EVEREST REINSURANCE HOLDINGS INC
10-Q, 2000-05-12
ACCIDENT & HEALTH INSURANCE
Previous: CMGI INC, SC 13D/A, 2000-05-12
Next: FIRST FORTIS LIFE INSURANCE CO, 10-Q, 2000-05-12



                       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:
    MARCH 31, 2000                                             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 May 9, 2000
            -----                                  ----------------------------

COMMON STOCK,      $.01 PAR VALUE                            1,000

<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.

                               INDEX TO FORM 10-Q

                                     PART I

                              FINANCIAL INFORMATION
                              ---------------------
                                                                           PAGE
                                                                           ----

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

         Consolidated Balance Sheets at March 31, 2000  (unaudited)
          and December 31, 1999                                               3

         Consolidated Statements of Operations and Comprehensive
          Income for the three months ended March 31, 2000 and
          1999 (unaudited)                                                    4

         Consolidated Statements of Changes in Stockholders' Equity
          for the three months ended March 31, 2000 and 1999
          (unaudited)                                                         5

         Consolidated Statements of Cash Flows for the three months
          ended March 31, 2000 and 1999 (unaudited)                           6

         Notes to Consolidated Interim Financial Statements                   7

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         -----------------------------------------------------------
         AND RESULTS OF OPERATIONS                                           16
         -------------------------

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK          23
         ----------------------------------------------------------

                                     PART II

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

ITEM 1.  LEGAL PROCEEDINGS                                                   24
         -----------------

ITEM 2.  CHANGES IN SECURITIES                                             None
         ---------------------

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

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                 24
         ---------------------------------------------------

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

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K                                    24
         --------------------------------
<PAGE>
Part I - Item 1

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


                                                   March 31,      December 31,
                                                 ------------     ------------
                                                     2000             1999
                                                 ------------     ------------
<S>                                              <C>              <C>
ASSETS:                                           (unaudited)
Fixed maturities - available for
 sale, at market value (amortized
 cost: 2000, $4,045,373; 1999, $3,940,625)       $  4,032,376     $  3,885,278
Equity securities, at market value (cost:
 2000, $24,112; 1999, $50,224)                         46,566           90,693
Short-term investments                                 99,712           73,558
Other invested assets                                  28,453           27,482
Cash                                                   58,705           62,227
                                                 ------------     ------------
   Total investments and cash                       4,265,812        4,139,238

Accrued investment income                              67,937           64,898
Premiums receivable                                   323,767          294,941
Reinsurance receivables                               733,477          742,513
Funds held by reinsureds                              167,768          157,237
Deferred acquisition costs                             87,613           82,713
Prepaid reinsurance premiums                           16,802            9,582
Deferred tax asset                                    181,424          188,326
Other assets                                           27,126           24,854
                                                 ------------     ------------
TOTAL ASSETS                                     $  5,871,726     $  5,704,302
                                                 ============     ============

LIABILITIES:
Reserve for losses and adjustment
 expenses                                        $  3,623,143     $  3,646,992
Unearned premium reserve                              338,156          308,563
Funds held under reinsurance treaties                 176,146          178,520
Losses in the course of payment                        74,833           67,065
Contingent commissions                                 51,945           58,169
Other net payable to reinsurers                        18,822           13,217
Current federal income taxes                            4,410           (4,475)
8.5% Senior notes due 3/15/2005                       249,560              -
8.75% Senior notes due 3/15/2010                      198,953              -
Revolving credit agreement borrowings                 106,000           59,000
Interest accrued on debt and borrowings                 2,160              106
Other liabilities                                      52,472           49,663
                                                 ------------     ------------
   Total liabilities                                4,896,600        4,376,820
                                                 ------------     ------------

STOCKHOLDERS' EQUITY:
Common stock, par value: $0.01; 200
 million shares authorized; 1,000
 shares issued in 2000 and 50.9 million
 shares issued in 1999                                    -                509
Additional paid-in capital                            252,979          390,912
Unearned compensation                                     -               (109)
Accumulated other comprehensive income,
 net of deferred income taxes benefit
 of $1.1 million in 2000 and deferred
 income taxes benefit of $9.1 million
 in 1999                                               (1,767)         (16,701)
Retained earnings                                     723,914        1,074,941
Treasury stock, at cost; 0.0 million
 shares in 2000 and 4.4 million shares
 in 1999                                                  -           (122,070)
                                                 ------------     ------------
   Total stockholders' equity                         975,126        1,327,482
                                                 ------------     ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY       $  5,871,726     $  5,704,302
                                                 ============     ============
</TABLE>
The  accompanying  notes  are  an  integral  part  of the consolidated financial
statements.

                                       3
<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.
         CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
                (Dollars in thousands, except per share amounts)
<TABLE>
<CAPTION>
                                                 Three Months Ended
                                                      March 31,
                                             ----------------------------
                                                2000             1999
                                             -----------      -----------
                                                     (unaudited)
<S>                                          <C>              <C>
REVENUES:
Premiums earned                              $   266,184      $   234,135
Net investment income                             63,809           62,080
Net realized capital gain/(loss)                   7,864           (2,186)
Other income                                         810               97
                                             -----------      -----------
Total revenues                                   338,667          294,126
                                             -----------      -----------

CLAIMS AND EXPENSES:
Incurred loss and loss adjustment
 expenses                                        196,389          168,869
Commission, brokerage, taxes and
 fees                                             65,658           61,651
Other underwriting expenses                       11,508           11,527
Interest expense on senior notes                   1,620              -
Interest expense on credit facility                1,463              -
                                             -----------      -----------
Total claims and expenses                        276,638          242,047
                                             -----------      -----------

INCOME BEFORE TAXES                               62,029           52,079

Income tax                                        12,978           10,837
                                             -----------      -----------

NET INCOME                                   $    49,051      $    41,242
                                             ===========      ===========

Other comprehensive income/(loss),
 net of tax                                       14,934          (29,850)
                                             -----------      -----------

COMPREHENSIVE INCOME                         $    63,985      $    11,392
                                             ===========      ===========
</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
                                                    March 31,
                                         ------------------------------
                                             2000              1999
                                         ------------      ------------
                                                   (unaudited)
<S>                                      <C>               <C>
COMMON STOCK (SHARES OUTSTANDING):
Balance, beginning of period               46,457,817        49,989,204
Issued during the period                        8,500            16,800
Treasury stock acquired during the
 period                                      (648,400)       (1,000,320)
Treasury stock reissued during the
 period                                         1,780             1,056
Common stock retired during the
 period                                   (45,819,697)              -
Issued during the period                        1,000               -
                                         ------------      ------------
Balance, end of period                          1,000        49,006,740
                                         ============      ============


COMMON STOCK (PAR VALUE):
Balance, beginning of period             $        509      $        509
Common stock retired during the
 period                                          (509)              -
Issued during the period                          -                 -
                                         ------------      ------------
Balance, end of period                            -                 509
                                         ------------      ------------

ADDITIONAL PAID IN CAPITAL:
Balance, beginning of period                  390,912           390,559
Retirement of treasury stock
 during the period                           (138,546)              -
Common stock issued during the
 period                                           157               307
Treasury stock reissued during
 the period                                        (2)               15
Common stock retired during the
 period                                           458               -
                                         ------------      ------------
Balance, end of period                        252,979           390,881
                                         ------------      ------------

UNEARNED COMPENSATION:
Balance, beginning of period                     (109)             (240)
Net increase during the period                    109                40
                                         ------------      ------------
Balance, end of period                            -                (200)
                                         ------------      ------------

ACCUMULATED OTHER COMPREHENSIVE
 INCOME, NET OF DEFERRED INCOME
 TAXES:
Balance, beginning of period                  (16,701)          185,518
Net increase (decrease) during
 the period                                    14,934           (29,850)
                                         ------------      ------------
Balance, end of period                         (1,767)          155,668
                                         ------------      ------------

RETAINED EARNINGS:
Balance, beginning of period                1,074,941           928,500
Net income                                     49,051            41,242
Restructure adjustments                           (78)              -
Dividends paid to parent                     (400,000)           (3,005)
                                         ------------      ------------
Balance, end of period                        723,914           966,737
                                         ------------      ------------

TREASURY STOCK AT COST:
Balance, beginning of period                 (122,070)          (25,642)
Treasury stock retired during
 the period                                   138,454               -
Treasury stock acquired during
 the period                                   (16,426)          (32,727)
Treasury stock reissued during
 the period                                        42                25
                                         ------------      ------------
Balance, end of period                            -             (58,344)
                                         ------------      ------------

TOTAL STOCKHOLDERS' EQUITY, END
 OF PERIOD                               $    975,126      $  1,455,251
                                         ============      ============
</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
                                                         March 31,
                                                -------------------------
                                                   2000           1999
                                                ----------     ----------
<S>                                             <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:                  (unaudited)
Net income                                      $   49,051     $   41,242
  Adjustments to reconcile net income
   to net cash provided by operating
   activities:
  (Increase) in premiums receivable                (29,893)       (26,252)
  (Increase) decrease in funds held, net           (13,888)         3,394
  Decrease in reinsurance receivables                8,697         85,638
  (Increase) in deferred tax asset                  (2,771)        (7,072)
  (Decrease) in reserve for losses and
   loss adjustment expenses                        (13,651)       (21,361)
  Increase in unearned premiums                     30,275          9,991
  Decrease in other assets and
   liabilities                                       6,127         22,227
  Non cash compensation expense                        109             40
  Accrual of bond discount/amortization
   of bond premium                                  (1,507)        (1,312)
  Amortization of underwriting discount
   on senior notes                                       6            -
  Restructure adjustment                               (78)           -
  Realized capital (gains) losses                   (7,864)         2,186
                                                ----------     ----------
Net cash provided by operating activities           24,613        108,721
                                                ----------     ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from fixed maturities matured/
 called - available for sale                        29,456         73,631
Proceeds from fixed maturities sold -
 available for sale                                 97,690         76,118
Proceeds from equity securities sold                42,663            -
Cost of fixed maturities acquired -
 available for sale                               (246,440)      (237,705)
Cost of equity securities acquired                  (1,178)           -
Cost of other invested assets acquired              (1,530)        (1,762)
Net (purchases) sales of short-term
 securitie                                         (25,706)         3,938
Net (decrease) increase in unsettled
 securities transactions                            (2,081)        20,074
                                                ----------     ----------
Net cash (used in) investing activities           (107,126)       (65,706)
                                                ----------     ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
Acquisition of treasury stock net of
 reissuances                                       (16,478)       (32,687)
Common stock issued during the period                  106            307
Dividends paid to stockholders                    (400,000)        (3,005)
Proceeds from issuance of senior notes             448,507            -
Net borrowing on revolving credit
 agreement                                          47,000            -
                                                ----------     ----------
Net cash provided by (used in)
 financing activities                               79,135        (35,385)
                                                ----------     ----------

EFFECT OF EXCHANGE RATE CHANGES ON CASH               (144)        (2,381)
                                                ----------     ----------

Net (decrease) increase in cash                     (3,522)         5,249

Cash, beginning of period                           62,227         39,326
                                                ----------     ----------
Cash, end of period                             $   58,705     $   44,575
                                                ==========     ==========

SUPPLEMENTAL CASH FLOW INFORMATION
 CASH TRANSACTIONS:
Income taxes paid, net                          $    4,990     $    4,795
Interest paid                                   $      923     $      -
NON-CASH FINANCING TRANSACTION:
Issuance of common stock                        $      -       $       40
</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 ENDED MARCH 31, 2000 AND 1999

1.       GENERAL

On February 24, 2000, a corporate  restructuring  was  completed  and Everest Re
Group,  Ltd.  ("Group")  became  the  new  parent  holding  company  of  Everest
Reinsurance  Holdings,  Inc. (the "Company"),  which remains the holding company
for Group's  U.S.  operations.  The Company is filing this report as a result of
its public issuance of debt securities on March 14, 2000.

The consolidated  financial statements of the Company for the three months ended
March 31, 2000 and 1999 include all adjustments,  consisting of normal recurring
accruals,  which,  in  the  opinion  of  management,  are  necessary  for a fair
presentation of the 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  ended  March  31,  2000  and  1999  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, 1999, 1998 and 1997.

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 (a) the mitigation or remediation of  environmental  contamination
or (b) 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: (a)
potentially  long  waiting  periods  between  exposure and  manifestation of any
bodily injury or  property  damage;   (b)  difficulty  in  identifying   sources
of  asbestos  or  environmental  contamination;  (c)  difficulty   in   properly
allocating  responsibility   and/or   liability  for  asbestos or  environmental
damage;  (d)  changes in  underlying laws and judicial  interpretation  of those
laws;  (e)  potential  for  an  asbestos  or  environmental  claim  to   involve
many  insurance  providers  over  many  policy   periods;   (f)  long  reporting
delays,  both  from  insureds  to  insurance   companies  and  ceding  companies
to  reinsurers;  (g)   historical  data  concerning  asbestos and  environmental
losses,   which  is   more  limited  than   historical   information   on  other
types  of  casualty  claims;   (h)  questions  concerning   interpretation   and
application    of    insurance    and    reinsurance    coverage;     and    (i)

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

               FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999

uncertainty  regarding  the number  and  identity  of  insureds  with  potential
asbestos or environmental exposure.

Although these complications have become less severe in recent years, management
believes  that these  factors  continue  to render  reserves  for  asbestos  and
environmental losses significantly less subject to traditional actuarial methods
than  are  reserves  on  other  types  of  losses.  Given  these  uncertainties,
management  believes  that no meaningful  range for such ultimate  losses can be
established.  The  Company  establishes  reserves  to the  extent  that,  in the
judgement 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 $375.0 million of the
first  $400.0  million  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).  Through March 31, 2000,  cessions  under the Stop Loss  Agreement have
aggregated $285.6 million with available  remaining limits net of coinsurance of
$89.4 million. 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.

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

               FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999

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 ended March 31, 2000 and 1999:
<TABLE>
<CAPTION>
(dollar amounts in thousands)                    Three Months Ended
                                                      March 31,
                                                2000             1999
                                            -----------------------------
<S>                                         <C>              <C>
Gross basis:
Beginning of period reserves                $    614,236     $    660,793
Incurred losses                                      -              1,601
Paid losses                                      (16,190)          (7,977)
                                            -----------------------------
End of period reserves                      $    598,046     $    654,417
                                            =============================

Net basis:
Beginning of period reserves                $    365,069     $    263,542
Incurred losses (1)                                  -                -
Paid losses (2)                                   (7,984)         116,286
                                            -----------------------------
End of period reserves                      $    357,085     $    379,828
                                            =============================
</TABLE>
(1)  No losses were ceded in either the three  months ended March 31, 2000 or in
     the three months ended March 31, 1999 under the incurred loss reimbursement
     feature of the Stop Loss Agreement.

(2)  No losses  were ceded in the three  months  ended March 31, 2000 and $118.8
     million  were ceded as paid  losses  under the Stop Loss  Agreement  in the
     three months ended March 31, 1999.

At March 31, 2000, the gross reserves for asbestos and environmental losses were
comprised  of $131.3  million  representing  case  reserves  reported  by ceding
companies,  $74.7 million  representing  additional case reserves established by
the Company on assumed  reinsurance  claims,  $45.3  million  representing  case
reserves established by the Company on direct excess insurance claims and $346.8
million 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 partial reimbursements consistent with the terms of
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

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

               FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999

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.

On February 24, 2000, the Company  announced an agreement with The Prudential to
acquire all of the issued and outstanding  shares of Gibraltar for approximately
$52.0 million. Closing of the acquisition will be subject to the satisfaction of
customary closing conditions and the receipt of regulatory approvals.

Upon the closing of the acquisition, the Company's current reinsurance contracts
with  Gibraltar,  including  the Stop Loss  Agreement,  will  remain in  effect.
However,  these  contracts will become  transactions  with  affiliates  with the
financial impact eliminated  through  inter-company  accounts.  The Prudential's
guarantee of  Gibraltar's  obligations to the Company will be terminated and The
Prudential will be released from its obligations.

In connection with the acquisition,  The Prudential will provide  reinsurance to
Gibraltar covering 80% of the first $200.0 million of any adverse development in
Gibraltar's reserves.

The Company is involved  from time to time in ordinary  routine  litigation  and
arbitration proceedings incidental to its business. The Company does not believe
that there are any other material  pending legal  proceedings to which it or any
of its subsidiaries or their properties are subject.

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 March 31, 2000 was $141.3 million.

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 March  31,  2000 was $11.9
million.

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

               FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999

3.       OTHER COMPREHENSIVE INCOME

The Company's other comprehensive income / (loss) is comprised as follows:
<TABLE>
<CAPTION>
(dollar amounts in thousands)                   Three Months Ended
                                                     March 31,
                                               2000             1999
                                           -----------------------------
<S>                                        <C>               <C>
Net unrealized appreciation
 (depreciation) of investments,
 net of deferred income taxes              $     15,774     ($    31,164)
Currency translation                               (840)           1,314
                                           -----------------------------
Other comprehensive
 income/(loss), net of deferred
 income taxes                              $     14,934     ($    29,850)
                                           =============================
</TABLE>

4.       CREDIT LINE

On December 21, 1999,  the Company  entered into a three-year  senior  revolving
credit facility with a syndicate of lenders (the "Credit Facility"). First Union
National Bank is the  administrative  agent for the Credit Facility.  The Credit
Facility  will be used for  liquidity  and  general  corporate  purposes  and to
refinance  existing debt under the Company's  prior credit  facility,  which has
been terminated.  The Credit Facility provides for the borrowing of up to $150.0
million with  interest at a rate selected by the Company equal to either (i) the
Base Rate (as defined below) or (ii) an adjusted London  InterBank  Offered Rate
("LIBOR")  plus a margin.  The Base Rate is the  higher of the rate of  interest
established  by First Union National Bank from time to time as its prime rate or
the  Federal  Funds rate plus 0.5% per annum.  The amount of margin and the fees
payable for the Credit Facility depend upon the Company's  senior unsecured debt
rating.  Group has guaranteed all of the Company's  obligations under the Credit
Facility.

The Credit  Facility  requires  Group to maintain a debt to capital ratio of not
greater than 0.35 to 1, Holdings to maintain a minimum  interest  coverage ratio
of 2.5 to 1 and Everest  Reinsurance  Company  ("Everest  Re") to  maintain  its
statutory  surplus at $850.0 million plus 25% of future aggregate net income and
25% of future  aggregate  capital  contributions.  The Company was in compliance
with these  requirements at March 31, 2000 as well as for the three months ended
March 31, 2000.

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

               FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999

As of March  31,  2000  and  1999,  the  Company  had  outstanding  credit  line
borrowings of $106.0 million and $0.0 million,  respectively.  Interest  expense
incurred in connection  with these  borrowings was $1.5 million and $0.0 million
for the periods ended March 31, 2000 and 1999, respectively.

5.       SENIOR NOTES

During the first  quarter of 2000,  the Company  completed a public  offering of
$200.0  million  principal  amount of 8.75%  senior notes due March 15, 2010 and
$250.0  million  principal  amount of 8.5% senior notes due March 15, 2005.  The
Company  distributed  $400.0 million of these proceeds to Group, of which $250.0
million was used by Group to capitalize Everest Reinsurance (Bermuda), Ltd.

Interest expense incurred in connection with these senior notes was $1.6 million
for the three months ended March 31, 2000.

6.       SEGMENT REPORTING

The Company,  through its subsidiaries,  operates in five segments:  U.S. Broker
Treaty, U.S. Direct Treaty Reinsurance and Insurance, U.S. Facultative,  Marine,
Aviation and Surety and  International.  The U.S. Broker Treaty operation writes
property,  accident  and health and  casualty  reinsurance  through  reinsurance
brokers  within  the United  States.  The U.S.  Direct  Treaty  Reinsurance  and
Insurance  operation  writes  property and casualty  reinsurance  directly  with
ceding  companies and primary  property and casualty  insurance  through  agency
relationships  and program  administrators  within the United  States.  The U.S.
Facultative  operation writes property,  casualty and specialty business through
brokers and directly with ceding companies within the United States. The Marine,
Aviation and Surety operation writes marine, aviation and surety business within
the United States and worldwide.  The International operation writes reinsurance
through  the  Company's  branches  in  Belgium,  London,  Canada,  Hong Kong and
Singapore,  in addition to foreign "home-office" business. The U.S. Facultative,
Marine, Aviation and Surety and International  operations write business through
brokers and directly with ceding companies.

                                       12
<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

               FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999

These  segments  are  managed in a  carefully  coordinated  fashion  with strong
elements of central control, including with respect to capital,  investments and
support operations. As a result, management monitors and evaluates the financial
performance of these operating  segments based upon their  underwriting  gain or
loss ("underwriting results").  Underwriting results include earned premium less
loss and loss adjustment  expenses  incurred,  commission and brokerage expenses
and other  underwriting  expenses.  The Company does not review and evaluate the
financial results of its operating segments based upon balance sheet data.

The following tables present the relevant underwriting results for the operating
segments  for the three  months  ended March 31, 2000 and 1999,  with all dollar
values presented in thousands.

<TABLE>
<CAPTION>
                               U.S. BROKER TREATY
- -------------------------------------------------------------------------------
                                                 2000                  1999
                                             ----------------------------------
<S>                                          <C>                    <C>
Earned premiums                              $    106,064           $    75,325
Incurred losses and loss
 adjustment expenses                               77,302                68,129
Commission and brokerage                           22,048                19,880
Other underwriting expenses                         2,344                 2,235
                                             ----------------------------------
Underwriting gain/(loss)                     $      4,370          ($    14,919)
                                             ==================================
</TABLE>
<TABLE>
<CAPTION>
                  U.S. DIRECT TREATY REINSURANCE AND INSURANCE
- -------------------------------------------------------------------------------
                                                2000                  1999
<S>                                          <C>                    <C>
Earned premiums                              $    52,785            $    36,030
Incurred losses and loss adjustment               33,695                 25,075
Commission and brokerage                          15,551                 10,073
Other underwriting expenses                        3,280                  2,201
                                             ----------------------------------
Underwriting gain/(loss)                     $       259           ($     1,319)
                                             ==================================

</TABLE>

                                       13
<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

               FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999


<TABLE>
<CAPTION>
                                U.S. FACULTATIVE
- -------------------------------------------------------------------------------
                                                 2000                  1999
                                             ----------------------------------
<S>                                          <C>                    <C>
Earned premiums                              $     16,849           $    19,029
Incurred  losses and loss adjustment               11,041                11,287
Commission and brokerage                            3,479                 4,198
Other underwriting expenses                         1,501                 1,493
                                             ----------------------------------
Underwriting gain/(loss)                     $        828           $     2,051
                                             ==================================
</TABLE>
<TABLE>
<CAPTION>
                           MARINE, AVIATION AND SURETY
- -------------------------------------------------------------------------------
                                                 2000                  1999
                                             ----------------------------------
<S>                                          <C>                    <C>
Earned premiums                              $     24,288           $    31,371
Incurred  losses and loss adjustment               17,851                20,290
Commission and brokerage                            8,778                 9,349
Other underwriting expenses                           916                   869
                                             ----------------------------------
Underwriting gain/(loss)                    ($      3,257)          $       863
                                             ==================================
</TABLE>
<TABLE>
<CAPTION>
                                  INTERNATIONAL
- -------------------------------------------------------------------------------
                                                 2000                  1999
                                             ----------------------------------
<S>                                          <C>                    <C>
Earned premiums                              $     66,197           $    72,380
Incurred  losses and loss adjustment               56,502                44,088
Commission and brokerage                           15,800                18,151
Other underwriting expenses                         3,386                 3,559
                                             ----------------------------------
Underwriting gain/(loss)                    ($      9,491)          $     6,582
                                             ==================================
</TABLE>
The  following  table  reconciles  the  underwriting  results for the  operating
segments  to income  before tax as reported in the  consolidated  statements  of
operations  and  comprehensive  income,  with all  dollar  values  presented  in
thousands:

<TABLE>
<CAPTION>
                                                 2000                  1999
                                             ----------------------------------
<S>                                         <C>                    <C>
Underwriting gain (loss)                    ($     7,291)          ($     6,742)
Net investment income                             63,809                 62,080
Realized gain (loss)                               7,864                 (2,186)
Corporate expenses                                   (80)                (1,170)
Interest expense                                  (3,083)                   -
Other income (expense)                               810                     97
                                             ----------------------------------
Income before taxes                          $    62,029            $    52,079
                                             ==================================
</TABLE>

                                       14
<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

               FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999

The  Company  writes  premium in the United  States and  selected  international
markets.  The revenues,  net income and  identifiable  assets of any  individual
non-U.S.  country in which the Company writes  business are, in each case,  less
than 10% of the Company's consolidated results.

7.       FUTURE APPLICATION OF ACCOUNTING STANDARDS

The  Financial   Accounting   Standards  Board  issued  Statement  of  Financial
Accounting  Standards ("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 shall be effective for
all  fiscal  quarters  of all  fiscal  years  beginning  after  June  15,  2000.
Management  believes that the statement  will not have a material  impact on the
financial position of the Company.

8.        RELATED-PARTY TRANSACTIONS

During the normal  course of  business,  the  Company,  through its  affiliates,
engages  in  arms-length  reinsurance  and  brokerage  and  commission  business
transactions  with  companies  controlled  or  affiliated  with Group's  outside
directors.   These  transactions  are  immaterial  to  the  Company's  financial
condition, results of operations and cash flows.

In addition,  the Company engages in business  transactions with Group. The only
material  transaction  with Group that occurred during the first quarter of 2000
was a $400.0 million  distribution  to Group to facilitate the completion of the
corporate restructuring.

                                       15
<PAGE>
PART I - ITEM 2

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

RESULTS OF OPERATIONS

RESTRUCTURING

On February 24, 2000, a corporate  restructuring  was  completed  and Everest Re
Group,  Ltd.  ("Group")  became  the  new  parent  holding  company  of  Everest
Reinsurance  Holdings,  Inc. (the "Company"),  which remains the holding company
for Group's  U.S.  operations.  The Company is filing this report as a result of
its public issuance of debt securities on March 14, 2000.

SEGMENT INFORMATION

The Company,  through its subsidiaries,  operates in five segments:  U.S. Broker
Treaty, U.S. Direct Treaty Reinsurance and Insurance, U.S. Facultative,  Marine,
Aviation and Surety and  International.  The U.S. Broker Treaty operation writes
property,  accident  and health and  casualty  reinsurance  through  reinsurance
brokers  within  the United  States.  The U.S.  Direct  Treaty  Reinsurance  and
Insurance  operation  writes  property and casualty  reinsurance  directly  with
ceding  companies and primary  property and casualty  insurance  through  agency
relationships  and program  administrators  within the United  States.  The U.S.
Facultative  operation writes property,  casualty and specialty business through
brokers and directly with ceding companies within the United States. The Marine,
Aviation and Surety operation writes marine, aviation and surety business within
the United States and worldwide.  The International operation writes reinsurance
through  the  Company's  branches  in  Belgium,  London,  Canada,  Hong Kong and
Singapore,  in addition to foreign "home-office" business. The U.S. Facultative,
Marine, Aviation and Surety and International  operations write business through
brokers and directly with ceding companies.

These  segments  are  managed in a  carefully  coordinated  fashion  with strong
elements of central control, including with respect to capital,  investments and
support operations. As a result, management monitors and evaluates the financial
performance of these operating segments based upon their underwriting results.

THREE MONTHS ENDED MARCH 31, 2000 COMPARED TO THREE MONTHS ENDED MARCH 31, 1999

PREMIUMS.  Gross premiums written increased 19.8% to $304.3 million in the three
months ended March 31, 2000 from $253.9  million in the three months ended March
31, 1999 as the Company took advantage of selected growth  opportunities,  while
continuing  to  generally  maintain a very  disciplined  underwriting  approach.
Premium  growth  areas  included a 54.3%  ($24.7  million)  increase in the U.S.
Direct Treaty Reinsurance and Insurance operation, mainly attributable to growth
in primary  insurance  and  accident  and health  writings,  and a 50.7%  ($41.7

                                       16
<PAGE>
million)  increase in the U.S. Broker Treaty  operation,  attributable to growth
across its property and casualty  lines,  including  from several large casualty
reinsurance  treaties.  These  increases were partially  offset by a 19.2% ($3.6
million)  decrease in the U.S.  Facultative  operation,  a 16.8% ($5.1  million)
decrease in the Marine,  Aviation and Surety operation and a 9.5% ($7.4 million)
decrease  in  the  International   operation  reflecting  the  continued  highly
competitive  current market  conditions faced by these  operations.  The Company
continued  to  decline  business  that  did not meet  its  objectives  regarding
underwriting profitability.

Ceded  premiums  increased to $16.7  million in the three months ended March 31,
2000 from $11.4 million in the three months ended March 31, 1999.  This increase
was  principally   attributable  to  higher  utilization  of  contract  specific
retrocessions  in the  U.S.  Broker  Treaty  and  U.S.  Direct  Reinsurance  and
Insurance operations.

Net premiums  written  increased by 18.6% to $287.5  million in the three months
ended  March 31, 2000 from $242.5  million in the three  months  ended March 31,
1999 consistent with the increase in gross premiums written.

PREMIUM  REVENUES.  Net premiums earned  increased by 13.7% to $266.2 million in
the three  months  ended March 31, 2000 from $234.1  million in the three months
ended March 31, 1999.  Contributing to this increase was a 46.5% ($16.8 million)
increase in the U.S.  Direct Treaty  Reinsurance  and Insurance  operation and a
40.8%  ($30.7  million)  increase in the U.S.  Broker  Treaty  operation.  These
increases  were  partially  offset by a 22.6%  ($7.1  million)  decrease  in the
Marine,  Aviation and Surety operation,  an 11.5% ($2.2 million) decrease in the
U.S.  Facultative   operation  and  an  8.5%  ($6.2  million)  decrease  in  the
International  operation.  All of these changes reflect period to period changes
in net written premiums together with normal variability in earnings patterns.

EXPENSES.  Incurred loss and loss adjustment expenses ("LAE") increased by 16.3%
to $196.4  million in the three months ended March 31, 2000 from $168.9  million
in the three months ended March 31,  1999.  The increase in incurred  losses and
LAE was principally attributable to the increase in net premiums earned together
with  modest  strengthening  of prior  period  reserves  in  select  areas and a
reinsurance  treaty with higher losses, and  correspondingly  lower commissions,
partially offset by lower  catastrophe  losses.  Incurred losses and LAE include
catastrophe  losses,  which include the impact of both current period events and
favorable  and  unfavorable  development  on prior period  events and are net of
reinsurance.  Net  catastrophe  losses in the three  months ended March 31, 2000
were $3.0 million,  mainly  reflecting  modest net adverse  development  on 1999
catastrophe  events,  compared to net catastrophe losses of $11.4 million in the
three  months ended March 31,  1999.  Net incurred  losses and LAE for the three
months ended March 31, 2000 reflected ceded losses and LAE of $16.8 million with
$0.0 million  ceded under the Stop Loss  Agreement  compared to ceded losses and
LAE of $10.3  million in the three months ended March 31, 1999,  including  $0.0
million ceded under the Stop Loss Agreement.

Contributing  to the  increase  in incurred  losses and LAE in the three  months
ended  March 31,  2000 from the three  months  ended March 31, 1999 were a 34.4%
($8.6  million)  increase in the U.S.  Direct Treaty  Reinsurance  and Insurance
operation  principally as a result of increased  premium volume,  a 28.2% ($12.4
million) increase in the International  operation due to unfavorable development
of prior  years  catastrophe  losses and modest  strengthening  of prior  period
non-catastrophe  reserves in the three  months  ended March 31, 2000  contrasted

                                       17
<PAGE>
against favorable  development of prior years  catastrophe  losses for the three
months ended March 31,  1999,  and a 13.5% ($9.2  million)  increase in the U.S.
Broker Treaty operation, attributable to the increased premium volume as well as
a reinsurance treaty with higher losses, and correspondingly  lower commissions.
These increases were partially offset by a 12.0% ($2.4 million)  decrease in the
Marine, Aviation and Surety operation mainly reflecting lower premium volume and
a 2.2% ($0.2  million)  decrease  in the U.S.  Facultative  operation.  Incurred
losses and LAE for each  operation  were  impacted  by  variability  relating to
changes in the level of premium volume and mix of business by class and type.

The Company's loss and LAE ratio ("loss ratio"), which is calculated by dividing
incurred losses and LAE by premiums earned,  increased by 1.7 percentage  points
to 73.8% for the three  months  ended  March 31,  2000 from  72.1% for the three
months ended March 31, 1999  reflecting  the incurred  losses and LAE  discussed
above.  The  International,  Marine,  Aviation  and Surety and U.S.  Facultative
operations' loss ratios increased to 85.4%, 73.5% and 65.5% for the three months
ended  March 31,  2000 from 60.9%,  64.7% and 59.3% for the three  months  ended
March 31, 1999,  respectively.  The U.S.  Broker  Treaty and U.S.  Direct Treaty
Reinsurance  and  Insurance  operations'  loss ratios to 72.9% and 63.8% for the
three  months  ended  March 31,  2000 from 90.4% and 69.6% for the three  months
ended  March 31,  1999,  respectively.  The loss ratios for all  operations  are
impacted by the factors  noted above as well as by changes in mix of business by
class and type.

Underwriting  expenses  increased  by 5.5% to $77.2  million in the three months
ended  March 31,  2000 from $73.2  million in the three  months  ended March 31,
1999.  Commission,   brokerage,  taxes  and  fees  increased  by  $4.0  million,
principally  relating to the  increase  in  premiums  written and changes in the
business mix. Other  underwriting  expenses  remained constant at $11.5 million.
Contributing to these underwriting expense increases were a 53.4% ($6.6 million)
increase in the U.S.  Direct Treaty  Reinsurance  and Insurance  operation and a
10.3% ($2.3 million) increase in the U.S. Broker Treaty operation.  The increase
in the U.S.  Broker Treaty  operation was generally  consistent  with  increased
premium  volume,  partially  offset by the impact of a  reinsurance  treaty with
lower  commissions  and higher losses as noted  earlier.  These  increases  were
partially  offset by a 12.5% ($0.7  million)  decrease  in the U.S.  Facultative
operation, an 11.6% ($2.5 million) decrease in the International operation and a
5.1% ($0.5 million) decrease in the Marine,  Aviation and Surety operation.  The
changes for each  operation's  expenses  principally  resulted  from  changes in
commission  expenses  relating to changes in premium  volume and business mix by
class and type.  The Company's  expense  ratio,  which is calculated by dividing
underwriting  expenses by premiums earned,  was 29.0% for the three months ended
March 31, 2000 compared to 31.2% for the three months ended March 31, 1999.

The Company's  combined ratio,  which is the sum of the loss and expense ratios,
decreased to 102.8% in the three months ended March 31, 2000  compared to 103.4%
in the three months ended March 31, 1999. The U.S. Broker Treaty and U.S. Direct
Treaty Reinsurance and Insurance  operations' combined ratios decreased to 95.9%
and 99.5% for the three  months  ended March 31, 2000 from 119.8% and 103.7% for
the three months ended March 31, 1999, respectively. The International,  Marine,
Aviation and Surety and U.S.  Facultative  operations' combined ratios increased
to  114.3%,  113.4% and 95.1% for the three  months  ended  March 31,  2000 from
90.9%, 97.2% and 89.2% for the three months ended March 31, 1999,  respectively.
These changes reflect the loss and expense ratio variability noted above.

                                       18
<PAGE>
Interest  expense for the three  months  ended  March 31, 2000 was $3.1  million
compared to $0.0 million for the three  months  ended March 31,  1999.  Interest
expense for the three months ended March 31, 2000 reflects $1.6 million relating
to the  Company's  issuance  of senior  notes and $1.5  million  relating to the
Company's borrowing under it's revolving credit facility.

Other income for the three months ended March 31, 2000 was $0.8 million compared
to $0.1 million for the three months ended March 31, 1999.  Other income for the
respective periods was principally attributable to the impact of fluctuations in
foreign currency exchange rates.

INVESTMENTS.  Net investment income increased 2.8% to $63.8 million in the three
months  ended March 31, 2000 from $62.1  million in the three months ended March
31, 1999,  principally  reflecting the effect of investing the $119.3 million of
cash flow from  operations  in the twelve months ended March 31, 2000 as well as
the  investment  of  $50.0  million  of the  proceeds  from the  Company's  debt
issuance.  The annualized  pre-tax yield on average cash and invested assets was
6.1% in the three  months  ended  March 31, 2000 and in the three  months  ended
March 31, 1999.

Net realized capital gains were $7.9 million in the three months ended March 31,
200,  reflecting  realized  capital gains on the Company's  investments of $17.5
million which were partially  offset by $9.6 million of realized capital losses,
compared to net  realized  capital  losses of $2.2  million in the three  months
ended March 31, 1999. The net realized  capital losses in the three months ended
March 31, 1999  reflected  realized  capital  losses of $2.5 million  which were
offset by $0.3 million of realized  capital gains. The realized capital gains in
the three  months  ended  March 31,  2000  arose  mainly  from  activity  in the
Company's  domestic equity portfolio,  whereas the realized capital gains in the
three months ended March 31, 1999 were attributable to activity in the Company's
foreign taxable fixed maturities  portfolio.  The realized capital losses in the
three months ended March 31, 2000 arose  mainly from  activity in the  Company's
tax-exempt fixed maturities  portfolio,  whereas, the realized capital losses in
the three  months  ended  March 31,  1999  mainly  arose  from  activity  in the
Company's taxable fixed maturities portfolio.

INCOME TAXES. The Company  recognized income tax expense of $13.0 million in the
three months ended March 31, 2000  compared to $10.8 million in the three months
ended March 31, 1999. The principal cause of this change was the increase in net
realized capital gains.

NET INCOME.  Net income was $49.1  million in the three  months  ended March 31,
2000  compared to $41.2  million in the three months ended March 31, 1999.  This
increase  generally  reflects  the  increases  in net  realized  capital  gains,
together with the improved underwriting and investment results, partially offset
by increased interest expense.

FINANCIAL CONDITION

INVESTED  ASSETS.  Aggregate  invested  assets,  including  cash and  short-term
investments,  were  $4,265.8  million at March 31, 2000 and $4,139.2  million at
December 31, 1999. The increase in invested assets between December 31, 1999 and
March 31, 2000 resulted  primarily  from its issuance of senior notes from which
$50.0  million was  retained in the Company  and  subsequently  invested,  $47.0
million  in  credit  facility  borrowings,   $41.4  million  in  net  unrealized
appreciation  of the Company's  fixed maturity  investments and $24.6 million in
cash flows from  operations  generated  during the three  months ended March 31,

                                       19
<PAGE>
2000,  partially  offset by $18.0 million in net unrealized  depreciation of the
Company's equity portfolio and $16.4 million in share repurchases.

LIQUIDITY.  The Company's  liquidity  requirements  are met on both a short- and
long-term  basis by funds  provided by premiums  collected,  investment  income,
collected  reinsurance  receivables  balances  and from the sale and maturity of
investments  together  with  the  availability  of  funds  under  the  Company's
revolving  credit  facility.   The  Company's  net  cash  flows  from  operating
activities were $24.6 million and $108.7 million in the three months ended March
31, 2000 and 1999,  respectively.  These cash flows were  impacted by recoveries
under the Company's Stop Loss Agreement with Gibraltar,  which  contributed $9.5
million and $79.0 million of such net cash flows in the three months ended March
31, 2000 and 1999, respectively,  as well as by net catastrophe loss payments of
$15.0  million  and $8.0  million in the three  months  ended March 31, 2000 and
1999,  respectively.  Through  March  31,  2000,  cessions  under  the Stop Loss
Agreement have aggregated $285.6 million with available  remaining limits net of
coinsurance  of $89.4  million.  Excluding the Stop Loss  Agreement  recoveries,
management  believes  the decrease in net cash flows from  operating  activities
generally  reflects  changes in the Company's mix of business and variability in
the payout of loss reserves.

On February 24, 2000, the Company  announced an agreement with The Prudential to
acquire all of the issued and outstanding  shares of Gibraltar for approximately
$52.0 million. Closing of the acquisition will be subject to the satisfaction of
customary closing conditions and the receipt of regulatory approvals.

Upon the closing of the acquisition, the Company's current reinsurance contracts
with  Gibraltar,  including  the Stop Loss  Agreement,  will  remain in  effect.
However,  these  contracts will become  transactions  with  affiliates  with the
financial impact eliminated  through  inter-company  accounts.  The Prudential's
guarantee of  Gibraltar's  obligations to the Company will be terminated and The
Prudential will be released from its obligations.

In connection with the acquisition,  The Prudential will provide  reinsurance to
Gibraltar covering 80% of the first $200.0 million of any adverse development in
Gibraltar's reserves.

Proceeds from sales, calls and maturities and investment asset acquisitions were
$169.8 million and $276.9 million, respectively, in the three months ended March
31, 2000,  compared to $173.8 million and $239.5 million,  respectively,  in the
three months ended March 31, 1999.  The activity in the three months ended March
31, 2000  generally  reflected  normal  portfolio  management  activity aimed at
enhancing the  Company's  portfolio  yield.  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.

On December 21, 1999,  the Company  entered into a three-year  senior  revolving
credit  facility  with a syndicate  of lenders (the  "Credit  Facility"),  which
replaced  its prior  credit  facility  which had been  extended in June 1999 and
increased  from $50.0 million to $75.0 million on November 9, 1999.  First Union
National Bank is the  administrative  agent for the Credit Facility.  The Credit
Facility  will be used for  liquidity  and  general  corporate  purposes  and to
refinance  existing debt under the Company's  prior credit  facility,  which has
been terminated.  The Credit Facility provides for the borrowing of up to $150.0
million with  interest at a rate selected by the Company equal to either (i) the
Base Rate (as defined below) or (ii) an adjusted London  InterBank  Offered Rate

                                       20
<PAGE>
("LIBOR")  plus a margin.  The Base Rate is the  higher of the rate of  interest
established  by First Union National Bank from time to time as its prime rate or
the  Federal  Funds rate plus 0.5% per annum.  The amount of margin and the fees
payable for the Credit Facility depend upon the Company's  senior unsecured debt
rating.  Group has guaranteed all of the Company's  obligations under the Credit
Facility.

The Credit  Facility  requires  Group to maintain a debt to capital ratio of not
greater than 0.35 to 1, Holdings to maintain a minimum  interest  coverage ratio
of 2.5 to 1 and Everest Re to maintain its statutory  surplus at $850.0  million
plus 25% of future  aggregate  net  income and 25% of future  aggregate  capital
contributions.  The Company was in compliance  with these  requirements at March
31, 2000 as well as for the three months ended March 31, 2000.

At March 31, 2000 and 1999,  the Company had  outstanding  borrowings  under the
Credit  Facility of $106.0  million  and $0.0  million,  respectively.  Interest
expense  incurred in connection with these  borrowings was $1.5 million and $0.0
million for the periods ended March 31, 2000 and 1999, respectively.

During the first  quarter of 2000,  the Company  completed a public  offering of
$200.0  million  principal  amount of 8.75%  senior notes due March 15, 2010 and
$250.0  million  principal  amount of 8.5% senior notes due March 15, 2005.  The
Company  distributed  $400.0  million of these proceeds to Group of which $250.0
million was used by Group to  capitalize  Everest  Reinsurance  (Bermuda),  Ltd.
Interest expense incurred in connection with these senior notes was $1.6 million
for the three months ended March 31, 2000.

STOCKHOLDERS'  EQUITY.  The Company's  stockholders'  equity decreased to $975.1
million as of March 31,  2000,  from  $1,327.5  million as of December 31, 1999,
principally reflecting a $400.0 million distribution to Group as a result of the
Company's  debt  issuance and $16.4  million in treasury  stock  acquired in the
three  months  ended  March 31,  2000,  partially  offset by net income of $49.1
million  for the three  months  ended  March 31,  2000 and an  increase of $15.5
million in unrealized appreciation on investments,  net of deferred taxes. Prior
to the restructuring, the Company repurchased 0.648 million shares of its common
shares at an average  price of $25.23 per share,  raising the total  repurchases
under the Company's authorized  repurchase program to 4.718 million shares at an
average price of $27.60 per share with a total repurchase expenditure to date of
$130.3 million. As part of the Company's  restructuring:  (i) the treasury stock
held by the Company  prior to  February  24, 2000 was  retired,  resulting  in a
reduction to treasury  stock with a  corresponding  reduction of paid in capital
and common stock;  (ii) all issued and  outstanding  common stock of the Company
was retired,  as the  stockholders of the Company became  shareholders of Group;
and (iii) the Company  issued  1,000 shares of common stock to Group as its sole
stockholder.

MARKET  SENSITIVE  INSTRUMENTS.  The  Company's  risks  associated  with  market
sensitive  instruments  have not  changed  materially  since  the  period  ended
December 31, 1999.

SAFE HARBOR  DISCLOSURE.  In connection with the "safe harbor" provisions of the
Private Securities Litigation Reform Act of 1995 (the "Act"), the Company in its
Form 10-K for the  fiscal  year ended  December  31,  1999 set forth  cautionary
statements  identifying  important factors,  among others,  that could cause its
actual  results  to differ  materially  from  those  which  might be  projected,
forecasted  or estimated in its  forward-looking  statements,  as defined in the
Act, made by or on behalf of the Company in press releases,  written  statements

                                       21
<PAGE>
or  documents  filed with the  Securities  and  Exchange  Commission,  or in its
communications  and discussions with investors and analysts in the normal course
of business through meetings, phone calls and conference calls. These cautionary
statements  supplement other factors  contained in this report which could cause
the  Company's  actual  results to differ  materially  from those which might be
projected, forecasted or estimated in its forward-looking statements.

Forward-looking  statements  involve known and unknown risks,  uncertainties and
other factors which may cause the Company's  results to differ  materially  from
such forward-looking  statements.  Such forward-looking  statements may include,
but are not limited to, projections of premium revenue, investment income, other
revenue, losses, expenses,  earnings (including earnings per share), cash flows,
and common  stockholders'  equity  (including  book value per share),  plans for
future operations, investments, financing needs, capital plans, dividends, plans
relating to products or services of the Company,  and estimates  concerning  the
effects of litigation or other  disputes,  as well as assumptions for any of the
foregoing  and  are  generally   expressed   with  words  such  as   "believes,"
"estimates,"  "expects,"   "anticipates,"   "plans,"  "projects,"   "forecasts,"
"goals,"  "could  have,"  "may  have"  and  similar  expressions.   The  Company
undertakes  no  obligation  to  publicly  update or revise  any  forward-looking
statements, whether as a result of new information, future events or otherwise.

                                       22
<PAGE>
PART I - ITEM 3

                       EVEREST REINSURANCE HOLDINGS, INC.
                    QUANTITATIVE AND QUALITATIVE DISCLOSURES
                                ABOUT MARKET RISK

         MARKET RISK  INSTRUMENTS.  The Company's  risks  associated with market
sensitive  instruments  have not  changed  materially  since  the  period  ended
December 31, 1999.


                                       23
<PAGE>
                       EVEREST REINSURANCE HOLDINGS, INC.

                               OTHER INFORMATION


PART II - ITEM 1.  LEGAL PROCEEDINGS

The Company is involved  from time to time in ordinary  routine  litigation  and
arbitration proceedings incidental to its business. The Company does not believe
that there are any other material  pending legal  proceedings to which it or any
of is subsidiaries or their properties are subject.

PART II - ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

a.     A special meeting of stockholders was held on February 23, 2000.

c.     An Agreement and Plan of Merger among Everest Reinsurance Holdings, Inc.,
       Everest  Re Group, Ltd. and Everest Re Merger Corporation was approved by
       the  stockholders.   The  holders  of 28,314,453 shares voted in favor of
       the  Agreement and  Plan of Merger; the  holders of  780,732 shares voted
       against  the  Agreement and  Plan of  Merger; and  the holders  of 31,200
       shares abstained.  There were no broker-non-votes.

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

a.     Exhibit Index:

       Exhibit No.
       -----------

       3.2     By-Laws of Everest Reinsurance Holdings, Inc., filed herewith.
       27.1    Financial Data Schedule, filed herewith.

b.     Reports on Form 8-K

       A report on Form 8-K  dated  February 23, 2000 was  filed on February 24,
       2000 reporting the completion of a corporate  restructuring involving the
       Company and reporting that Holdings entered  into  an agreement with  The
       Prudential Insurance Company of America  to  acquire  Gibraltar  Casualty
       Company.  A report on Form 8-K, dated March 14, 2000  was  filed on March
       15, 2000  reporting  that  Holdings  closed  its  offering of 8.5% Senior
       Notes due March 15, 2005 and 8.75% Senior Notes due March 15, 2010.

                                       24
<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, Senior Vice President
                                   and Chief Financial Officer


Dated:  May 9, 2000

Exhibit 3.2

                                    BY - LAWS

                                       OF

                       EVEREST REINSURANCE HOLDINGS, INC.

                                    ARTICLE I

                             MEETING OF STOCKHOLDERS
                             -----------------------

         Section 1. The annual meeting of the  stockholders  of the  corporation
shall be held on a date and time  designated  by the Board of Directors  for the
election of directors and the transaction of such other business as may properly
come before the meeting.  Unless otherwise determined by the Board of Directors,
such meeting shall be held at the principle executive office of the corporation.

         Section 2. Special meetings of the stockholders, except those regulated
otherwise by statute or the Certificate of  Incorporation,  may be called at any
time by the Chairman of the Board and Chief Executive Officer, the President, or
the Board of  Directors,  and shall be called by the  Chairman  of the Board and
Chief Executive Officer,  the President,  or the Secretary upon the request of a
majority  of the Board of  Directors  or of the  holders of the  majority of the
outstanding shares entitled to vote, made to the Chairman of the Board and Chief
Executive  Officer,  the  President,  or the  Secretary in writing,  stating the
purpose or purposes of the proposed meeting.

         Section 3. Written notice of each meeting of  stockholders  stating the
date,  time and place,  and,  in the case of a special  meeting,  the purpose or
purposes  for which the  meeting is called,  shall be given by serving a copy of
such  notice upon each  stockholder  entitled  to vote at such  meeting,  either
personally,  by facsimile or by mail, not less than ten nor more than sixty days
before the date of the meeting.  If mailed, such copy shall be addressed to each
such stockholder at his address as it appears on the records of the corporation.

         Section 4. At all meetings of stockholders,  the holders of record of a
majority of the outstanding shares entitled to vote, present either in person or
by proxy, shall constitute a quorum, except as may be otherwise provided by law,
by  the  Certificate  of  Incorporation  or  by  the  By-Laws.  A  quorum,  once
established, shall not be broken by the withdrawal of enough votes to leave less
than a quorum and the votes  present may  continue to  transact  business  until
adjournment.  Any meeting of stockholders  may be adjourned to a designated time
and place by the vote of a majority of the stockholders  present in person or by
proxy and  entitled to vote,  even  though less than a quorum is so present.  No
notice of such an adjourned meeting of stockholders need be given, other than by
announcement  at the  meeting,  unless the  adjournment  is for more than thirty

<PAGE>
days,  or if after the  adjournment  a new  record  date is  fixed.  At any such
adjourned meeting at which a quorum shall attend, any business may be transacted
which might have been transacted at the meeting as originally called.

         Section  5.  Every  stockholder  of record  entitled  to vote  shall be
entitled  at every  meeting of the  stockholders  to one vote for every share of
voting stock standing in his name. Every such  stockholder  shall have the right
to vote in person or by proxy,  but no proxy  shall be voted  after  three years
from its date,  unless the proxy provides for a longer period.  All elections of
directors shall be by a majority vote of all outstanding shares entitled to vote
and, unless otherwise provided by law, by the Certificate of Incorporation or by
the  By-Laws,  all  questions  shall be decided by the vote of a majority of the
outstanding shares entitled to vote thereon.

         Section  6.   Whenever  by  statute  or  under  any  provision  of  the
Certificate of  Incorporation or the By-Laws the vote of the holders of stock of
the  corporation is required or permitted to be taken for or in connection  with
any corporate action, the meeting and vote of such stockholders may be dispensed
with, without prior notice and without a vote, if a consent in writing,  setting
forth the action so taken  shall be signed by the holders of  outstanding  stock
having not less than the  minimum  number of votes that  would be  necessary  to
authorize or take such action at a meeting at which all shares  entitled to vote
thereon were present and voted.

Prompt  notice of the taking of the corporate  action  without a meeting by less
than unanimous written consent shall be given to those stockholders who have not
consented in writing.

                                   ARTICLE II

                                    DIRECTORS
                                    ---------

         Section 1. The business and affairs of the corporation shall be managed
by the Board of Directors consisting of a minimum of three directors. The number
of directors shall not be subject to any maximum and shall be fixed from time to
time either by the Board of  Directors  or by the  stockholders.  Each  director
shall hold office  until his  successor is elected and  qualified,  or until his
earlier resignation or removal.  The Board of Directors may adopt such rules and
regulations  for the call and conduct of its meetings and the  management of the
affairs of the corporation as it may deem proper, not inconsistent with the laws
of the State of Delaware or the By-Laws.  Meetings of the Board of Directors, or
of any committee  thereof,  may be held either within or outside of the State of
Delaware.

         Section 2. At each meeting of the Board of Directors, the presence of a
majority of the total number of members of the Board of  Directors  then holding
office  shall be  necessary  and  sufficient  to  constitute  a  quorum  for the
transaction of business. In the absence of a quorum, a majority of those present
at the time and place of any meeting  may adjourn the meeting  from time to time
until a quorum shall be present and the meeting may be held as adjourned without
further notice or waiver.  A majority of those present at any meeting at which a

                                      -2-
<PAGE>
quorum is present may decide any questions  brought before such meeting,  except
as otherwise provided by law, the Certificate of Incorporation of the Company or
these By-Laws.

         Members of the Board of Directors may participate in a meeting by means
of conference  telephone or similar  communications  equipment by means of which
all  persons  participating  in  the  meeting  can  hear  each  other  and  such
participation shall constitute presence in person at such meeting.

         Section 3. The Chairman of the Board and Chief Executive Officer or the
President may call a special meeting of the Board of Directors, twenty-four (24)
hours notice of which shall be given in person or by mail, telegraph, telephone,
facsimile,  cable, courier service or electronic mail. At the written request of
two directors,  such officers or the Secretary  shall call a special  meeting in
like manner and on like notice.  Regular  meetings of the Board of Directors may
be held  without  notice at such time and places as the Board may  determine  by
prior resolution.

         Section 4. Except as provided in Section 5 of this  Article,  vacancies
occurring in the  membership  of the Board of  Directors,  from  whatever  cause
arising,  and newly  created  directorships  resulting  from any increase in the
number of directors,  may be filled by the affirmative vote of a majority of the
directors  in  office  at the time,  although  less than a quorum,  or of a sole
remaining director.

         Section 5. Any one or more or all the  directors  may be  removed  from
office,  either with or without cause, at any time, by the  affirmative  vote of
the stockholders  holding a majority of the outstanding stock, and thereupon the
terms of such  director  or  directors  who  shall  have been so  removed  shall
forthwith terminate. Any vacancy or vacancies may be filled by a majority of the
remaining  Directors,  though less than a quorum,  provided,  however,  that the
stockholders removing any Director may fill the vacancy caused by such removal.

         Section 6. The Board of Directors  may, by  resolution  or  resolutions
passed by a majority of the whole Board, designate one or more committees,  each
committee to consist of one or more directors of the corporation.  The board may
also designate one or more directors as alternate members of any committee,  who
may replace any absent or  disqualified  member at any meeting of the committee.
Any such committee,  to the extent provided in the resolution of the Board or in
the By-Laws,  shall have and may  exercise  all the powers and  authority of the
board  of  Directors  in the  management  of the  business  and  affairs  of the
corporation,  and may authorize the seal of the corporation to be affixed to all
papers which may require it, except that no such committee shall have such power
or authority in reference to:

         (a)      amending the Certificate of Incorporation;

         (b)      adopting an agreement of merger or consolidation;

                                      -3-
<PAGE>
         (c)      recommending to the stockholders the sale, lease, or  exchange
                  of  all  or substantially  all of the Company's  property  and
                  assets;

         (d)      recommending to  the stockholders a dissolution of the Company
                  or a revocation of dissolution;

         (e)      amending or repealing of the By-Laws or adopting new By-Laws;

         (f)      fixing  compensation of the directors for serving on the Board
                  or any committee thereof;

         (g)      filling vacancies on the Board or any committee thereof; or

         (h)      amending or repealing any resolution of the Board which by its
                  terms shall not be so amendable or repealable.

The Board may in the  resolution  designating  a  committee,  provide  that such
committee  shall  have the  power or  authority  to  declare  a  dividend  or to
authorize  the  issuance  of  stock.  The  Board  may  also  in  the  resolution
designating a committee, adopt rules and regulations for the call and conduct of
the meetings of such committee. Each committee shall keep regular minutes of its
meetings and report the same to the Board of Directors when required.

         Section 7. Any action  required or permitted to be taken at any meeting
of the Board of Directors  or of any  committee  thereof may be taken  without a
meeting if all  members of the Board or of such  committee,  as the case may be,
consent  thereto  in writing  and the  writing  or  writings  are filed with the
minutes of proceedings of the Board of Directors or committee.

                                   ARTICLE III

                                    OFFICERS
                                    --------

         Section 1. The officers of the  corporation  shall be a Chairman of the
Board and Chief Executive Officer, a President, a Treasurer, a Comptroller,  and
a Secretary (of whom only the Chairman of the Board and Chief Executive  Officer
need  be a  director  of the  corporation),  and one or  more  Vice  Presidents,
Assistant Treasurers, Assistant Comptrollers and Assistant Secretaries, and such
other officers,  assistant  officers or agents (none of whom need be a director)
as the Board of Directors from time to time may determine.

                                      -4-
<PAGE>
         Any two or more offices may be held by the same person, except that the
offices of Chairman of the Board and Chief  Executive  Officer and  Secretary or
Assistant  Secretary and of President  and Secretary or Assistant  Secretary may
not be held by the same  person;  nor shall the offices of Chairman of the Board
and Chief  Executive  Officer and  Comptroller or Assistant  Comptroller  and of
President and Comptroller or Assistant Comptroller be held by the same person.

         Any Vice  President may, in the discretion of the Board of Directors be
designated as  "Executive"  or "Senior"  and, in the case of any appointed  Vice
President,  may be  designated  by the  proper  officer  of the  corporation  by
departmental or functional  classification,  by any succeeding ordinal number or
such other designation that the proper officer may from time to time determine.

         The  Chairman  of the  Board and Chief  Executive  Officer,  President,
Treasurer,  Comptroller,  Secretary  and  officers  at the level of  Senior  and
Executive  Vice  President and above,  and such other  officers as the Board may
from time to time determine, shall be elected by the Board of Directors. Elected
officers  shall hold office until a successor is elected and  qualified or until
their  earlier  resignation  or removal.  The Board of Directors  may remove any
officer from office at any time, with or without cause.

         All  other  officers  of the  corporation  shall  be  appointed  by the
Chairman  of the Board and Chief  Executive  Officer of the  corporation  or his
designee.  Appointed officers shall hold office until their resignation or until
revocation of their  appointment,  with or without cause, by such proper officer
or his designee or by the Board of Directors.

         No  person  shall  be  deemed  to be an  officer  of  the  corporation,
excepting  such as shall have been  elected or appointed  and is holding  office
pursuant to the provisions of these By-Laws.  The Board of Directors may require
any and all officers and employees to give bonds.

         The Board of Directors  shall fix the  compensation of the Chairman and
Chief Executive Officer, President, Comptroller, Treasurer and Secretary and all
officers of the  corporation  at or above the level of Senior and Executive Vice
President and such other officers as the Board may from time to time determine.

         The compensation  for all officers other than those whose  compensation
requires  approval of the Board of Directors under this By-Law shall be fixed by
the proper officer of the  corporation or his designee,  in accordance  with the
corporation's compensation plans.

                  Section  2. The  Chairman  of the Board  and  Chief  Executive
Officer shall be the Chief  Executive  Officer of the Company and shall have the
general  powers and duties of supervision  and management  usually vested in the
office of Chief  Executive  Officer of a  corporation.  He shall  preside at all

                                      -5-
<PAGE>
meetings of the stockholders and of the Board of Directors,  if present thereat.
Subject to the control of the Board of Directors,  he shall supervise and direct
the business of the Company and shall also have and perform such other duties as
from time to time be assigned to him by the Board of Directors. He may sign with
any other officer so duly  authorized,  certificates  representing  stock of the
Company, the issuance of which shall have been duly authorized (the signature to
which may be a facsimile  signature)  and may sign and execute  documents in the
name of the Company,  including,  but not limited to, deeds,  mortgages,  bonds,
contracts,  agreements, proxies, bank checks and bank drafts. From time to time,
he shall report to the Board of Directors all matters within his knowledge which
the  interests of the Company may require to be brought to their  attention.  He
shall have such other  powers and perform  such other duties as may from time to
time be prescribed by the Board of Directors or these By-Laws.

         Section 3. The President shall have the responsibility to implement the
directives  of the Board of  Directors  and the  Chairman of the Board and Chief
Executive Officer as such directives relate to the corporation's  business plans
and the conduct of its business operations. He shall exercise all the powers and
perform all the duties  usual to such  office.  Unless  prohibited  by law,  the
Certificate  of  Incorporation  or the By-Laws,  the  President  may execute any
contract,  agreement or instrument  necessary for the conduct of the business of
the  corporation.  In the absence or incapacity of the Chairman of the Board and
Chief Executive Officer, the President shall perform all the duties and exercise
the authority of the Chairman of the Board and Chief Executive Officer. He shall
also perform  such other duties and have such other powers as may be  prescribed
or assigned to him from time to time by the Board of Directors,  by the Chairman
of the Board and Chief Executive Officer, or the By-Laws.

         Section 4. The Vice President or, if more than one, the Vice Presidents
in the order  established  by the Board of  Directors,  shall in the  absence or
incapacity of the  President,  exercise all the powers and perform the duties of
the President. The Vice Presidents shall also perform such other duties and have
such other powers as may be prescribed or assigned to them,  respectively,  from
time to time by the  Chairman  of the  Board and Chief  Executive  Officer,  the
President, the Board of Directors or the By-Laws.

         Section 5. The Treasurer shall,  except as may be otherwise provided in
the By-Laws or by the Board of  Directors,  exercise  all the powers and perform
all the duties  usual to such office,  including  having the care and custody of
the funds and  securities of the  corporation  and depositing the same with such
depositories  as the Board of Directors may designate.  The Treasurer shall also
perform  such other duties and have such other  powers as may be  prescribed  or
assigned  to him  from  time to time by the  Chairman  of the  Board  and  Chief
Executive Officer, the President, the Board of Directors or the By-Laws.

         Section 6. The Secretary  shall exercise all the powers and perform all
the duties usual to such office,  including  keeping the minutes of the meetings
of the Board of Directors and of the stockholders, having custody of the seal of

                                      -6-
<PAGE>
the  corporation and affixing the seal to documents when authorized to do so. He
shall  also  perform  such other  duties  and have such  other  powers as may be
prescribed or assigned to him from time to time by the Chairman of the Board and
Chief Executive Officer, the President, the Board of Directors or the By-Laws.

         Section 7. The  Comptroller  shall  exercise all the powers and perform
all the duties usual to such office,  including  supervising the accounts of the
corporation,  having supervision over and responsibility for the books, records,
accounting  and  system  of  accounting  and  auditing  in  each  office  of the
corporation.  He shall also perform such other duties and have such other powers
as may be prescribed or assigned to him from time to time by the Chairman of the
Board and Chief Executive Officer, the President,  the Board of Directors or the
By-Laws.

         Section 8. The assistant  officers of the  corporation  shall have such
powers and  authority  and  perform  such  duties as  commonly  pertain to their
respective  offices and as may be  prescribed  by the  Chairman of the Board and
Chief  Executive  Officer,  the  President,  the Treasurer,  the Secretary,  the
Comptroller, the Board of Directors or the By-Laws.

                                   ARTICLE IV

                                 CORPORATE SEAL
                                 --------------

         The corporate seal shall be circular in form and shall contain the name
of the corporation around the circumference and "Delaware 1973" in the center.

                                    ARTICLE V

                                  CAPITAL STOCK
                                  -------------

         Section  1.  Certificates  of stocks  shall be in such form or forms as
shall be approved by the Board of Directors  and shall be signed by the Chairman
of the Board and Chief Executive Officer,  or the President or a Vice President,
and the  Treasurer or an Assistant  Treasurer,  or the Secretary or an Assistant
Secretary.  Any or all of the signatures on the  certificate may be a facsimile.
In case  any  officer,  transfer  agent or  registrar  who has  signed  or whose
facsimile  signature has been placed upon a certificate  shall have ceased to be
such officer,  transfer  agent or registrar  before such  certificate is issued,
such  certificate  may be issued by the  corporation  with the same effect as if
such person were an officer, transfer agent or registrar at the date of issue.

                                      -7-
<PAGE>
         Section 2. Transfers of shares shall only be made upon the books of the
corporations by the registered holder in person or by attorney, duly authorized,
and on surrender of the  certificate or certificates  for such shares,  properly
assigned for transfer.

         Section 3. Any person  claiming  a  certificate  of stock to be lost or
destroyed shall make an affidavit or affirmation of that fact and shall give the
corporation  a bond of  indemnity in such form and amount or unlimited in amount
as the Board of Directors  may  prescribe or approve and, if requested to do so,
shall  advertise the fact of loss or  destruction in such manner as the Board of
Directors may prescribe,  whereupon a new certificate may be issued for the same
number of shares as the one claimed to be lost or destroyed.

                                   ARTICLE VI

                                CHECKS AND DRAFTS
                                -----------------

         All  checks,  drafts or orders for the payment of money shall be signed
by such officer or officers or agent or agents,  and in such manner, as shall be
determined from time to time by the Board of Directors.

                                   ARTICLE VII

                                  RECORD DATES
                                  ------------

         In order that the corporation may determine the  stockholders  entitled
to  notice  of or to vote at any  meeting  of  stockholders  or any  adjournment
thereof, or to express consent to corporate action in writing without a meeting,
or  entitled  to  receive  payment  of any  dividend  or other  distribution  or
allotment  of any rights,  or entitled to exercise  any rights in respect of any
change,  conversion  or exchange of stock or for the purpose of any other lawful
action,  the Board of Directors may fix, in advance,  a record date, which shall
not be more than sixty nor less than ten days  before the date of such  meeting,
nor more  than  sixty  days  prior  to any  other  action.  A  determination  of
stockholders  of  record  entitled  to  notice  of or to  vote at a  meeting  of
stockholders shall apply to any adjournment of the meeting;  provided,  however,
that the Board of Directors may fix a new record date for the adjourned meeting.

                                      -8-
<PAGE>
                                  ARTICLE VIII

                           NOTICE AND WAIVER OF NOTICE
                           ---------------------------

         Section 1.  Whenever  any  notice is  required  by these  By-Laws to be
given,  personal notice is not meant unless expressly so stated;  and any notice
so required  shall be deemed to be  sufficient  if given by depositing it in the
United States mail, postage prepaid,  directed to the person entitled thereto at
his  address,  as  shown  on the  records  of the  corporation  in the case of a
stockholder,  or to  his  last  known  post  office  address,  if  he  is  not a
stockholder,  and such  notice  shall be deemed to have been given on the day of
such mailing.

         Section 2. Any notice  required to be given under these  By-Laws may be
waived by the person entitled thereto.

                                   ARTICLE IX

                                 INDEMNIFICATION
                                 ---------------

         Section 1. Any person who was or is a party or is threatened to be made
a party to any  threatened,  pending or completed  action,  suit or  proceeding,
whether civil, criminal,  administrative or investigative  (including any action
or suit by or in the  right of the  corporation  to  procure a  judgment  in its
favor) by reason of the fact that he is or was a director,  officer, employee or
agent of the corporation or, while a director, officer, employee or agent of the
corporation,  is or was serving at the request of the corporation as a director,
officer, employee, trustee or agent of another corporation,  partnership,  joint
venture, trust, employee benefit plan or other enterprise,  shall be indemnified
by the corporation, if, as and to the extent authorized by the laws of the State
of Delaware,  against expenses (including attorneys' fees), judgments, fines and
amounts paid in settlement actually and reasonably incurred by him in connection
with, or in connection  with the defense or settlement of, such action,  suit or
proceeding.  The  indemnification  provided  by  statute  shall  not  be  deemed
exclusive of any other rights to which any person seeking indemnification may be
entitled  under any lawful  agreement,  vote of  stockholders  or  disinterested
directors or  otherwise,  both as to action in his  official  capacity and as to
action in another capacity while holding such office, and shall continue as to a
person who has ceased to be director, officer, employee or agent and shall inure
to the benefit of the heirs, executors and administrators of such a person.

                                      -9-
<PAGE>
         Section 2.  Expenses  incurred  by a person  who is or was a  director,
officer,  employee or agent of the  corporation  or, while a director,  officer,
employee  or agent of the  corporation,  is or was serving at the request of the
corporation  as a  director,  officer,  employee,  trustee  or agent of  another
corporation,  partnership,  joint venture, trust, employee benefit plan or other
enterprise, in appearing at, participating in or defending any such action, suit
or  proceeding  shall be paid by the  corporation  at  reasonable  intervals  in
advance of the final disposition of such action, suit or proceeding upon receipt
of an undertaking by or on behalf of the director, officer, employee or agent to
repay such amount if it shall  ultimately be determined  that such person is not
entitled to be indemnified  by  corporation as authorized by this Article.  If a
claim under this Article is not paid in full by the  corporation  within  ninety
(90)  days  after a written  claim has been  received  by the  corporation,  the
claimant  may at any time  thereafter  bring suit  against  the  corporation  to
recover the unpaid  amount of the claim and, if  successful in whole or in part,
the claimant shall be paid also the expense of prosecuting  such claim. It shall
be a defense to any such action (other than an action brought to enforce a claim
for  expenses  incurred  in  defending  any  proceeding  in advance of its final
disposition  where  the  required  undertaking,  if any is  required,  has  been
tendered to the  corporation)  that the  claimant  has not met the  standards of
conduct which make it permissible under the Delaware General  Corporation Law or
other  applicable  law for the  corporation  to  indemnify  the claimant for the
amount  claimed,  but  the  burden  of  proving  such  defense  shall  be on the
corporation.  Neither the  failure of the  corporation  (including  its Board of
Directors,  independent  legal  counsel,  or its  stockholders)  to have  made a
determination  prior to the commencement of such action that  indemnification of
the  claimant is proper in the  circumstances  because the  claimant has met the
applicable standard of conduct set forth in the Delaware General Corporation Law
or  other  applicable  law,  nor an  actual  determination  by  the  corporation
(including   its  Board  of   Directors,   independent   legal  counsel  or  its
stockholders) that the claimant has not met such applicable standard of conduct,
shall be a defense to the action or create a  presumption  that the claimant has
not met the applicable standard of conduct.

         Section  3. The  corporation  shall  have the  power  to  purchase  and
maintain  insurance  on behalf of any person who is or was a director,  officer,
employee or agent of the corporation, or is or was serving at the request of the
corporation  as a  director,  officer,  employee,  agent or  trustee  of another
corporation,  partnership,  joint venture, trust, employee benefit plan or other
enterprise against any liability asserted against him and incurred by him in any
such  capacity  or  arising  out of his  status  as  such,  whether  or not  the
corporation  would have the power to indemnify him against such liability  under
the provisions of the Delaware General Corporation Law or other applicable law.

                                      -10-
<PAGE>
                                    ARTICLE X

                              CONFLICTING INTERESTS
                              ---------------------

         No director, officer or employee of the corporation at manager level or
higher or other  employee  from time to time  designated  by the Chairman of the
Board and Chief Executive  Officer or the President shall have any position with
or a  substantial  interest in any other  enterprise  operated  for profit,  the
existence of which would  conflict or might  reasonably  be supposed to conflict
with the proper performance of his or her responsibilities to the corporation or
which might tend to affect his or her  independence  of judgment with respect to
transactions  between the corporation and such other enterprise.  If a director,
officer or any such  employee  has a position  with or  substantial  interest in
another such enterprise,  which, when acquired, did not create such an actual or
apparent  conflict of interest,  he or she shall make timely  disclosure of such
position or interest to the Board of Directors  when he or she learns that there
is an impending  transaction  between such enterprise and the corporation or any
subsidiary or affiliate of the  corporation  that might create such an actual or
apparent conflict. The Board of Directors,  which may act through an appropriate
committee or sub-committee, shall adopt such regulations and procedures as shall
from time to time appear to it  sufficient to secure  compliance  with the above
policy.

                                   ARTICLE XI

                                  RESIGNATIONS
                                  ------------

         Any  director,  member  of  a  committee,   officer  or  agent  of  the
corporation may resign at any time. Such  resignation  shall be made in writing,
and  shall  take  effect  at the  time  specified  therein,  and if no  time  be
specified, at the time of its receipt by the corporation. The acceptance of such
resignation shall not be necessary to make it effective.

                                   ARTICLE XII

                                   AMENDMENTS
                                   ----------

         These By-Laws may be altered,  amended or repealed at any stockholders'
meeting by the affirmative  vote of the  stockholders  holding a majority of the
outstanding  shares  entitled to vote,  present in person or by proxy,  provided
that notice of such  meeting  shall have  contained a reference  to the proposed
alteration, amendment or repeal. The Board of Directors also may alter, amend or
repeal these  By-Laws at any regular or special  meeting,  by a majority vote of
the entire Board.

                                      -11-

<TABLE> <S> <C>

<ARTICLE>                   7
<LEGEND>
EVEREST REINSURANCE HOLDINGS, INC. AND SUBSIDIARIES FINANCIAL DATA SCHEDULE

THIS SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM EVEREST
REINSURANCE  HOLDINGS,  INC.'S FORM 10-Q FOR THE PERIOD ENDED MARCH 31, 2000 AND
IS QUALIFIED IN ITS ENTIRETY BY  REFERENCE  TO SUCH  FINANCIAL  STATEMENTS.  (IN
THOUSANDS, EXCEPT PER SHARE AMOUNTS)
</LEGEND>
<MULTIPLIER>                                        1,000

<S>                                                 <C>
<PERIOD-TYPE>                                       3-MOS
<FISCAL-YEAR-END>                                   DEC-31-2000
<PERIOD-START>                                      JAN-01-2000
<PERIOD-END>                                        MAR-31-2000
<DEBT-HELD-FOR-SALE>                                  4,032,376
<DEBT-CARRYING-VALUE>                                         0
<DEBT-MARKET-VALUE>                                           0
<EQUITIES>                                               46,566
<MORTGAGE>                                                    0
<REAL-ESTATE>                                                 0
<TOTAL-INVEST>                                        4,207,107
<CASH>                                                   58,705
<RECOVER-REINSURE>                                      733,477
<DEFERRED-ACQUISITION>                                   87,613
<TOTAL-ASSETS>                                        5,871,726
<POLICY-LOSSES>                                       3,623,143
<UNEARNED-PREMIUMS>                                     338,156
<POLICY-OTHER>                                                0
<POLICY-HOLDER-FUNDS>                                         0
<NOTES-PAYABLE>                                               0
                                         0
                                                   0
<COMMON>                                                      0
<OTHER-SE>                                              975,126
<TOTAL-LIABILITY-AND-EQUITY>                          5,871,726
                                              266,184
<INVESTMENT-INCOME>                                      63,809
<INVESTMENT-GAINS>                                        7,864
<OTHER-INCOME>                                              810
<BENEFITS>                                              196,389
<UNDERWRITING-AMORTIZATION>                              (5,063)
<UNDERWRITING-OTHER>                                     82,229
<INCOME-PRETAX>                                          62,029
<INCOME-TAX>                                             12,978
<INCOME-CONTINUING>                                      49,051
<DISCONTINUED>                                                0
<EXTRAORDINARY>                                               0
<CHANGES>                                                     0
<NET-INCOME>                                             49,051
<EPS-BASIC>                                                   0
<EPS-DILUTED>                                                 0
<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