WORLD OMNI LEASE SECURITIZATION L P /DE/
8-K, 1998-12-30
ASSET-BACKED SECURITIES
Previous: LABORATORY CORP OF AMERICA HOLDINGS, 8-K, 1998-12-30
Next: FRESH AMERICA CORP, S-3, 1998-12-30





                      SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                  F O R M  8 - K

                            C U R R E N T  R E P O R T

                      Pursuant to Section 13 or 15(d) of
                      the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported)            December 30, 1998
- -------------------------------------------------------------------------------


             World Omni 1998-A Automobile Lease Securitization Trust
              (Exact name of registrant as specified in its charter)


Illinois                        333-63367                        Not applicable
- -------------------------------------------------------------------------------
(State or other jurisdiction  (Commission File Number)           IRS Employer
  of incorporation)                                           Identification No.


120 N.W. 12th Avenue                Deerfield Beach, FL             33442

- --------------------------------------------------------------------------------
(Address of principal executive offices)


Registrant's telephone number, including area code            (954)429-2200
- --------------------------------------------------------------------------------

<PAGE>
Item 5:   Other Events.
          See attached Servicer's Certificate.


                                   SIGNATURES

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


          World Omni 1998-A Automobile Lease Securitization Trust
          -------------------------------------------------------
                                  (Registrant)


Date:     December 30, 1998          BY:  /s/Alan J. Browdy
          -----------------             -----------------------------------
                                        Alan J. Browdy
                                        Assistant Treasurer
                                        World Omni Financial Corp.

                                        (Duly Authorized Officer of the Servicer
                                        on behalf of the Trust)


<TABLE>
<CAPTION>
WORLD OMNI 1998-A AUTOMOBILE LEASE SECURITIZATION TRUST
MONTHLY SERVICER CERTIFICATE
NOVEMBER 30, 1998
                                                             Aggregate
                                                             Net Investment
Aggregate Net Investment Value                               Value                       
<S>                                                          <C>                         <C>                      <C>  
Original                                                     1,763,657,871.20
11/1/98                                                      1,763,657,871.20
                                                                              
Principal collections & reimbursement loss amount               62,114,287.53
11/30/98                                                     1,701,543,583.67
                                                                                  
Note Balance @ 11/30/98                                      1,763,657,871.20

                                                             Class A-1
                                                             Allocation                  Note
Aggregate Net Investment Value                               Percentage                  Balance

Original                                                                24.94236%         430,000,000
11/1/98                                                                 24.94236%         430,000,000

Principal collections & reimbursement loss amount                                          60,725,537
11/30/98                                                                                  369,274,463

Note Balance @ 11/30/98                                                 24.94236%         430,000,000

                                                             Class A-2
                                                             Allocation                  Note
Aggregate Net Investment Value                               Percentage                  Balance

Original                                                                25.52241%         440,000,000
11/1/98                                                                 25.52241%         440,000,000

Principal collections & reimbursement loss amount                                                   0
11/30/98                                                                                  440,000,000
                                                                                  
Note Balance @ 11/30/98                                                 25.52241%         440,000,000
                                                       
                                                             Class A-3
                                                             Allocation                  Note
Aggregate Net Investment Value                               Percentage                  Balance

Original                                                                23.78225%         410,000,000
11/1/98                                                                 23.78225%         410,000,000

Principal collections & reimbursement loss amount                                                   0
11/30/98                                                                                  410,000,000
                                                                                  
Note Balance @ 11/30/98                                                 23.78225%         410,000,000

                                                             Class A-4
                                                             Percentage                  Note
Aggregate Net Investment Value                               Percentage                  Balance

Original                                                                20.38214%         351,383,000
11/1/98                                                                 20.38214%         351,383,000

Principal collections & reimbursement loss amount                                                   0
11/30/98                                                                                  351,383,000
                                                                                  
Note Balance @ 11/30/98                                                 20.38214%         351,383,000

                                                             Class B
                                                             Allocation                  Note
Aggregate Net Investment Value                               Percentage                  Balance

Original                                                                 5.37084%          92,592,000
11/1/98                                                                  5.37084%          92,592,000

Principal collections & reimbursement loss amount                                                   0
11/30/98                                                                                   92,592,000

Note Balance @ 11/30/98                                                  5.37084%          92,592,000



Aggregate Net Investment Value                               Transferor Interest         Balance

Original                                                                 2.25000%          39,682,871
11/1/98                                                                                    39,682,871

Principal collections & reimbursement loss amount                                           1,388,751
11/30/98                                                                                   38,294,121

Note Balance @ 11/30/98                                                  2.25000%          39,682,871


Distributable Amounts                                        Total

Interest Distributable Amount                                    7,791,597.54
Principal Distributable Amount (1)                              61,722,246.70
Reimbursement of Covered Loss Amount (1)                           392,040.83
Reimbursement of Uncovered Loss Amount (1)                               0.00
Class A Net Swap Payment / (Receipt)                              (275,597.69)
Class B Net Swap Payment / (Receipt)                                (8,954.83)

Total                                                           69,621,332.55

Distributable Amounts                                        Class A-1                   %

Interest Distributable Amount                                    1,743,430.94
Principal Distributable Amount (1)                              60,333,496.15                      97.75000%
Reimbursement of Covered Loss Amount (1)                           392,040.83                     100.00000%
Reimbursement of Uncovered Loss Amount (1)                               0.00                     100.00000%
Class A Net Swap Payment / (Receipt)                                              
Class B Net Swap Payment / (Receipt)                                              
                                                                                  
Total                                                           62,468,967.92

Distributable Amounts                                        Class A-2                   %

Interest Distributable Amount                                    1,799,864.73
Principal Distributable Amount (1)                                       0.00                       0.00000%
Reimbursement of Covered Loss Amount (1)                                 0.00                       0.00000%
Reimbursement of Uncovered Loss Amount (1)                               0.00                       0.00000%
Class A Net Swap Payment / (Receipt)                                              
Class B Net Swap Payment / (Receipt)                                              

Total                                                            1,799,864.73

Distributable Amounts                                        Class A-3                   %

Interest Distributable Amount                                    1,691,952.24
Principal Distributable Amount (1)                                       0.00                       0.00000%
Reimbursement of Covered Loss Amount (1)                                 0.00                       0.00000%
Reimbursement of Uncovered Loss Amount (1)                               0.00                       0.00000%
Class A Net Swap Payment / (Receipt)                                              
Class B Net Swap Payment / (Receipt)                                              

Total                                                            1,691,952.24

Distributable Amounts                                        Class A-4                   %

Interest Distributable Amount                                    1,475,434.38
Principal Distributable Amount (1)                                       0.00                       0.00000%
Reimbursement of Covered Loss Amount (1)                                 0.00                       0.00000%
Reimbursement of Uncovered Loss Amount (1)                               0.00                       0.00000%
Class A Net Swap Payment / (Receipt)                                              
Class B Net Swap Payment / (Receipt)                                              

Total                                                            1,475,434.38

Distributable Amounts                                        Class B                     %

Interest Distributable Amount                                      408,849.39
Principal Distributable Amount (1)                                       0.00                       0.00000%
Reimbursement of Covered Loss Amount (1)                                 0.00                       0.00000%
Reimbursement of Uncovered Loss Amount (1)                               0.00                       0.00000%
Class A Net Swap Payment / (Receipt)                                              
Class B Net Swap Payment / (Receipt)                                              

Total                                                              408,849.39

Distributable Amounts                                        Transferor Interest         %
                                                       
Interest Distributable Amount                                      672,065.85
Principal Distributable Amount (1)                               1,388,750.55                       2.25000%
Reimbursement of Covered Loss Amount (1)                                 0.00                       0.00000%
Reimbursement of Uncovered Loss Amount (1)                               0.00                       0.00000%
Class A Net Swap Payment / (Receipt)                                              
Class B Net Swap Payment / (Receipt)                                              

Total                                                            2,060,816.40

(1)  These amounts will not be distributed during the Revolving period.  They will
        be reinvested in additional contracts.

Note Factors                                                 Series A-1                  Series A-2

                                                   11/1/98             100.0000000%               100.0000000%
                                                   11/30/98            100.0000000%               100.0000000%
 
Note Factors                                                 Series A-3                  Series A-4

                                                   11/1/98             100.0000000%               100.0000000%
                                                   11/30/98            100.0000000%               100.0000000%

Note Factors                                                 Series B  
                                                                                  
                                                   11/1/98             100.0000000%
                                                   11/30/98            100.0000000%
 
Pool Data                                                    11/1/98                     $

Number of Loans                                                     74,744  
Prepayments                                                              0                    0.00
Scheduled Terminations                                                   0                    0.00
Charge-Offs                                                              0                    0.00
Weighted Ave APR                                                         8.90%

                                                                                                       
Pool Data                                                    11/30/98                    $

Number of Loans                                                     73,959
Prepayments                                                            687                  5,624,347.50
Scheduled Terminations                                                   0                          0.00
Charge-Offs                                                             99                  1,421,420.58
Weighted Ave APR                                                         8.89%


Account Balances                                             Pay Ahead                   Advance                  Reserve Fund

Balance as of  11/01/98                                                  0.00                       0.00             17,636,578.71
Balance as of  11/30/98                                          2,580,649.58                 388,078.40             17,636,578.71
Change                                                           2,580,649.58                 388,078.40                      0.00
Required Cash (withdrawal from reserve)                                                                                       0.00
Reserve Fund Requirement                                                                                             17,636,578.71
Reserve Fund Supplemental Requirements                                                                                        0.00
Insured Residual Value Loss Amount                                       0.00
 



Distribution per $1,000                                                                  Total

Total Distribution Amount                                                                           4.41786225

Interest Distribution Amount                                                                        4.41786225
Carryover Shortfall                                                                                 0.00000000
Prior Carryover Shortfall                                                                           0.00000000

Total Carryover Shortfall                                                                           0.00000000


Principal Distribution Amount                                                                       0.00000000


Principal Loss Amounts
Reimbursed Principal Loss Amount                                                                    0.00000000
Aggregate Unreimbursed Principal Loss Amount                                                        0.00000000

Principal Loss Interest Amount
Reimbursed Principal Loss Interest Amount                                                           0.00000000
Unpaid Principal Loss Interest Amount                                                               0.00000000
                                                                                  
Transferor Principal not paid to Transferor                                                     -----
Transferor Interest not paid to Transferor                                                      -----

Unpaid Class B Principal Carryover Shortfall                                                    -----

Distribution per $1,000                                                                  Class A-1
 
Total Distribution Amount                                                                           4.05449056

Interest Distribution Amount                                                                        4.05449056
Carryover Shortfall                                                                                 0.00000000
Prior Carryover Shortfall                                                                           0.00000000

Total Carryover Shortfall                                                                           0.00000000


Principal Distribution Amount                                                                       0.00000000


Principal Loss Amounts
Reimbursed Principal Loss Amount                                                                    0.00000000
Aggregate Unreimbursed Principal Loss Amount                                                        0.00000000

Principal Loss Interest Amount
Reimbursed Principal Loss Interest Amount                                                           0.00000000
Unpaid Principal Loss Interest Amount                                                               0.00000000

                                                                                  
Transferor Principal not paid to Transferor                                                     -----
Transferor Interest not paid to Transferor                                                      -----

Unpaid Class B Principal Carryover Shortfall                                                    -----

Distribution per $1,000                                                                  Class A-2

Total Distribution Amount                                                                           4.09060167

Interest Distribution Amount                                                                        4.09060167
Carryover Shortfall                                                                                 0.00000000
Prior Carryover Shortfall                                                                           0.00000000

Total Carryover Shortfall                                                                           0.00000000


Principal Distribution Amount                                                                       0.00000000


Principal Loss Amounts
Reimbursed Principal Loss Amount                                                                    0.00000000
Aggregate Unreimbursed Principal Loss Amount                                                        0.00000000

Principal Loss Interest Amount
Reimbursed Principal Loss Interest Amount                                                           0.00000000
Unpaid Principal Loss Interest Amount                                                               0.00000000

Transferor Principal not paid to Transferor                                                     -----
Transferor Interest not paid to Transferor                                                      -----

Unpaid Class B Principal Carryover Shortfall                                                    -----
 

Distribution per $1,000                                                                  Class A-3

Total Distribution Amount                                                                           4.12671278

Interest Distribution Amount                                                                        4.12671278
Carryover Shortfall                                                                                 0.00000000
Prior Carryover Shortfall                                                                           0.00000000

Total Carryover Shortfall                                                                           0.00000000


Principal Distribution Amount                                                                       0.00000000


Principal Loss Amounts
Reimbursed Principal Loss Amount                                                                    0.00000000
Aggregate Unreimbursed Principal Loss Amount                                                        0.00000000

Principal Loss Interest Amount
Reimbursed Principal Loss Interest Amount                                                           0.00000000
Unpaid Principal Loss Interest Amount                                                               0.00000000

Transferor Principal not paid to Transferor                                                     -----
Transferor Interest not paid to Transferor                                                      -----

Unpaid Class B Principal Carryover Shortfall                                                    -----


Distribution per $1,000                                                                  Class A-4

Total Distribution Amount                                                                           4.19893500

Interest Distribution Amount                                                                        4.19893500
Carryover Shortfall                                                                                 0.00000000
Prior Carryover Shortfall                                                                           0.00000000

Total Carryover Shortfall                                                                           0.00000000


Principal Distribution Amount                                                                       0.00000000


Principal Loss Amounts
Reimbursed Principal Loss Amount                                                                    0.00000000
Aggregate Unreimbursed Principal Loss Amount                                                        0.00000000

Principal Loss Interest Amount
Reimbursed Principal Loss Interest Amount                                                           0.00000000
Unpaid Principal Loss Interest Amount                                                               0.00000000

Transferor Principal not paid to Transferor                                                     -----
Transferor Interest not paid to Transferor                                                      -----

Unpaid Class B Principal Carryover Shortfall                                                    -----
 

Distribution per $1,000                                                                  Class B

Total Distribution Amount                                                                           4.41560167

Interest Distribution Amount                                                                        4.41560167
Carryover Shortfall                                                                                 0.00000000
Prior Carryover Shortfall                                                                           0.00000000

Total Carryover Shortfall                                                                           0.00000000


Principal Distribution Amount                                                                       0.00000000


Principal Loss Amounts
Reimbursed Principal Loss Amount                                                                    0.00000000
Aggregate Unreimbursed Principal Loss Amount                                                        0.00000000

Principal Loss Interest Amount
Reimbursed Principal Loss Interest Amount                                                           0.00000000
Unpaid Principal Loss Interest Amount                                                               0.00000000

Transferor Principal not paid to Transferor                                                     -----
Transferor Interest not paid to Transferor                                                      -----

Unpaid Class B Principal Carryover Shortfall                                                        0.00000000


Distribution per $1,000                                                                  Transferor Interest

Total Distribution Amount                                                                          16.93591793

Interest Distribution Amount                                                                       16.93591793
Carryover Shortfall                                                                             -----
Prior Carryover Shortfall                                                                       -----

Total Carryover Shortfall                                                                       -----


Principal Distribution Amount                                                                       0.00000000


Principal Loss Amounts
Reimbursed Principal Loss Amount                                                                    0.00000000
Aggregate Unreimbursed Principal Loss Amount                                                    -----

Principal Loss Interest Amount
Reimbursed Principal Loss Interest Amount                                                       -----
Unpaid Principal Loss Interest Amount                                                           -----

Transferor Principal not paid to Transferor                                                         0.00000000
Transferor Interest not paid to Transferor                                                          0.00000000

Unpaid Class B Principal Carryover Shortfall                                                    -----



Servicing Fee                                                                              Total

Amount of Servicing Fee Paid                                                                4,409,144.68
Total Unpaid                                                                                        0.00

 



 


Origination Trustee Expenses Paid (1)

UTI                                                                                                 0.00
SUBI                                                                                                0.00
                                                                                                    0.00


Securitization Trustee Expenses Paid  (1)                                                           0.00
                                                                                  
Additional Loss Amounts (2)                                                                         0.00

(1)  Expenses greater than $50,000 are broken out as follows:
(2)  Broken out as follows:









                                                       
CHARGE-OFF RATE                                                                                                   November





Outstanding                                                                                                           1,421,420.58
Balance

Net
Liquidation                                                                                                             725,529.79
Proceeds

Average
Aggregate
Net Investment                                                                                                    1,763,657,871.20
Value

Annualized
Average
Charge-Off                                                                                                                    0.47%
Rate


(Charge-off Rate Test will be satisfied if the annualized ratio is 2.75% or less)                                             0.47%



DELINQUENCY RATE
                                                             #                                                    $

Past Due 31-60 days                                                    800                                           17,499,132
Past Due 61-90 days                                                    136                                            2,936,335
Past Due 91 + days                                                      23                                              435,719
                                                                                                       
 Total                                                                 959                                           20,871,186

(Delinquency Rate Test will be satisfied if the ratio is 1.75% or less)

                                                             Delinquent                  Current                  Delinquency
                                                             Contracts                   Contracts                Rate
                                                             (> 60 days)

 

November                                                               159                     73,959                         0.21%
</TABLE>

                         INDEX TO FINANCIAL STATEMENTS
                          of Federal Insurance Company
<TABLE>
<CAPTION>
<S>                                                                         <C>
Financial Statements
     Balance Sheets (Statutory Basis) as of September 30, 1998 and December
     31, 1997...............................................................F-1
     Statements of Income (Statutory Basis) for Three Months Ended September
     30, 1998 and 1997......................................................F-2
     Statements of Income (Statutory Basis) for Nine Months Ended September
     30, 1998 and 1997......................................................F-3
     Statements of Cash Flows (Statutory Basis) for Nine Months Ended 
     September 30, 1998 and 1997............................................F-4
     Notes to Financial Statements..........................................F-5
</TABLE>
THE FINANCIAL STATEMENTS OF FEDERAL INSURANCE COMPANY ("FEDERAL") INCLUDED 
HEREIN HAVE BEEN PREPARED ON A STATUTORY BASIS, RATHER THAN IN ACCORDANCE
WITH GENERALLY ACCEPTED ACCOUNTING PRINCIPLES BECAUSE STATE INSURANCE
DEPARTMENTS RESPONSIBLE FOR OVERSIGHT OF FEDERAL'S FINANCIAL CONDITION
REQUIRE FINANCIAL STATEMENTS TO BE PRESENTED ON A STATUTORY BASIS.  AS A 
RESULT, THE CHUBB CORPORATION DOES NOT PREPARE FINANCIAL STATEMENTS IN 
ACCORDANCE WITH GENERALLY ACCEPTED ACCOUNTING PRINCIPLES FOR FEDERAL, ITS
WHOLLY OWNED SUBSIDIARY.
<PAGE>
<TABLE>
                            FEDERAL INSURANCE COMPANY
                        BALANCE SHEETS - STATUTORY BASIS
                 (Dollars in thousands except per share amounts)
<CAPTION>


                                                                            September 30,          December 31,
                                                                                 1998                  1997
                                                                          -------------------   --------------------
ADMITTED ASSETS
<S>                                                                       <C>                   <C> 

Invested Assets:
  Short Term Investments, at Amortized Cost                                $         763,392    $           714,065
  Tax Exempt Bonds, at Amortized Cost                                              5,885,410              5,221,481
  Taxable Bonds, at Amortized Cost                                                 1,676,320              1,922,965
  Equity Securities, at Market                                                       436,187                465,563
  Investments in Consolidated Subsidiaries                                         1,033,468              1,042,295
  Investments in Unconsolidated Subsidiaries                                         206,502                220,182
  Receivable for Securities                                                                -                 29,838
  Other Invested Assets                                                              245,507                237,340
                                                                          -------------------   --------------------
    Total Invested Assets                                                         10,246,786              9,853,729
Cash                                                                                (123,503)                 5,310
Premiums Receivable                                                                  582,134                625,601
Interest and Dividends Due and Accrued                                               119,050                126,395
Reinsurance Recoverable on Paid Losses                                                61,177                 49,763
Equities and Deposits in Pools and Associations                                       75,568                 66,276
Amounts Due from Associated Companies                                                 66,278                 51,388
Other Assets                                                                         367,640                174,057
                                                                          -------------------   --------------------
                                                                                  11,395,130             10,952,519
Deduct: Non-Admitted Assets                                                          180,059                127,261
                                                                          -------------------   --------------------
      Total Admitted Assets                                                $      11,215,071    $        10,825,258
                                                                          ===================   ====================



LIABILITIES AND SURPLUS TO POLICYHOLDERS


Outstanding Losses and Loss Expenses                                       $       6,365,229    $         6,065,735
Unearned Premiums                                                                  1,781,757              1,683,472
Working Funds Due to Manager                                                               -                136,598
Provision for Reinsurance                                                             48,419                 45,454
Accrued Expenses and Other Liabilities                                               388,887                338,883
                                                                          -------------------   --------------------
       Total Liabilities                                                           8,584,292              8,270,142
                                                                          -------------------   --------------------

Common Capital Stock                                                                  13,987                 13,987
Paid-In Surplus                                                                      378,890                378,890
Unassigned Funds                                                                   2,207,143              1,972,505
Unrealized Appreciation of Investments                                                30,759                189,734
                                                                          -------------------   --------------------
       Total Surplus To Policyholders                                              2,630,779              2,555,116
                                                                          -------------------   --------------------
       Total Liabilities and Surplus To Policyholders                      $      11,215,071    $        10,825,258
                                                                          ===================   ====================

       Common Capital Stock:
         Shares Authorized                                                         3,499,971              3,499,971
         Shares Issued and Outstanding                                             3,496,678              3,496,678
         Par Value Per Share                                               $               4    $                 4 
                      
</TABLE>
                           See accompanying notes.
                                      F-1
<PAGE>
                            FEDERAL INSURANCE COMPANY
                     STATEMENTS OF INCOME - STATUTORY BASIS
                 Three Months Ended September 30, 1998 and 1997
                                 (in thousands)

<TABLE>
<CAPTION>




                                                                                 1998                  1997
                                                                          -------------------   --------------------
<S>                                                                       <C>                   <C>
Net Premiums Written                                                       $         885,219    $           875,257

Increase in Unearned Premiums
 Net of Accrued Retrospective Premiums                                                41,252                 49,606
                                                                          -------------------   --------------------
    Premiums Earned                                                                  843,967                825,651
                                                                          -------------------   --------------------

Losses and Loss Expenses                                                             587,114                554,119

Underwriting Expenses                                                                289,260                264,192

Dividends to Policyholders                                                             6,456                  6,128
                                                                          -------------------   --------------------
                                                                                     882,830                824,439
                                                                          -------------------   --------------------
    Underwriting Gain (Loss)                                                         (38,863)                 1,212
                                                                          -------------------   --------------------

Investment Income Before Expenses                                                    165,857                150,782

Realized Capital Gains                                                                30,502                 23,561

Investment Expenses                                                                    1,639                  1,671
                                                                          -------------------   --------------------
    Investment Income                                                                194,720                172,672
                                                                          -------------------   --------------------


Other Income (including gain or loss on foreign exchange)                              1,722                  2,296
                                                                          -------------------   --------------------
Income Before Federal and Foreign Income Tax                                         157,579                176,180

Federal and Foreign Income Tax Expense (Benefit)                                     (26,174)                57,246
                                                                          -------------------   --------------------
Net Income                                                                 $         183,753    $           118,934
                                                                          ===================   ====================
</TABLE>

                           See accompanying notes.
                                      F-2

<PAGE>

                            FEDERAL INSURANCE COMPANY
                     STATEMENTS OF INCOME - STATUTORY BASIS
                  Nine Months Ended September 30, 1998 and 1997
                                 (in thousands)
<TABLE>
<CAPTION>




                                                                                 1998                  1997
                                                                          -------------------   --------------------
<S>                                                                       <C>                   <C>
Net Premiums Written                                                       $       2,623,835    $         2,827,176

Increase in Unearned Premiums
 Net of Accrued Retrospective Premiums                                                98,285                409,271
                                                                          -------------------   --------------------
    Premiums Earned                                                                2,525,550              2,417,905
                                                                          -------------------   --------------------

Losses and Loss Expenses                                                           1,701,345              1,575,013

Underwriting Expenses                                                                836,602                847,902

Dividends to Policyholders                                                            19,289                 17,073
                                                                          -------------------   --------------------
                                                                                   2,557,236              2,439,988
                                                                          -------------------   --------------------
    Underwriting Loss                                                                (31,686)               (22,083)
                                                                          -------------------   --------------------

Investment Income Before Expenses                                                    486,824                814,279

Realized Capital Gains                                                                81,462                 39,167

Investment Expenses                                                                    6,456                  5,630
                                                                          -------------------   --------------------
    Investment Income                                                                561,830                847,816
                                                                          -------------------   --------------------


Other Loss (including gain or loss on foreign exchange)                              (12,902)                (3,156)
                                                                          -------------------   --------------------
Income Before Federal and Foreign Income Tax                                         517,242                822,577

Federal and Foreign Income Tax                                                        50,059                159,048
                                                                          -------------------   --------------------
Net Income                                                                 $         467,183    $           663,529
                                                                          ===================   ====================

</TABLE>

                           See accompanying notes
                                      F-3
<PAGE>
                            FEDERAL INSURANCE COMPANY
                   STATEMENTS OF CASH FLOWS - STATUTORY BASIS
                  Nine Months Ended September 30, 1998 and 1997
                                 (in thousands)
<TABLE>                                                                        
<CAPTION>


                                                                                 1998                  1997
<S>                                                                       <C>                   <C>
                                                                          -------------------   --------------------
Cash From Operations 

Premiums Collected Net of Reinsurance                                      $       2,667,302    $         2,808,067
Losses and Loss Expenses Paid (net of salvage and subrogation)                     1,413,265                494,633
Underwriting Expenses Paid                                                           848,514                821,667
Other Underwriting Expenses                                                         (204,040)              (111,260)
                                                                          -------------------   --------------------
     Cash from Underwriting                                                          201,483              1,380,507

Investment Income (net of investment expense)                                        490,128                816,992
Other Expenses                                                                       (28,785)                (9,815)
Dividends to Policyholders Paid                                                      (13,361)                (5,147)
Federal Income Taxes Paid                                                            (40,756)              (143,924)
                                                                          -------------------   --------------------
     Net Cash from Operations                                                        608,709              2,038,613
                                                                          -------------------   --------------------

Cash From Investments

Proceeds from Investments Sold or Matured:
   Bonds                                                                           1,352,729              1,475,636
   Equity Securities                                                                 155,303                 61,695
   Other Invested Assets                                                              68,599                 61,318
   Miscellaneous Proceeds                                                                616                 33,775
                                                                          -------------------   --------------------
     Total Investment Proceeds                                                     1,577,247              1,632,424
                                                                          -------------------   --------------------

Cost of Investments Acquired: (Long Term Only)
   Bonds                                                                           1,753,305              3,040,926
   Equity Securities                                                                 177,436                121,889
   Other Invested Assets                                                              67,092                 47,476
   Miscellaneous Applications                                                          1,626                    298
                                                                          -------------------   --------------------
     Total Investments Acquired                                                    1,999,459              3,210,589
                                                                          -------------------   --------------------
     Net Cash from Investments                                                      (422,212)            (1,578,165)
                                                                          -------------------   --------------------

Cash From Financing and Miscellaneous Sources

Other Cash Provided                                                                      473                 16,908
                                                                          -------------------   --------------------

Cash Applied:
   Dividends to Stockholders Paid                                                    210,000                210,000
   Other Applications                                                                 56,456                      -
                                                                          -------------------   --------------------
     Total Cash Applied                                                              266,456                210,000
                                                                          -------------------   --------------------
     Net Cash from Financing and
       Miscellaneous Sources                                                        (265,983)              (193,092)
                                                                          -------------------   --------------------

Net Change in Cash and Short Term Investments                                        (79,486)               267,356

Cash and Short Term Investments:
     Beginning of Year                                                               719,375                687,906
                                                                          -------------------   --------------------
     End of Period                                                         $         639,889    $           955,262
                                                                          ===================   ====================
</TABLE>

                             See accompanying notes.

                                      F-4
<PAGE>
                            FEDERAL INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS

1.  General

               These financial  statements have been prepared in conformity with
        accounting  practices  prescribed or permitted by the Indiana  Insurance
        Department.  Such  accounting  practices  vary in certain  respects from
        generally accepted accounting principles.

               The amounts  included in this  report are  unaudited  but include
     those  adjustments,  consisting of normal recurring items, which management
     considers  necessary for a fair  presentation.  These financial  statements
     should  be read in  conjunction  with the 1997  statutory  basis  financial
     statements and related notes of the Federal Insurance Company (Company).

2.  Invested assets and related income

               Invested assets are carried at values  prescribed by the National
        Association of Insurance  Commissioners.  Short term investments,  which
        have an original  maturity of one year or less, are carried at amortized
        cost. Bonds are generally  carried at amortized cost.  Equity securities
        are carried at market value. Investments in unconsolidated  subsidiaries
        and other invested assets are accounted for on the equity basis.

               The cost of  equity  securities,  investments  in  unconsolidated
        subsidiaries and other invested assets was as follows (in thousands):

                                                     Sept. 30,     Dec. 31,
                                                       1998          1997
                                                     _________     ________
        Equity Securities                            $459,382      $410,001
        Unconsolidated Subsidiaries                   181,681       173,362
        Other Invested Assets                         215,824       191,791

               The   estimated   market  value  of  bonds  was  as  follows  (in
thousands):

                                                     Sept. 30,     Dec. 31,
                                                       1998          1997
                                                     _________     ________
        Tax Exempt Bonds                             $6,294,077    $5,547,386
        Taxable Bonds                                 1,699,584     1,971,462

               Investment   income  includes   dividends  from  subsidiaries  of
      $107,000,000  and  $470,295,000  for the nine months  ended 1998 and 1997,
      respectively.

3.     Federal and foreign income tax

               The provision for federal and foreign  income tax gives effect to
      differences  between income for statutory  reporting  purposes and taxable
      income.  The principal  differences  are (i) interest income on tax exempt
      bonds and (ii) the  accelerated  recognition of taxable income through the
      discounting of  outstanding  losses and loss expenses and the reduction of
      unearned  premium  reserves  for tax  purposes.  No  provision is made for
      deferred federal income tax.

                                      F-5
<PAGE>
                            FEDERAL INSURANCE COMPANY

                          NOTES TO FINANCIAL STATEMENTS (continued)

4.  Outstanding losses and loss expenses

               A discussion of the 1993 Fibreboard  asbestos-related  settlement
        is  presented  in  Note  8 of the  notes  to the  1997  statutory  basis
        financial statements of the Company.  The following  developments during
        1998 relate to the settlement.

               In January 1998, the United States Court of Appeals for the Fifth
        Circuit  again  affirmed  the  approval  by a lower  court of the global
        settlement  agreement  among Pacific  Indemnity  Company (a wholly-owned
        property and casualty insurance subsidiary of the Company),  Continental
        Casualty Company (a subsidiary of CNA Financial Corporation), Fibreboard
        Corporation and attorneys representing claimants against Fibreboard. The
        settlement   relates  to  an  insurance   policy  issued  to  Fibreboard
        Corporation by Pacific Indemnity.  The Pacific Indemnity policy was 100%
        reinsured by the  Company.  In April 1998,  the  objectors to the global
        settlement  agreement  petitioned  the United  States  Supreme  Court to
        review the decision.  In June 1998, the Supreme Court announced it would
        review the decision of the lower court.  A decision by the Supreme Court
        is not expected until 1999.

               The trilateral  agreement  among Pacific  Indemnity,  Continental
        Casualty and  Fibreboard was never appealed to the United States Supreme
        Court and is final.  The  trilateral  agreement will be triggered if the
        global  settlement  agreement is  ultimately  disapproved.  As a result,
        management  continues to believe that the  uncertainty  of the Company's
        exposure,   as   reinsurer  of  Pacific   Indemnity,   with  respect  to
        asbestos-related  bodily  injury  claims  against  Fibreboard  has  been
        eliminated.
                                       F-6


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