after-tax income through a high quality, diversified, duration
sensitive,   taxable  bond  and  tax-exempt  municipal  bond  portfolio,   while
maintaining an adequate level of liquidity.

    In May 1998,  the Company  renewed its 364 day revolving line of credit with
First  Union  National  Bank.  This  credit  facility,  which  will be used  for
liquidity and general  corporate  purposes,  provides for the borrowing of up to
$50  million.  There have been no  borrowings  under this  facility.  The credit
facility  agreement  continues  to require  that  Everest Re maintain  statutory
surplus of not less than $575  million  and that the Company not allow its ratio
of certain debt to capital to be greater than a specified amount.

     STOCKHOLDERS'  EQUITY.  The  Company's  stockholders'  equity  increased to
$1,458.6  million as of September 30, 1998, from $1,307.5 million as of December
31, 1997 principally reflecting net income of $125.5 million for the nine months
ended  September  30,  1998 and an  increase  of  $44.1  million  in  unrealized
appreciation  on investments,  net of deferred taxes.  Dividends of $7.6 million
were  declared  and paid by the Company in the nine months ended  September  30,
1998. During the third quarter,  the Company  repurchased  221,200 shares of its
stock at an average price of $36.89 per share.

    YEAR 2000 ISSUES.  Many  computers,  software  programs and  microprocessors
embedded  in  certain  equipment  (collectively,  "systems")  were  designed  to
accommodate  only  two-digit  date fields to represent a given year (e.g.,  "98"
represents  1998).  It is  possible  that  such  systems  will  not be  able  to
accurately process data containing  information relating to dates before, during
or after the year  2000.  It is also  possible  that  such  systems  could  fail
entirely,  although in many  instances  the  consequences  of a system not being
"year 2000  compliant"  are unknown.  The "year 2000 issue" has the potential to
affect the Company  through (i) the disruption of the processing of business and
general corporate transactions,  both at the Company and between the Company and
other  business  entities with which it interacts,  and (ii) claims which may be
brought  asserting  that costs  associated  with the issue may be covered  under
insurance or reinsurance contracts in which the Company participates.

READINESS.  The  Company  has  been  actively  engaged  in a project to mitigate
the  potential  effects  of  the  year   2000   issue.  For   each   segment  of
its  internal  computer  processing  environment  (mainframe,  midrange  and  PC
equipment),  the   Company   has  a  multi-phase  plan  that  involves  (a)  the
identification   and   assessment  of  year  2000  compliance,  (b)  the  design
and  development  of  remedies  (including   the  replacement  of  non-compliant
systems  if  needed),   (c)  testing  of  year  2000  readiness   and   (d)  the
implementation  of   fully   integrated    year    2000-compliant    processing.

                                       17
<PAGE>
The assessment  phase is complete, and many of the Company's systems are already
year  2000-compliant.  For those that are not  yet  compliant,  steps are  being
taken  to  upgrade  or  replace  them.  With  the  exception of one non-critical
application,   which  will  be  replaced  in  the  third  quarter  of 1999,  all
processing/reporting  systems are currently planned to be compliant by March 31,
1999.  Testing has been  ongoing and will  continue  as  the  remaining  systems
are brought into compliance.

Although the Company has devoted  significant efforts to assessing and upgrading
its systems, most of the Company's  computerized systems have been developed and
maintained by  third-party  vendors,  and the Company is thus dependent in large
part on the efforts of those  vendors.  In many cases the involved  systems have
already been made compliant. In other cases the Company continues to communicate
with  the  vendors  regarding  their  plans  for  making  the  involved  systems
compliant. On the basis of those communications, the Company believes that those
vendors have a critical  business need to make their products  compliant and are
exercising their best efforts to make their products fully compliant.

In addition to addressing  hardware/software  information technology ("IT"), the
Company has also been  assessing year 2000 issues with respect to non-IT systems
such as  telephones  and various  building  services  which may rely on embedded
microprocessors.  Although  failure of non-IT systems such as telephone  service
could disrupt the Company's  business,  the  Company's  communications  with the
relevant vendors have not identified any significant year 2000 problems.

The Company's  plan also  addresses  potential  year 2000 issues  related to the
processing  of  transactions  with its  external  business  contacts,  including
business partners (e.g., ceding companies) and service providers (e.g.,  banks).
The Company has actively surveyed its significant  business partners and service
providers  concerning their compliance status. The information  received to date
has not identified any  significant  barriers to year 2000  compliance,  and the
Company  believes that these  entities will be  sufficiently  compliant that the
year 2000 issue will not cause material disruption to the Company's business.

COSTS.  The Company's  historical and expected  future costs to make its systems
year 2000 compliant are not material.  The total expected out-of-pocket costs of
the year 2000 effort are approximately  $0.6  million,  of  which  approximately
$0.2 million had been incurred as of September 30, 1998.

RISKS. The Company does not rely on computer-dependent  transactions to the same
extent  as many  other  businesses.  However,  in the event  that the  Company's
internal processing environment could not be made year 2000-compliant, or in the
event that significant  business partners or service providers or other business
entities  experienced  serious year 2000 problems,  the Company could experience
disruption in its  business.  Such  disruption  could  conceivably  take several
forms: (a) having to compile information and process transactions  manually, (b)
if compliance  problems  persisted,  impairing the Company's  ability to receive
premiums from and make claim payments to its ceding companies, (c) impairing the
Company's  ability to obtain  information about its investments or (d) impairing
the  value of the  Company's  fixed  maturity  and  equity  investments,  if the
entities  underlying  those  investments  themselves have  substantial year 2000
costs,  liabilities  or  disruptions.  Any  or  all of  the  types  of  possible
disruptions  in  such  a  "worst  case   scenario"  could   materially  increase
the  cost of  doing  business,  could  impair  the  Company's  ability  to  make
required   regulatory   filings   and  could  materially  affect  the  Company's

                                       18

<PAGE>
results  of  operations,  liquidity   or  financial  condition.  However,  based
upon  current information, the Company  does not expect such  scenarios to occur
and does not expect material disruption to its business.

CONTINGENCY PLANS.  Although it has considered various scenarios  concerning the
possible  effects of the year 2000 issue,  the Company  does not yet have formal
contingency plans relating to either its internal processing  environment or its
external  business  contacts.  As it  completes  the  upgrading  and  testing of
non-compliant  systems  and  continues  to monitor  the status of its  important
external contacts into early 1999, the Company will develop contingency plans as
necessary for mission-critical systems and relationships.

POTENTIAL  CLAIMS  EXPOSURE.  It is possible that  individuals or entities which
experience  business  disruption,  increased costs or other problems  associated
with the year 2000 issue may assert claims  against their own insurance  carrier
to recover such costs or against other entities for damages,  which entities may
in turn assert that such potential  damages are covered by insurance.  It is not
yet possible to determine whether any such claims will be made against insurers,
whether such claims will be held to have merit or whether any such claims may be
made  against   insurance  or   reinsurance   contracts  in  which  the  Company
participates.  With  respect to  prospective  business,  the Company  works with
brokers and ceding  companies to attempt to  determine  whether  prospective  or
existing business written carries  potential year 2000 exposures.  If the ceding
company, in the Company's opinion, is adequately underwriting the exposures, the
Company may not exclude such exposures from its contracts. If the ceding company
is not  adequately  addressing  the issue,  the Company  will attempt to exclude
those exposures from its contracts or non-renew those contracts. There can be no
assurance,  however,  that such business  will be  completely  free of potential
exposure to claims related to the year 2000 issue.

    EURO  CONVERSION.  On January 1, 1999 eleven of the fifteen member countries
of the European Union (the "participating countries") are scheduled to establish
fixed conversion rates between their existing sovereign  currencies (the "legacy
currencies") and the Euro. The participating  countries have agreed to adopt the
Euro as their common legal currency,  to issue sovereign debt exclusively in the
Euro and to redenominate outstanding sovereign debt. Between January 1, 1999 and
January 1, 2002 (the "transition period") the legacy currencies are scheduled to
remain  legal  tender in the  participating  countries.  During  the  transition
period,  public and private  parties may pay for goods and services using either
the  Euro  or  the  participating  country's  legacy  currency.  European  Union
regulations,  among  other  matters,  specify how legacy  currencies  convert to
Euros.  Beginning January 1, 2002, new Euro-denominated  bills and coins will be
issued and by July 1, 2002, the participating  countries' legacy currencies will
no longer be legal tender for any  transactions.  The Company has  operations in
Belgium and the United Kingdom,  both members of the European Union;  Belgium is
scheduled to be a participating country on January 1, 1999.

The  nature  of  the  Company's  reinsurance  business  and its  investments  is
such  that  the  Company  does not  expect  the  impact  of the Euro  conversion
to  be  material  to the Company's business,  operations or financial condition.
Although   systems   which   support   the   Company's    United   Kingdom   and
Belgian   operations  require  modifications  to  enable  conversion  of  legacy
currency  historical data  and  to  accommodate  conversions  in accordance with
European   Union   requirements,  which   modifications  the  system  vendor  is
investigating,   a   failure  of  the  vendor  to  modify  the   system  is  not
expected   to  be  material   to   the   Company's   business,   operations   or

                                       19

<PAGE>
financial  condition.  The Company has not yet determined  when it  will convert
the functional currency for its Belgian operation to the Euro.





                                       20
<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.


                                OTHER INFORMATION

Part II - ITEM 1.  LEGAL PROCEEDINGS

The Company is subject to litigation and arbitration in the normal course of its
business.  Management  does not  believe  that any such  pending  litigation  or
arbitration  will have a material  adverse  effect on the  Company's  results of
operations, financial condition and cash flows.

Part II - ITEM 2.  CHANGES IN SECURITIES

c)        Information required by Item 701 of Regulation S-K:

          (a) On July 1, 1998, 1,040 common  shares  of  the Company (previously
              held as treasury shares) were distributed.

          (b) The securities were distributed to the Company's four non-employee
              directors.

          (c) The  securities  were  issued  as compensation to the non-employee
              directors  for  services   rendered  to  the  Company  during  the
              second quarter of 1998.

          (d) Exemption  from  registration  was  claimed  pursuant  to  Section
              4(2)  of  the  Securities  Act  of  1933.   There  was  no  public
              offering  and  the  participants  in  the  transactions  were  the
              Company and its non-employee directors.

          (e) Not applicable.


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

a) Exhibit Index:

EXHIBIT NO.    DESCRIPTION                                   LOCATION
- -----------    -----------                                   --------

4.1            Rights Agreement, dated  as of September 24,  Incorporated herein
               between  Everest  Reinsurance Holdings, Inc.  by   reference   to
               and First Chicago Trust Company of New York,  Exhibit 4.1  to the
               as  Rights   Agent.  The  Rights   Agreement  Form 8-K  filed  on
               includes as  exhibits  thereto  the  form of  September 28, 1998
               Certificate  of  Designation  specifying the  
               terms of the Preferred  Shares  and the form 
               of Right Certificate. Pursuant to the Rights 
               Agreement,  printed  Right Certificates will
               not be mailed  until as soon as  practicable  
               after the earlier of (i) the tenth day after  
               public announcement that a person  or  group
               has  acquired,  or  obtained  the  right  to 
               acquire, beneficial ownership of 15% or more 
               of the outstanding shares of Common Stock or
               (ii)  the  tenth   business  day  after  the  
               commencement of, or the  announcement  of an  
               intention to commence, a tender or  exchange
               offer the  onsummation of which would result 
               in the beneficial ownership  by a person  or 
               group  of  15%  or  more  of the outstanding 
               shares of Common Stock

                                       21
<PAGE>
*10.24         Senior Executive Change of Control Plan       Filed herewith

11.1           Statement regarding computation of per-share 
               earnings                                      Filed herewith

21.1           Subsidiaries of the Registrant                Filed herewith

27             Financial Data Schedule                       Filed herewith

- ------------------
*Management contract or compensatory plan or arrangement.


b) Reports on Form 8-K:

   A report on Form 8-K dated  September  28, 1998 was filed  on  September  28,
   1998  reporting  that  the  Company  declared  a dividend  of  one  preferred
   share  purchase  right  for  each  outstanding  share  of common stock of the
   Company.

Omitted  from  this Part II are items  which  are  inapplicable  or to which the
answer is negative for the period covered.



                                       22

<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.

                                   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.

                                      Everest Reinsurance Holdings, Inc.
                                                (Registrant)






                                      - By: /s/ Stephen L. Limauro
                                                --------------------------
                                      Stephen L. Limauro
                                      Duly Authorized Officer, Vice President
                                       and Comptroller









Dated:  November 9, 1998


                                                            
EXHIBIT 10.24

                       EVEREST REINSURANCE HOLDINGS, INC.
                     SENIOR EXECUTIVE CHANGE OF CONTROL PLAN
                     ---------------------------------------


I.       PURPOSE
         -------

         The purpose of this Plan is to encourage eligible key senior executives
         of Everest Reinsurance Holdings, Inc. ("Holdings") and its subsidiaries
         (hereinafter Holdings and its subsidiaries,  the "Company") to continue
         their  employment with the Company by establishing a program  governing
         the circumstances  under which certain benefits will be provided in the
         event there is a material  change in control of Holdings and/or Everest
         Reinsurance Company ("Ev Re").

II.      ELIGIBILITY
         -----------  

         Senior  executives of the Company who receive  written  notice from the
         Compensation  Committee  of the Board of  Directors  of  Holdings  (the
         "Committee")  that they have been selected for coverage  under the Plan
         and the level of coverage provided shall thereafter be eligible for the
         benefits  to be  provided  under the Plan in the event that a "Material
         Change"  (as  defined  herein)  takes  place at any time  that they are
         Participants in the Plan and for a period of two years after a Material
         Change takes place.  Participation  in the Plan shall cease upon any of
         the following events: (i) the Participants' employment with the Company
         terminates under  circumstances  not following a Material Change;  (ii)
         the  Plan  terminates  in  accordance  with  Article  VIII hereof;  and
         (iii)  the  Participant  receives  thirty  (30)   days  written  notice
         from  the  Committee   that   he   or  she  is   no   longer   eligible
         to  participate in  the Plan,  provided,  however,  that  such  written
         notice  shall   not  be  effective  (a)  for  a  period  of  two  years


<PAGE>
         after  a  Material  Change  and  (b) during any period of time when the
         Board  of  Directors  of  Holdings  or  the  Committee  is aware of any
         circumstance which could reasonably be expected to result in a Material
         Change.

III.     CHANGE OF CONTROL BENEFITS
         -------------------------- 

         A.     If  within  two  years of a Material  Change:  (i) a Participant
                terminates  his or her  employment  with  the  Company for "Good
                Reason" (as  defined  herein),  or (ii) the  Company  terminates
                Participant's  employment  for  any  reason other  than for "Due
                Cause" (as defined herein): (a) all of Participant's outstanding
                stock options granted under Holdings stock incentive plans shall
                vest  immediately,   be  automatically  exercisable  and  remain
                exercisable  for  three  months  following  the  termination  of
                employment,  notwithstanding  any  provisions to the contrary in
                the  applicable  award  agreement(s)  between a Participant  and
                Holdings;  (b)  all  restrictions  on  Participant's  restricted
                stock  awarded  under   Holdings  stock  incentive  plans  shall
                terminate and lapse immediately notwithstanding  any  provisions
                to the contrary in the applicable award agreement(s)  between  a
                Participant and Holdings;  (c) Participant  shall continue to be
                covered under the Company's medical and dental  insurance  plans
                for a period of two years from the date  of  termination  to the
                same  extent  and under the same terms and  conditions as active
                employees of the Company;  (d) Participant shall receive Special
                Retirement  Benefits  (as  defined   herein)  as  determined  by
                the  Committee  and  (e)  Participant  shall  receive  a   "Cash
                Payment"    (as   defined   herein)   as   determined   by   the
                Committee,  which   Cash  Payment   shall  be   payable  by  the

                                       2
<PAGE>
                Company to  the Participant,  in two substantially  equal annual
                installments with the first installment paid on  or  before  the
                thirtieth day following Participant's termination and the second
                installment  paid  on  the  next  anniversary  date of the first
                installment  payment, unless  the  Participant elects to receive
                one  discounted  "Lump Sum Payment" (as defined  herein),  which
                election must be made  in  writing and received by the Committee
                prior to a Material Change.

         B.     If the value of the benefits Participant  would receive pursuant
                to Section III of the Plan (the  "Change of Control  Benefits"),
                combined  with all other  benefits  Participant  receives  under
                other  benefit  plans,  programs  or  compensation  arrangements
                provided by Holdings or Ev Re,  would  cause the  Participant to
                receive a "Parachute Payment" (as defined  herein),  the Company
                shall provide Participant with written notice that Participant's
                receipt  of  benefits  hereunder  and  otherwise would result in
                Participant receiving a Parachute  Payment.  Such written notice
                shall  specify  the  value  of each  benefit  hereunder  and the
                value  of   other  benefits  provided  by  Holdings  or  Ev  Re,
                together  with  the  method  or  methods  used by the Company in
                calculating  each  such  value.  Upon  receipt  of such  notice,
                Participant  shall,  within  ten days,  advise  the  Company  in
                writing  of the  specific  benefits  Participant  elects to have
                reduced  by  an  amount  necessary  to  reduce  the value of the
                Change  of  Control  Benefits  to  an  amount that is one dollar
                less  than  the  amount  which  would  cause  the  value  of the
                Change of Control Benefits  to constitute  a  Parachute Payment,
                and   the   Change   of   Control   Benefits  shall  be  reduced
                accordingly.  If   the   Company   does   not   receive   notice

                                       3
<PAGE>
                from the  Participant  within this ten day period,  the  Company
                shall  automatically  reduce  the Cash  Payment  portion  of the
                Change of Control Benefits.


IV.      DEFINITIONS
         -----------

         A.     Cash  Payment  means,  as  determined  by  the  Committee in its
                absolute  discretion,  an  amount  equal  to  2 or  2.99  or any
                number  between 2 and 2.99  multiplied  by the  average  of  the
                Participant's  salary and annual incentive bonus for  the  three
                most recent  taxable  years (or such shorter  period  as  may be
                applicable)   ending  prior   to  Participant's  termination  of
                employment.

         B.     Due  Cause   means  (a)  repeated   and  gross   negligence   in
                fulfillment of, or repeated failure  of  Participant to fulfill,
                his or her material obligations as an  employee  of the Company,
                in  either  event after  written  notice  thereof,  (b) material
                willful  misconduct  by  Participant  in respect of  his  or her
                obligations  as an employee of  the Company,  (c) conviction  of
                any felony,  or any crime  of  moral  turpitude by a Participant
                or, (d) a  material  breach  in  trust  committed  in willful or
                reckless disregard of the interests  of  the Company or Holdings
                or undertaken for personal gain by a Participant.

         C.     Good Reason means (i) a materially adverse change in the  nature
                or status of participant's  position  or  responsibilities  with
                the Company; (ii) a reduction by the  Company  in  Participant's
                base   salary   or   benefits;   or   (iii)   relocation of  the
                  

                                       4
<PAGE>
                Participant's  office  location  by more than 1 1/2 hours travel
                time  by  automobile  from   the  Participant's  current  office
                location.

         D.     Lump  Sum  Payment  means the amount equal to the present  value
                of the  Cash  Payment,  discounting  the Cash Payment at the one
                year U.S. Treasury Bill rate.

         E.     Material  Change  is  defined  as  the  occurrence of any of the
                following events:

                (i)      A  tender  offer or exchange  offer is made whereby the
                         effect of  such  offer is to take over and  control the
                         affairs  of  Holdings  or  Ev  Re,  and  such  offer is
                         consummated   for   the  ownership  of   securities  of
                         Holdings  or  Ev Re  representing  twenty-five  percent
                         (25%)  or  more  of  the  combined   voting   power  of
                         Holdings'   or   Ev  Re's   then   outstanding   voting
                         securities.

                (ii)     Holdings  or  Ev Re  is  merged  or  consolidated  with
                         another  corporation  and, as  a  result of such merger
                         or  consolidation,  less  than   seventy-five   percent
                         (75%) of  the  outstanding  voting  securities  of  the
                         surviving  or  resulting  corporation   shall  then  be
                         owned in the aggregate by the  former  stockholders  of
                         Holdings  or Ev Re  other  than  affiliates  within the
                         meaning  of  the  Securities  Exchange Act of 1934,  as
                         amended ("Exchange Act").

                (iii)    Holdings or Ev Re transfers  substantially  all  of its
                         assets to another corporation or entity that  is  not a
                         wholly owned subsidiary of Holdings or Ev Re.

                                       5

<PAGE>
                (iv)     Any  person (as such  term is used in Sections 3(a) (9)
                         and 13 (d) (3) of  the  Exchange Act) is or becomes the
                         beneficial   owner,   directly   or    indirectly,   of
                         securities   of   Holdings   or   Ev  Re   representing
                         twenty-five  (25%)  or  more  of  the  combined  voting
                         power   of   Holdings'  or  Ev  Re's  then  outstanding
                         securities,  and  the  effect of such  ownership  is to
                         take  over  and  control  the affairs of Holdings or Ev
                         Re.
            
                (v)      As   the   result   of   a    tender   offer,   merger,
                         consolidation,  sale  of assets, or contested election,
                         or any combination of  such  transactions,  the persons
                         who were members of  the  Holdings'  Board of Directors
                         or Ev Re's Board of  Directors  immediately before this
                         transaction,  cease to constitute  at  least a majority
                         thereof.

         F.     Parachute  Payment  shall  have the meaning set forth in Section
                280G of the Internal Revenue Code.

         G.     "Participant"  means  an individual eligible to receive benefits
                under the Plan pursuant to Section II of the Plan.

         H.     "Plan"  means  the  Everest  Reinsurance  Holdings,  Inc. Senior
                Executive Change of Control Plan.


                                       6

<PAGE>
         I.     "Special  Retirement  Benefits" means the additional  retirement
                benefits  necessary  (if  any)  so  that  the  total  retirement
                benefits  a  Participant  receives  will  equal  the  retirement
                benefits he or she would have received  had he or she  continued
                in  the  employ  of  the  Company  for two years or such greater
                number of  years as determined by the  Committee in its absolute
                discretion for each Participant following his or her termination
                (or until  his  or  her  normal  retirement  date,  whichever is
                earlier) (herein referred to as "Additional Years of  Service").
                Special Retirement Benefits will include all ancillary benefits,
                such  as  early  retirement  and  survivor  rights and  benefits
                available  at  retirement,  as  well as benefits  (if any) under
                the  Everest  Reinsurance  Retirement Plan and any  supplemental
                retirement  plans adopted by the Company,  or  any  successor or
                substitute  plan  or  plans ("the  Plans").  If a  Participant's
                credited  service with the Company plus the Additional  Years of
                Service  would result in vested  benefits and/or eligibility for
                ancillary benefits or additional  benefits under the Plans,  the
                amount payable  to the  Participant or his or her  beneficiaries
                shall equal the excess of the amount specified  in paragraph (i)
                over that in paragraph (ii) below:

                (i)      the  total  retirement  benefits  that would be paid to
                         Participant  or  his  or   her  beneficiaries,  if  the
                         Additional  Years  of  Service (or the period to his or
                         her  normal retirement date, if  less) following his or
                         her  termination  are  added  to  his  or her  credited
                         service  under the Plans and his  or  her final average
                         compensation is the same  as  his or her actual average
                         compensation,    including    the   Cash   Payment   as
                         compensation  for  services  rendered to the Company in
                         the year of his or her termination;

                                       7

<PAGE>
                (ii)     the total retirement  benefits  payable  to Participant
                         or his or her beneficiaries under the Plans.

                         All Special  Retirement  Benefits  are  provided  on an
                         unfunded  basis  and  are  not  intended  to  meet  the
                         qualification  requirements   of   Section  401  of the
                         Internal   Revenue   Code.   All   Special   Retirement
                         Benefits  shall b e payable  solely  from  the  general
                         assets  of  the  Company  and shall be paid at the same
                         times  as  retirement  benefits  under  the  Plans  are
                         payable, in accordance with the payment terms  of  such
                         Plans.

         IV.    GENERAL PROVISIONS
                ------------------

                A.       The Plan  shall  be unfunded  and  payments  under this
                         Plan  shall  be  paid  from the  general  assets of the
                         Company.   Neither   the  Company,  the  Committee  nor
                         Holdings'  Board  of  Directors shall be deemed to be a
                         trustee of any  amounts  to be paid under the Plan.

                B.       Payments   under   this   Plan   shall  be  subject  to
                         withholding   and    deductions   by   the  Company  in
                         accordance with applicable law or regulations.

                C.       Nothing  contained  herein  shall give  any Participant
                         the right to be  retained  in  the  employment  of  the
                         Company or  any  successor,  or  affect  the  Company's
                         right to dismiss any Participant at will.

                                       8
<PAGE>
                D.       This  Plan   is   not  a  term  or   condition  of  any
                         individual's  employment  and no Participant shall have
                         any legal right  to  payments  hereunder  except to the
                         extent  all  conditions relating to the receipt of such
                         payments have been satisfied.

                E.       Nothing  contained  herein  shall  give Participant any
                         right to  any  employee  benefit  upon  termination  of
                         employment  with  the  Company,  except as specifically
                         provided  herein,  required  by  law or provided by the
                         terms  of  another  employee  benefit   plan   document
                         relating  to   the   treatment  of   former   employees
                         generally.   Pursuant  to  the  terms  of  the  Everest
                         Reinsurance  Company  Severance  Plan for United States
                         Employees a  Participant  who  receives  benefits under
                         this Plan  shall  not be eligible  for  benefits  under
                         such Severance Plan.

                F.       No  person  having  a  benefit  under   this  Plan  may
                         assign,  transfer  or in any  other  way  alienate  the
                         benefit,  nor  shall  any  benefit  under  this Plan be
                         subject  to  garnishment, attachment, execution or levy
                         of  any  kind. If a  Participant  dies while any amount
                         is  still  payable  pursuant  to  the  Plan,  all  such
                         amounts,  unless otherwise provided  herein,  shall  be
                         paid in accordance  with the  terms  of the Plan to the
                         Participant's   designee   or   if  there  is  no  such
                         designee, to the Participant's estate.

                                       9
<PAGE>
                G.       In the  event a Participant  must  initiate  litigation
                         to obtain or enforce any right or benefit  to which  he
                         or she is entitled  to under  this  Plan,  the  Company
                         agrees to reimburse Participant  for all legal fees and
                         expenses  reasonably  incurred by him or her, provided,
                         however,  that  a Participant agrees to repay all legal
                         fees and expenses paid to him or her by the  Company in
                         the  event  that  it is  determined  by a judgment of a
                         court of competent  jurisdiction  that the  Company has
                         established    that,   under    all   the   facts   and
                         circumstances,  there  was   no  reasonable  basis  for
                         Participant's  litigation.  The Company  agrees  to pay
                         as incurred, to the fullest  extent  permitted  by law,
                         all  legal fees and expenses  which a  Participant  may
                         reasonably incur as a result of any contest (regardless
                         of the outcome thereof) by the Company or third parties
                         of  the  validity  or  enforceability  of, or liability
                         under, any provision of this  Plan.  In  addition,  the
                         Company  agrees  to pay  pre-judgment  interest  on any
                         money  judgment  obtained  by  Participant  and  to pay
                         interest  on  any  delayed  payment  calculated  at the
                         prime rate of interest as  published in the Wall Street
                         Journal in effect from time  to  time,  from  the  date
                         that  payment  to  the  Participant  should  have  been
                         made  in accordance with the provisions of this Plan.

                                       10
<PAGE>
                H.       In no event shall  a  Participant  be obligated to seek
                         other  employment  or  take  any other action by way of
                         mitigation of the amounts  payable  to him or her under
                         this Plan.

         VI.    ADMINISTRATION
                --------------
 
                This Plan shall be administered by the Committee.

         VII.   APPLICABLE LAW
                --------------        

                This  Plan and all  action  taken  under it  shall  be  governed
                as  to validity, construction, interpretation and administration
                by the laws of the State of Delaware and applicable federal law.

         VIII.  AMENDMENT OR TERMINATION
                ------------------------

                The Board  of  Directors of Holdings or the Committee may amend,
                suspend or  terminate  the  Plan  or any portion  thereof at any
                time,  provided,  however,  that  (i)  for a period of two years
                after a Material Change and  (ii) during any period of time when
                the Board of  Directors of Holdings or the Committee is aware of
                any circumstance which could reasonably be expected to result in
                a Material  Change,  no amendment, suspension or termination may
                be adopted or effected that would adversely  impact  the  rights
                under the Plan of any  Participant  who may become  eligible for
                benefits as a result of a Material Change.  Termination  of this
                Plan shall  not  relieve  Holdings  or the  Company  from  their
                respective obligations to Participants under this Plan  relating
                to a Material Change which occurs prior to such termination.

                                       11
<PAGE>
         X.     EFFECTIVE DATE
                --------------

                The Plan shall become effective upon September 24, 1998.

         XI.    BINDING ON SUCCESSORS
                --------------------- 

                Holdings  shall  take  all  necessary actions to insure that any
                successor,  whether direct or indirect,  by operation of law, by
                purchase, merger,  consolidation,  liquidation or otherwise,  to
                substantially all of the business and/or  assets of  Holdings or
                Ev Re (sometimes referred to herein as the "successor/acquiror")
                expressly assumes the obligations of Holdings under  this  Plan.
                If  Holdings  does   not   make   this  Plan  binding  upon  any
                successor/acquiror,  Holdings  shall  reserve  such  amounts  as
                are necessary to meet the obligations hereunder, from  Holdings'
                general  assets  or  from amounts otherwise  realized or derived
                in    connection    with    the   transaction   in   which   the
                successor/acquiror succeeds to control of Holdings or Ev Re.

                                       12


Exhibit 11.1
                       EVEREST REINSURANCE HOLDINGS, INC.
                        COMPUTATION OF EARNINGS PER SHARE
         For The Three and Nine Months Ended September 30, 1998 and 1997
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                  Three Months Ended                Nine Months Ended
                                     September 30,                    September 30,
                              ----------------------------     ----------------------------
                                   1998          1997              1998           1997
                              ----------------------------     ----------------------------
<S>                           <C>            <C>               <C>            <C>

Net Income (Numerator)        $     42,126   $      38,432     $    125,471   $     117,234
                              ============   =============     ============   =============

Weighted average common and
 effect of dilutive shares 
 used in the computation of
 net income per share:
 Average shares outstanding
  - basic (denominator)         50,464,704      50,466,457       50,475,261      50,475,356
 Effect of dilutive shares:
 Options outstanding               280,717         316,247          302,857         271,794
 Options exercised                   2,388           1,657              985             882
 Options cancelled                     -             6,827            3,070           3,131
                              ------------   -------------     ------------   -------------
 Average share outstanding
  - diluted (denominator)       50,747,809      50,791,188       50,782,173      50,751,163


Net Income per common share:
 Basic                        $       0.83   $        0.76     $       2.49   $        2.32
 Diluted                              0.83            0.76             2.47            2.31

</TABLE>

                                                                                
Exhibit 21.1
                            SUBSIDIARIES OF HOLDINGS


The following is a list of Everest Reinsurance Holdings, Inc. subsidiaries:

           Everest Reinsurance Company,
                  a Delaware corporation

           Everest Indemnity Insurance Company,
                  a Delaware corporation

           Everest Insurance Company of Canada,
                  a Canada corporation

           Everest MGA, Inc.,
                  a Texas corporation

           Everest National Insurance Company,
                  an Arizona corporation

           Everest Re Holdings, Ltd.,
                  a Bermuda corporation

           Everest Re Ltd,
                  a United Kingdom corporation

           Everest Southeast, Inc.,
                  an Alabama corporation

           Mt. McKinley Managers, L.L.C.,
                  a New Jersey limited liability company

           WorkCare Southeast of Georgia, Inc., 
                  a Georgia corporation.



<TABLE> <S> <C>

<ARTICLE>                     7
<MULTIPLIER>                                1,000
                               
<S>                           <C>
<PERIOD-TYPE>                 9-MOS
<FISCAL-YEAR-END>             DEC-31-1998
<PERIOD-START>                JAN-01-1998
<PERIOD-END>                  SEP-30-1998
<DEBT-HELD-FOR-SALE>                    4,114,027
<DEBT-CARRYING-VALUE>                           0
<DEBT-MARKET-VALUE>                             0
<EQUITIES>                                154,272
<MORTGAGE>                                      0
<REAL-ESTATE>                                   0
<TOTAL-INVEST>                          4,376,642
<CASH>                                     73,545
<RECOVER-REINSURE>                        640,426
<DEFERRED-ACQUISITION>                     78,666
<TOTAL-ASSETS>                          5,811,910
<POLICY-LOSSES>                         3,491,659
<UNEARNED-PREMIUMS>                       320,107
<POLICY-OTHER>                                  0
<POLICY-HOLDER-FUNDS>                           0
<NOTES-PAYABLE>                                 0
                           0
                                     0
<COMMON>                                      509
<OTHER-SE>                              1,458,042
<TOTAL-LIABILITY-AND-EQUITY>            5,811,910
                                771,303
<INVESTMENT-INCOME>                       183,205
<INVESTMENT-GAINS>                          3,495
<OTHER-INCOME>                              2,663
<BENEFITS>                                564,048
<UNDERWRITING-AMORTIZATION>                 3,459
<UNDERWRITING-OTHER>                      230,492
<INCOME-PRETAX>                           162,667
<INCOME-TAX>                               37,196
<INCOME-CONTINUING>                       125,471
<DISCONTINUED>                                  0
<EXTRAORDINARY>                                 0
<CHANGES>                                       0
<NET-INCOME>                              125,471
<EPS-PRIMARY>                                2.49
<EPS-DILUTED>                                2.47
<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