10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED: March 31, 2011 Commission file number: 1-15731

EVEREST RE GROUP, LTD.

(Exact name of registrant as specified in its charter)

Bermuda	98-0365432
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

Wessex House – 2nd Floor

45 Reid Street

PO Box HM 845

Hamilton HM DX, Bermuda

441-295-0006

(Address, including zip code, and telephone number, including area code,

of registrant’s principal executive office)

Indicate by check mark whether the registrant:  (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

YES X NO

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

YES X NO

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	X	Accelerated filer
Non-accelerated filer		Smaller reporting company
(Do not check if smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

YES NO X

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 1, 2011
Common Shares, $0.01 par value		54,288,571

EVEREST RE GROUP, LTD

Table of Contents

Form 10-Q

Page

PART I

FINANCIAL INFORMATION

Item 1.	Financial Statements
	Consolidated Balance Sheets March 31, 2011 (unaudited) and December 31, 2010	1
	Consolidated Statements of Operations and Comprehensive Income (Loss) for the
	three months ended March 31, 2011 and 2010 (unaudited)	2
	Consolidated Statements of Changes in Shareholders’ Equity for the three months
	ended March 31, 2011 and 2010 (unaudited)	3
	Consolidated Statements of Cash Flows for the three months ended
	March 31, 2011 and 2010 (unaudited)	4
	Notes to Consolidated Interim Financial Statements (unaudited)	5
Item 2.	Management’s Discussion and Analysis of Financial Condition and
	Results of Operation	28
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	51
Item 4.	Controls and Procedures	51

PART II

OTHER INFORMATION

Item 1.	Legal Proceedings	51
Item 1A.	Risk Factors	51
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	52
Item 3.	Defaults Upon Senior Securities	52
Item 4.	Reserved	52
Item 5.	Other Information	52
Item 6.	Exhibits	53

PART I

ITEM 1.  FINANCIAL STATEMENTS

EVEREST RE GROUP, LTD.

CONSOLIDATED BALANCE SHEETS

	March 31,			December 31,
(Dollars and share amounts in thousands, except par value per share)	2011			2010
	(unaudited)
ASSETS:
Fixed maturities - available for sale, at market value	$	12,442,887		$	12,450,469
(amortized cost: 2011, $12,039,137; 2010, $12,011,336)
Fixed maturities - available for sale, at fair value		143,708			180,482
Equity securities - available for sale, at market value (cost: 2011, $423,956; 2010, $363,283)		423,789			363,736
Equity securities - available for sale, at fair value		835,322			721,449
Short-term investments		653,605			785,279
Other invested assets (cost: 2011, $579,409; 2010, $603,681)		582,359			605,196
Cash		284,147			258,408
Total investments and cash		15,365,817			15,365,019
Accrued investment income		137,754			148,990
Premiums receivable		969,644			844,832
Reinsurance receivables		688,602			684,718
Funds held by reinsureds		371,497			379,616
Deferred acquisition costs		372,870			383,769
Prepaid reinsurance premiums		117,464			133,007
Deferred tax asset		134,572			149,101
Federal income taxes recoverable		207,082			147,988
Other assets		427,132			170,931
TOTAL ASSETS	$	18,792,434		$	18,407,971
LIABILITIES:
Reserve for losses and loss adjustment expenses	$	9,969,189		$	9,340,183
Future policy benefit reserve		62,785			63,002
Unearned premium reserve		1,453,362			1,455,219
Funds held under reinsurance treaties		101,245			99,213
Commission reserves		42,196			45,936
Other net payable to reinsurers		26,818			47,519
Revolving credit borrowings		40,000			50,000
5.4% Senior notes due 10/15/2014		249,824			249,812
6.6% Long term notes due 5/1/2067		238,352			238,351
Junior subordinated debt securities payable		329,897			329,897
Accrued interest on debt and borrowings		12,103			4,793
Equity index put option liability		50,943			58,467
Other liabilities		301,550			142,062
Total liabilities		12,878,264			12,124,454
Commitments and contingencies (Note 8)
SHAREHOLDERS' EQUITY:
Preferred shares, par value: $0.01; 50,000 shares authorized;
no shares issued and outstanding		-			-
Common shares, par value: $0.01; 200,000 shares authorized; (2011) 66,241
and (2010) 66,017 outstanding before treasury shares		662			660
Additional paid-in capital		1,868,153			1,863,031
Accumulated other comprehensive income (loss), net of deferred income tax expense
(benefit) of $98,757 at 2011 and $102,868 at 2010		337,337			332,258
Treasury shares, at cost; 12,017 shares (2011) and 11,589 shares (2010)		(1,019,091	)		(981,480	)
Retained earnings		4,727,109			5,069,048
Total shareholders' equity		5,914,170			6,283,517
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY	$	18,792,434		$	18,407,971
The accompanying notes are an integral part of the consolidated financial statements.

1

EVEREST RE GROUP, LTD.

CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE INCOME (LOSS) 

	Three Months Ended
	March 31,
(Dollars in thousands, except per share amounts)	2011			2010
	(unaudited)
REVENUES:
Premiums earned	$	1,011,446		$	927,302
Net investment income		178,705			161,499
Net realized capital gains (losses):
Other-than-temporary impairments on fixed maturity securities		(14,767	)		-
Other-than-temporary impairments on fixed maturity securities
transferred to other comprehensive income (loss)		-			-
Other net realized capital gains (losses)		26,923			72,718
Total net realized capital gains (losses)		12,156			72,718
Net derivative gain (loss)		7,525			3,054
Other income (expense)		(3,387	)		5,339
Total revenues		1,206,445			1,169,912
CLAIMS AND EXPENSES:
Incurred losses and loss adjustment expenses		1,249,776			906,856
Commission, brokerage, taxes and fees		236,457			212,662
Other underwriting expenses		44,956			38,944
Corporate expenses		3,928			4,575
Interest, fees and bond issue cost amortization expense		12,998			16,642
Total claims and expenses		1,548,115			1,179,679
INCOME (LOSS) BEFORE TAXES		(341,670	)		(9,767	)
Income tax expense (benefit)		(25,776	)		12,885
NET INCOME (LOSS)	$	(315,894	)	$	(22,652	)
Other comprehensive income (loss), net of tax		5,079			28,939
COMPREHENSIVE INCOME (LOSS)	$	(310,815	)	$	6,287
EARNINGS PER COMMON SHARE:
Basic	$	(5.81	)	$	(0.38	)
Diluted		(5.81	)		(0.38	)
Dividends declared		0.48			0.48
The accompanying notes are an integral part of the consolidated financial statements.

2

EVEREST RE GROUP, LTD.

CONSOLIDATED STATEMENTS OF

CHANGES IN SHAREHOLDERS’ EQUITY

	Three Months Ended
	March 31,
(Dollars in thousands, except share and dividends per share amounts)	2011			2010
	(unaudited)
COMMON SHARES (shares outstanding):
Balance, beginning of period		54,428,168			59,317,741
Issued during the period, net		224,303			167,039
Treasury shares acquired		(428,038	)		(562,306	)
Balance, end of period		54,224,433			58,922,474
COMMON SHARES (par value):
Balance, beginning of period	$	660		$	658
Issued during the period, net		2			2
Balance, end of period		662			660
ADDITIONAL PAID-IN CAPITAL:
Balance, beginning of period		1,863,031			1,845,181
Share-based compensation plans		5,122			4,260
Balance, end of period		1,868,153			1,849,441
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS),
NET OF DEFERRED INCOME TAXES:
Balance, beginning of period		332,258			272,038
Net increase (decrease) during the period		5,079			28,939
Balance, end of period		337,337			300,977
RETAINED EARNINGS:
Balance, beginning of period		5,069,048			4,566,771
Net income (loss)		(315,894	)		(22,652	)
Dividends declared ($0.48 per share in 2011 and 2010)		(26,045	)		(28,284	)
Balance, end of period		4,727,109			4,515,835
TREASURY SHARES AT COST:
Balance, beginning of period		(981,480	)		(582,926	)
Purchase of treasury shares		(37,611	)		(47,032	)
Balance, end of period		(1,019,091	)		(629,958	)
TOTAL SHAREHOLDERS' EQUITY, END OF PERIOD	$	5,914,170		$	6,036,955
The accompanying notes are an integral part of the consolidated financial statements.

3

EVEREST RE GROUP, LTD.

CONSOLIDATED STATEMENTS OF CASH FLOWS

	Three Months Ended
	March 31,
(Dollars in thousands)	2011			2010
	(unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	(315,894	)	$	(22,652	)
Adjustments to reconcile net income to net cash provided by operating activities:
Decrease (increase) in premiums receivable		(118,423	)		(7,759	)
Decrease (increase) in funds held by reinsureds, net		16,843			(2,429	)
Decrease (increase) in reinsurance receivables		17,218			(33,144	)
Decrease (increase) in deferred tax asset		19,240			6,789
Decrease (increase) in prepaid reinsurance premiums		17,027			410
Increase (decrease) in reserve for losses and loss adjustment expenses		546,447			418,945
Increase (decrease) in future policy benefit reserve		(218	)		(135	)
Increase (decrease) in unearned premiums		(7,131	)		41,598
Change in equity adjustments in limited partnerships		(36,305	)		(16,164	)
Change in other assets and liabilities, net		45,248			(55,877	)
Non-cash compensation expense		3,446			3,541
Amortization of bond premium (accrual of bond discount)		12,752			10,885
Amortization of underwriting discount on senior notes		12			42
Net realized capital (gains) losses		(12,156	)		(72,718	)
Net cash provided by (used in) operating activities		188,106			271,332
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from fixed maturities matured/called - available for sale, at market value		438,264			413,390
Proceeds from fixed maturities matured/called - available for sale, at fair value		6,900			-
Proceeds from fixed maturities sold - available for sale, at market value		530,910			484,522
Proceeds from fixed maturities sold - available for sale, at fair value		32,952			2,497
Proceeds from equity securities sold - available for sale, at market value		27,096			-
Proceeds from equity securities sold - available for sale, at fair value		56,667			21,342
Distributions from other invested assets		86,559			10,730
Cost of fixed maturities acquired - available for sale, at market value		(954,632	)		(1,023,499	)
Cost of fixed maturities acquired - available for sale, at fair value		(8,076	)		(14,194	)
Cost of equity securities acquired - available for sale, at market value		(87,128	)		-
Cost of equity securities acquired - available for sale, at fair value		(128,642	)		(42,322	)
Cost of other invested assets acquired		(24,558	)		(27,044	)
Cost of businesses acquired		(63,100	)		-
Net change in short-term investments		132,939			82,019
Net change in unsettled securities transactions		(127,860	)		47,298
Net cash provided by (used in) investing activities		(81,709	)		(45,261	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Common shares issued during the period, net		1,678			721
Purchase of treasury shares		(37,611	)		(47,032	)
Revolving credit borrowings		(10,000	)		-
Net cost of senior notes maturing		-			(200,000	)
Dividends paid to shareholders		(26,045	)		(28,284	)
Net cash provided by (used in) financing activities		(71,978	)		(274,595	)
EFFECT OF EXCHANGE RATE CHANGES ON CASH		(8,680	)		15,085
Net increase (decrease) in cash		25,739			(33,439	)
Cash, beginning of period		258,408			247,598
Cash, end of period	$	284,147		$	214,159
SUPPLEMENTAL CASH FLOW INFORMATION
Income taxes paid (recovered)	$	11,924		$	12,759
Interest paid		5,519			14,201
Non-cash transaction:
Net assets acquired and liabilities assumed from business acquisitions		19,130			-
The accompanying notes are an integral part of the consolidated financial statements.

4

NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)

For the Three Months Ended March 31, 2011 and 2010

1.  GENERAL

Everest Re Group, Ltd. (“Group”), a Bermuda company, through its subsidiaries, principally provides reinsurance and insurance in the U.S., Bermuda and international markets.  As used in this document, “Company” means Group and its subsidiaries.  On December 30, 2008, Group contributed Everest Reinsurance Holdings, Inc. and its subsidiaries (“Holdings”) to its Irish holding company, Everest Underwriting Group (Ireland), Limited (“Holdings Ireland”).

2.  BASIS OF PRESENTATION

The unaudited consolidated financial statements of the Company for the three months ended March 31, 2011 and 2010 include all adjustments, consisting of normal recurring accruals, which, in the opinion of management, are necessary for a fair statement of the results on an interim basis.  Certain financial information, which is normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”), has been omitted since it is not required for interim reporting purposes. The December 31, 2010 consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by GAAP.  The results for the three months ended March 31, 2011 and 2010 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, 2010, 2009 and 2008 included in the Company’s most recent Form 10-K filing.

All intercompany accounts and transactions have been eliminated.

Application of Recently Issued Accounting Standard Changes.

Financial Accounting Standards Board Launched Accounting Codification.  In June 2009, Financial Accounting Standards Board (“FASB”) issued authoritative guidance establishing the FASB Accounting Standards CodificationTM (“Codification”) as the single source of authoritative U.S. GAAP recognized by the FASB to be applied by non-governmental entities. Rules and interpretive releases of the Securities and Exchange Commission (“SEC”) under authority of federal securities laws are also sources of authoritative GAAP for SEC registrants. The Codification supersedes all existing non-SEC accounting and reporting standards. All other non-grandfathered, non-SEC accounting literature not included in the Codification will become non-authoritative.

Following the Codification, the FASB will no longer issue new standards in the form of Statements, FASB Staff Positions or Emerging Issues Task Force Abstracts. Instead, the FASB will issue Accounting Standards Updates, which will serve to update the Codification, provide background information about the guidance and provide the basis for conclusions on the changes to the Codification.

GAAP is not intended to be changed as a result of the FASB’s Codification, but it will change the way the guidance is organized and presented. As a result, these changes will have a significant impact on how companies reference GAAP in their financial statements and in the accounting policies for financial statements issued for interim and annual periods ending after September 15, 2009. The Company’s adoption of this guidance impacts the way the Company references U.S. GAAP accounting standards in the financial statements and Notes to Consolidated Financial Statements.

5

Treatment of Insurance Contract Acquisition Costs. In October 2010, the FASB issued authoritative guidance for the accounting for costs associated with acquiring or renewing insurance contracts.  The guidance identifies the incremental direct costs of contract acquisition and costs directly related to acquisition activities that should be capitalized.  This guidance is effective for reporting periods beginning after December 15, 2011.  The Company will adopt this guidance prospectively, as of January 1, 2012.

Subsequent Events. In May 2009, the FASB issued authoritative guidance for subsequent events, which was later modified in February 2010, that addresses the accounting for and disclosure of subsequent events not addressed in other applicable U.S. GAAP.  The Company implemented the new disclosure requirement beginning with the second quarter of 2009 and included it in the Notes to Consolidated Interim Financial Statements.

Improving Disclosures About Fair Value Measurements.  In January 2010, the FASB amended the authoritative guidance for disclosures on fair value measurements.  Effective for interim and annual reporting periods beginning after December 15, 2009, the guidance requires a new separate disclosure for:  significant transfers in and out of Level 1 and 2 and the reasons for the transfers; and provided clarification on existing disclosures to include:  fair value measurement disclosures by class of assets and liabilities and disclosure on valuation techniques and inputs used to measure fair value that fall in either Level 2 or Level 3.  The Company implemented this guidance effective January 1, 2010.  Effective for interim and annual reporting periods beginning after December 15, 2010, the guidance requires another new separate disclosure in regards to Level 3 fair value measurements in that, the period activity will present separately information about purchases, sales, issuances and settlements.  Comparative disclosures shall be required only for periods ending after initial adoption.  The Company implemented this guidance beginning with the third quarter of 2010.

Other-Than-Temporary Impairments on Investment Securities. In April 2009, the FASB revised the authoritative guidance for the recognition and presentation of other-than-temporary impairments. This new guidance amends the recognition guidance for other-than-temporary impairments of debt securities and expands the financial statement disclosures for other-than-temporary impairments on debt and equity securities. For available for sale debt securities that the Company has no intent to sell and more likely than not will not be required to sell prior to recovery, only the credit loss component of the impairment would be recognized in earnings, while the rest of the fair value loss would be recognized in accumulated other comprehensive income (loss).  The Company adopted this guidance effective April 1, 2009.  Upon adoption the Company recognized a cumulative-effect adjustment increase in retained earnings and decrease in accumulated other comprehensive income (loss) as follows:

(Dollars in thousands)
Cumulative-effect adjustment, gross	$	65,658
Tax		(8,346	)
Cumulative-effect adjustment, net	$	57,312

6

3.  INVESTMENTS

The amortized cost, market value and gross unrealized appreciation and depreciation of available for sale, fixed maturity and equity security investments, carried at market value, are as follows for the periods indicated:

	At March 31, 2011
	Amortized		Unrealized		Unrealized			Market
(Dollars in thousands)	Cost		Appreciation		Depreciation			Value
Fixed maturity securities
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	310,889	$	9,868	$	(3,518	)	$	317,239
Obligations of U.S. states and political subdivisions		2,402,357		94,023		(16,195	)		2,480,185
Corporate securities		3,071,369		165,858		(17,937	)		3,219,290
Asset-backed securities		200,003		6,664		(238	)		206,429
Mortgage-backed securities
Commercial		306,979		18,659		(2,399	)		323,239
Agency residential		1,977,406		70,689		(2,310	)		2,045,785
Non-agency residential		71,025		1,212		(500	)		71,737
Foreign government securities		1,756,192		70,507		(24,994	)		1,801,705
Foreign corporate securities		1,942,917		67,026		(32,665	)		1,977,278
Total fixed maturity securities	$	12,039,137	$	504,506	$	(100,756	)	$	12,442,887
Equity securities	$	423,956	$	3,595	$	(3,762	)	$	423,789

	At December 31, 2010
	Amortized		Unrealized		Unrealized			Market
(Dollars in thousands)	Cost		Appreciation		Depreciation			Value
Fixed maturity securities
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	394,690	$	12,772	$	(5,655	)	$	401,807
Obligations of U.S. states and political subdivisions		2,809,514		116,920		(24,929	)		2,901,505
Corporate securities		2,916,977		168,687		(16,518	)		3,069,146
Asset-backed securities		210,717		7,799		(215	)		218,301
Mortgage-backed securities
Commercial		324,922		17,751		(5,454	)		337,219
Agency residential		2,018,384		76,367		(1,469	)		2,093,282
Non-agency residential		76,259		1,205		(1,723	)		75,741
Foreign government securities		1,584,355		79,661		(25,668	)		1,638,348
Foreign corporate securities		1,675,518		71,268		(31,666	)		1,715,120
Total fixed maturity securities	$	12,011,336	$	552,430	$	(113,297	)	$	12,450,469
Equity securities	$	363,283	$	3,039	$	(2,586	)	$	363,736

In accordance with FASB guidance, the Company reclassified the non-credit portion of other-than-temporary impairments from retained earnings into accumulated other comprehensive income (loss), on April 1, 2009.  The table below presents the pre-tax cumulative unrealized appreciation (depreciation) on those corporate securities, for the periods indicated:

(Dollars in thousands)	At March 31, 2011		At December 31, 2010
Pre-tax cumulative unrealized appreciation (depreciation)	$	2,907	$	1,743

7

The amortized cost and market value of fixed maturity securities are shown in the following table by contractual maturity.  Mortgage-backed securities are generally more likely to be prepaid than other fixed maturity securities. As the stated maturity of such securities may not be indicative of actual maturities, the totals for mortgage-backed and asset-backed securities are shown separately.

	At March 31, 2011				At December 31, 2010
	Amortized		Market		Amortized		Market
(Dollars in thousands)	Cost		Value		Cost		Value
Fixed maturity securities – available for sale
Due in one year or less	$	517,203	$	527,412	$	572,985	$	580,528
Due after one year through five years		4,247,066		4,383,766		3,911,482		4,057,230
Due after five years through ten years		2,578,707		2,677,854		2,564,948		2,686,005
Due after ten years		2,140,748		2,206,665		2,331,639		2,402,163
Asset-backed securities		200,003		206,429		210,717		218,301
Mortgage-backed securities
Commercial		306,979		323,239		324,922		337,219
Agency residential		1,977,406		2,045,785		2,018,384		2,093,282
Non-agency residential		71,025		71,737		76,259		75,741
Total fixed maturity securities	$	12,039,137	$	12,442,887	$	12,011,336	$	12,450,469

The changes in net unrealized appreciation (depreciation) for the Company’s investments are derived from the following sources for the periods indicated:

	Three Months Ended
	March 31,
(Dollars in thousands)	2011			2010
Increase (decrease) during the period between the market value and cost
of investments carried at market value, and deferred taxes thereon:
Fixed maturity securities	$	(35,382	)	$	23,250
Equity securities		(620	)		300
Other invested assets		1,435			514
Change in unrealized appreciation (depreciation), pre-tax		(34,567	)		24,064
Deferred tax benefit (expense)		10,078			10,508
Change in unrealized appreciation (depreciation),
net of deferred taxes, included in shareholders’ equity	$	(24,489	)	$	34,572

The Company frequently reviews its fixed maturity securities investment portfolio for declines in market value and focuses its attention on securities whose fair value has fallen below 80% of their amortized cost at the time of review.  The Company then assesses whether the decline in value is temporary or other-than-temporary.  In making its assessment, the Company evaluates the current market and interest rate environment as well as specific issuer information.  Generally, a change in a security’s value caused by a change in the market or interest rate environment does not constitute an other-than-temporary impairment, but rather a temporary decline in market value.  Temporary declines in market value are recorded as unrealized losses in accumulated other comprehensive income (loss).  If the Company determines that the decline is other-than-temporary and the Company does not have the intent to sell the security; and it is more likely than not that the Company will not have to sell the security before recovery of its cost basis, the carrying value of the investment is written down to fair value.  The fair value adjustment that is credit related is recorded in net realized capital gains (losses) in the Company’s consolidated statements of operations and comprehensive income (loss).  The fair value adjustment that is non-credit related is recorded as a component of other comprehensive income (loss), net of tax, and is included in accumulated other comprehensive income (loss) in the Company’s consolidated balance sheets.  The Company’s assessments are based on the issuers current and expected future financial position, timeliness with respect to interest and/or principal payments, speed of repayments and any applicable credit enhancements or breakeven constant default rates on mortgage-backed and asset-backed securities, as well as relevant information provided by rating agencies, investment advisors and analysts.

8

Retrospective adjustments are employed to recalculate the values of asset-backed securities. All of the Company’s asset-backed and mortgage-backed securities have a pass-through structure. Each acquisition lot is reviewed to recalculate the effective yield. The recalculated effective yield is used to derive a book value as if the new yield were applied at the time of acquisition. Outstanding principal factors from the time of acquisition to the adjustment date are used to calculate the prepayment history for all applicable securities. Conditional prepayment rates, computed with life to date factor histories and weighted average maturities, are used in the calculation of projected and prepayments for pass-through security types.

The tables below display the aggregate market value and gross unrealized depreciation of fixed maturity and equity securities, by security type and contractual maturity, in each case subdivided according to length of time that individual securities had been in a continuous unrealized loss position for the periods indicated:

	Duration of Unrealized Loss at March 31, 2011 By Security Type
	Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities - available for sale
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	45,212	$	(3,037	)	$	3,366	$	(481	)	$	48,578	$	(3,518	)
Obligations of U.S. states and political subdivisions		256,186		(7,613	)		86,114		(8,582	)		342,300		(16,195	)
Corporate securities		284,647		(7,031	)		114,804		(10,906	)		399,451		(17,937	)
Asset-backed securities		7,898		(98	)		2,029		(140	)		9,927		(238	)
Mortgage-backed securities
Commercial		1,910		(101	)		39,953		(2,298	)		41,863		(2,399	)
Agency residential		277,750		(2,047	)		11,649		(263	)		289,399		(2,310	)
Non-agency residential		-		-			8,712		(500	)		8,712		(500	)
Foreign government securities		341,138		(9,195	)		220,674		(15,799	)		561,812		(24,994	)
Foreign corporate securities		505,242		(12,273	)		206,077		(20,392	)		711,319		(32,665	)
Total fixed maturity securities	$	1,719,983	$	(41,395	)	$	693,378	$	(59,361	)	$	2,413,361	$	(100,756	)
Equity securities		303,630		(3,760	)		13		(2	)		303,643		(3,762	)
Total	$	2,023,613	$	(45,155	)	$	693,391	$	(59,363	)	$	2,717,004	$	(104,518	)

	Duration of Unrealized Loss at March 31, 2011 By Maturity
	Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities
Due in one year or less	$	33,303	$	(728	)	$	48,241	$	(6,151	)	$	81,544	$	(6,879	)
Due in one year through five years		545,304		(13,491	)		255,132		(19,201	)		800,436		(32,692	)
Due in five years through ten years		509,959		(13,353	)		125,056		(10,399	)		635,015		(23,752	)
Due after ten years		343,859		(11,577	)		202,606		(20,409	)		546,465		(31,986	)
Asset-backed securities		7,898		(98	)		2,029		(140	)		9,927		(238	)
Mortgage-backed securities		279,660		(2,148	)		60,314		(3,061	)		339,974		(5,209	)
Total fixed maturity securities	$	1,719,983	$	(41,395	)	$	693,378	$	(59,361	)	$	2,413,361	$	(100,756	)

The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at March 31, 2011 were $2,717,004 thousand and $104,518 thousand, respectively.  There were no unrealized losses on a single issuer that exceeded 0.05% of the market value of the fixed maturity securities at March 31, 2011.  In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector.  The $41,395 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were generally comprised of highly rated municipal, foreign government and domestic and foreign corporate securities.  Of these unrealized losses, $40,499 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The $59,361 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to highly rated municipal, foreign government and domestic and foreign corporate

9

securities.  Of these unrealized losses, $51,930 thousand related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The non-investment grade securities with unrealized losses were mainly comprised of corporate and commercial mortgage-backed securities.  The gross unrealized depreciation greater than 12 months for mortgage-backed securities included $272 thousand related to sub-prime and alt-A loans.  In all instances, there were no projected cash flow shortfalls to recover the full book value of the investments and the related interest obligations.  The mortgage-backed securities still have excess credit coverage and are current on interest and principal payments.  Unrealized losses at March 31, 2011 are comparable with unrealized losses at December 31, 2010.

The Company, given the size of its investment portfolio and capital position, does not have the intent to sell these securities; and it is more likely than not that the Company will not have to sell the security before recovery of its cost basis.  In addition, all securities currently in an unrealized loss position are current with respect to principal and interest payments.

The tables below display the aggregate market value and gross unrealized depreciation of fixed maturity and equity securities, by security type and contractual maturity, in each case subdivided according to length of time that individual securities had been in a continuous unrealized loss position for the periods indicated:

	Duration of Unrealized Loss at December 31, 2010 By Security Type
	Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities - available for sale
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	70,193	$	(2,425	)	$	43,264	$	(3,230	)	$	113,457	$	(5,655	)
Obligations of U.S. states and political subdivisions		336,522		(9,520	)		171,812		(15,409	)		508,334		(24,929	)
Corporate securities		186,898		(5,077	)		107,520		(11,441	)		294,418		(16,518	)
Asset-backed securities		7,816		(92	)		2,408		(123	)		10,224		(215	)
Mortgage-backed securities
Commercial		962		(25	)		58,036		(5,429	)		58,998		(5,454	)
Agency residential		208,930		(1,236	)		614		(233	)		209,544		(1,469	)
Non-agency residential		-		-			44,341		(1,723	)		44,341		(1,723	)
Foreign government securities		194,113		(6,416	)		203,913		(19,252	)		398,026		(25,668	)
Foreign corporate securities		309,627		(9,452	)		198,161		(22,214	)		507,788		(31,666	)
Total fixed maturity securities	$	1,315,061	$	(34,243	)	$	830,069	$	(79,054	)	$	2,145,130	$	(113,297	)
Equity securities		273,378		(2,584	)		13		(2	)		273,391		(2,586	)
Total	$	1,588,439	$	(36,827	)	$	830,082	$	(79,056	)	$	2,418,521	$	(115,883	)

	Duration of Unrealized Loss at December 31, 2010 By Maturity
	Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities
Due in one year or less	$	24,854	$	(450	)	$	55,204	$	(9,061	)	$	80,058	$	(9,511	)
Due in one year through five years		313,179		(11,829	)		224,770		(19,685	)		537,949		(31,514	)
Due in five years through ten years		358,468		(9,538	)		144,264		(12,624	)		502,732		(22,162	)
Due after ten years		400,852		(11,073	)		300,432		(30,176	)		701,284		(41,249	)
Asset-backed securities		7,816		(92	)		2,408		(123	)		10,224		(215	)
Mortgage-backed securities		209,892		(1,261	)		102,991		(7,385	)		312,883		(8,646	)
Total fixed maturity securities	$	1,315,061	$	(34,243	)	$	830,069	$	(79,054	)	$	2,145,130	$	(113,297	)

10

The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at December 31, 2010 were $2,418,521 thousand and $115,883 thousand, respectively.  There were no unrealized losses on a single issuer that exceeded 0.08% of the market value of the fixed maturity securities at December 31, 2010.  In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector.  The $34,243 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were generally comprised of highly rated municipal, foreign government and domestic and foreign corporate securities.  Of these unrealized losses, $33,463 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The $79,054 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to highly rated domestic and foreign corporate, mortgage-backed, foreign government and municipal securities.  Of these unrealized losses, $66,514 thousand related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The non-investment grade securities with unrealized losses were mainly comprised of corporate and commercial mortgage-backed securities.  The gross unrealized depreciation greater than 12 months for mortgage-backed securities included $210 thousand related to sub-prime and alt-A loans.  In all instances, there were no projected cash flow shortfalls to recover the full book value of the investments and the related interest obligations.  The mortgage-backed securities still have excess credit coverage and are current on interest and principal payments.  Unrealized losses have decreased since December 31, 2009, as a result of improved conditions in the overall financial market resulting from increased liquidity and lower interest rates.

The components of net investment income are presented in the table below for the periods indicated:

	Three Months Ended
	March 31,
(Dollars in thousands)	2011			2010
Fixed maturity securities	$	132,856		$	145,199
Equity securities		11,863			2,523
Short-term investments and cash		237			(308	)
Other invested assets
Limited partnerships		36,631			15,898
Other		597			372
Total gross investment income		182,184			163,684
Interest debited (credited) and other investment expense		(3,479	)		(2,185	)
Total net investment income	$	178,705		$	161,499

The Company records results from limited partnership investments on the equity method of accounting with changes in value reported through net investment income.  Due to the timing of receiving financial information from these partnerships, the results are generally reported on a one month or quarter lag.  If the Company determines there has been a significant decline in value of a limited partnership during this lag period, a loss will be recorded in the period in which the Company indentifies the decline.

The Company had contractual commitments to invest up to an additional $177,386 thousand in limited partnerships at March 31, 2011.  These commitments will be funded when called in accordance with the partnership agreements, which have investment periods that expire, unless extended, through 2016.

11

The components of net realized capital gains (losses) are presented in the table below for the periods indicated:

	Three Months Ended
	March 31,
(Dollars in thousands)	2011			2010
Fixed maturity securities, market value:
Other-than-temporary impairments	$	(14,767	)	$	-
Gains (losses) from sales		(10,015	)		53,006
Fixed maturity securities, fair value:
Gains (losses) from sales		(1,515	)		83
Gains (losses) from fair value adjustments		(3,483	)		3,000
Equity securities, market value:
Gains (losses) from sales		37			-
Equity securities, fair value:
Gains (losses) from sales		1,904			1,895
Gains (losses) from fair value adjustments		39,994			14,733
Short-term investments gain (loss)		1			1
Total net realized capital gains (losses)	$	12,156		$	72,718

The Company recorded as net realized capital gains (losses) in the consolidated statements of operations and comprehensive income (loss) both fair value re-measurements and write-downs in the value of securities deemed to be impaired on an other-than-temporary basis as displayed in the table above.  The Company had no other-than-temporary impaired securities where the impairment had both a credit and non-credit component.

The proceeds and split between gross gains and losses, from sales of fixed maturity and equity securities, are presented in the table below for the periods indicated:

	Three Months Ended
	March 31,
(Dollars in thousands)	2011			2010
Proceeds from sales of fixed maturity securities	$	563,862		$	487,019
Gross gains from sales		17,350			58,654
Gross losses from sales		(28,880	)		(5,565	)
Proceeds from sales of equity securities	$	83,763		$	21,342
Gross gains from sales		2,482			2,371
Gross losses from sales		(541	)		(476	)

4.  DERIVATIVES

The Company sold seven equity index put option contracts, based on two indices, in 2001 and 2005, which are outstanding.  The Company sold these equity index put options as insurance products with the intent of achieving a profit.  These equity index put option contracts meet the definition of a derivative under FASB guidance and the Company’s position in these equity index put option contracts is unhedged.  Accordingly, these equity index put option contracts are carried at fair value in the consolidated balance sheets with changes in fair value recorded in the consolidated statements of operations and comprehensive income (loss).

The Company sold six equity index put option contracts, based on the Standard & Poor’s 500 (“S&P 500”) index, for total consideration, net of commissions, of $22,530 thousand.  At March 31, 2011, fair value for these equity index put option contracts was $45,122 thousand.  These equity index put option contracts each have a single exercise date, with maturities ranging from 12 to 30 years and strike prices ranging from $1,141.21 to $1,540.63.  No amounts will be payable under these equity index put option contracts if the S&P 500 index is at, or above, the strike prices on the exercise dates, which fall between June 2017 and March 2031.  If the S&P 500 index is lower than the strike price on the applicable exercise date, the amount due would vary proportionately with the percentage by which the index is below the strike price.  Based on

12

historical index volatilities and trends and the March 31, 2011 S&P 500 index value, the Company estimates the probability that each equity index put option contract of the S&P 500 index falling below the strike price on the exercise date to be less than 34%.  The theoretical maximum payouts under the equity index put option contracts would occur if on each of the exercise dates the S&P 500 index value were zero.  At March 31, 2011, the present value of these theoretical maximum payouts using a 6% discount factor was $273,132 thousand.

The Company sold one equity index put option contract based on the FTSE 100 index for total consideration, net of commissions, of $6,706 thousand.  At March 31, 2011, fair value for this equity index put option contract was $5,821 thousand.  This equity index put option contract has an exercise date of July 2020 and a strike price of ₤5,989.75.  No amount will be payable under this equity index put option contract if the FTSE 100 index is at, or above, the strike price on the exercise date.  If the FTSE 100 index is lower than the strike price on the exercise date, the amount due will vary proportionately with the percentage by which the index is below the strike price.  Based on historical index volatilities and trends and the March 31, 2011 FTSE 100 index value, the Company estimates the probability that the equity index put option contract of the FTSE 100 index will fall below the strike price on the exercise date to be less than 33%.  The theoretical maximum payout under the equity index put option contract would occur if on the exercise date the FTSE 100 index value was zero.  At March 31, 2011, the present value of the theoretical maximum payout using a 6% discount factor and current exchange rate was $30,732 thousand.

The fair value of the equity index put options can be found in the Company’s consolidated balance sheets as follows:

(Dollars in thousands)
Derivatives not designated as	Location of fair value	At		At
hedging instruments	in balance sheets	March 31, 2011		December 31, 2010
Equity index put option contracts	Equity index put option liability	$	50,943	$	58,467
Total		$	50,943	$	58,467

The change in fair value of the equity index put option contracts can be found in the Company’s statement of operations and comprehensive income (loss) as follows:

(Dollars in thousands)		For the Three Months Ended
Derivatives not designated as	Location of gain (loss) in statements of	March 31,
hedging instruments	operations and comprehensive income (loss)	2011		2010
Equity index put option contracts	Net derivative gain (loss)	$	7,525	$	3,054
Total		$	7,525	$	3,054

The Company’s equity index put option contracts contain provisions that require collateralization of the fair value, as calculated by the counterparty, above a specified threshold, which is based on the Company’s financial strength ratings (Moody’s Investors Service, Inc.) and/or debt ratings (Standard & Poor’s Ratings Services). The aggregate fair value of all derivative instruments with credit-risk-related contingent features that were in a liability position on March 31, 2011, was $50,943 thousand for which the Company had posted collateral with a market value of $32,162 thousand.  If on March 31, 2011, the Company’s ratings were such that the collateral threshold was zero, the Company’s collateral requirement would increase by $55,000 thousand.

13

5.  FAIR VALUE

The Company’s fixed maturity and equity securities are managed by third party investment asset managers.  The investment asset managers obtain prices from nationally recognized pricing services.   These services seek to utilize market data and observations in their evaluation process.  They use pricing applications that vary by asset class and incorporate available market information and when fixed maturity securities do not trade on a daily basis the services will apply available information through processes such as benchmark curves, benchmarking of like securities, sector groupings and matrix pricing.  In addition, they use model processes, such as the Option Adjusted Spread model to develop prepayment and interest rate scenarios for securities that have prepayment features.

In limited instances where prices are not provided by pricing services or in rare instances when a manager may not agree with the pricing service, price quotes on a non-binding basis are obtained from investment brokers.  The investment asset managers do not make any changes to prices received from either the pricing services or the investment brokers.  In addition, the investment asset managers have procedures in place to review the reasonableness of the prices from the service providers and may request verification of the prices.  In addition, the Company tests the prices on a random basis to an independent pricing source.  In limited situations, where financial markets are inactive or illiquid, the Company may use its own assumptions about future cash flows and risk-adjusted discount rates to determine fair value.  The Company made no such adjustments at March 31, 2011 and 2010.

Equity securities in U.S. denominated currency are categorized as Level 1, Quoted Prices in Active Markets for Identical Assets, since the securities are actively traded on an exchange and prices are based on quoted prices from the exchange.  Equity securities traded on foreign exchanges are categorized as Level 2 due to potential foreign exchange adjustments to fair or market value.

Fixed maturity securities are generally categorized as Level 2, Significant Other Observable Inputs, since a particular security may not have traded but the pricing services are able to use valuation models with observable market inputs such as interest rate yield curves and prices for similar fixed maturity securities in terms of issuer, maturity and seniority.  Valuations that are derived from techniques in which one or more of the significant inputs are unobservable (including assumptions about risk) are categorized as Level 3, Significant Unobservable Inputs.  These securities include broker priced securities and the Company’s equity index put option contracts.

The Company sold seven equity index put option contracts which meet the definition of a derivative.  The Company’s position in these contracts is unhedged.  The Company records the change in fair value of equity index put option contracts in its consolidated statements of operations and comprehensive income (loss).

The fair value was calculated using an industry accepted option pricing model, Black-Scholes, which used the following assumptions:

	At March 31, 2011
		Contract
	Contracts	based on
	based on	FTSE 100
	S & P 500 Index	Index
Equity index	1,325.8	5,908.8
Interest rate	3.68% to 5.12%	4.53%
Time to maturity	6.2 to 20.0 yrs	9.3 yrs
Volatility	22.1% to 24.5%	24.9%

14

The following table presents the fair value measurement levels for all assets and liabilities, which the Company has recorded at fair value (fair and market value) as of the periods indicated:

			Fair Value Measurement Using:
			Quoted Prices
			in Active		Significant
			Markets for		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
(Dollars in thousands)	March 31, 2011		(Level 1)		(Level 2)		(Level 3)
Assets:
Fixed maturities, market value
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	317,239	$	-	$	317,239	$	-
Obligations of U.S. States and political subdivisions		2,480,185		-		2,480,185		-
Corporate securities		3,219,290		-		3,219,290		-
Asset-backed securities		206,429		-		197,084		9,345
Mortgage-backed securities
Commercial		323,239		-		323,239		-
Agency residential		2,045,785		-		2,045,785		-
Non-agency residential		71,737		-		70,167		1,570
Foreign government securities		1,801,705		-		1,801,705		-
Foreign corporate securities		1,977,278		-		1,976,759		519
Total fixed maturities, market value		12,442,887		-		12,431,453		11,434
Fixed maturities, fair value		143,708		-		143,708		-
Equity securities, market value		423,789		423,789		-		-
Equity securities, fair value		835,322		835,322		-		-
Liabilities:
Equity index put option contracts	$	50,943	$	-	$	-	$	50,943

There were no significant transfers between Level 1 and Level 2 for the three months ended March 31, 2011.

15

The following table presents the fair value measurement levels for all assets and liabilities, which the Company has recorded at fair value (fair and market value) as of the periods indicated:

			Fair Value Measurement Using:
			Quoted Prices
			in Active		Significant
			Markets for		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
(Dollars in thousands)	December 31, 2010		(Level 1)		(Level 2)		(Level 3)
Assets:
Fixed maturities, market value
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	401,807	$	-	$	401,807	$	-
Obligations of U.S. States and political subdivisions		2,901,505		-		2,901,505		-
Corporate securities		3,069,146		-		3,069,146		-
Asset-backed securities		218,301		-		217,306		995
Mortgage-backed securities
Commercial		337,219		-		337,219		-
Agency residential		2,093,282		-		2,093,282		-
Non-agency residential		75,741		-		74,241		1,500
Foreign government securities		1,638,348		-		1,638,348		-
Foreign corporate securities		1,715,120		-		1,710,704		4,416
Total fixed maturities, market value		12,450,469		-		12,443,558		6,911
Fixed maturities, fair value		180,482		-		180,482		-
Equity securities, market value		363,736		363,736		-		-
Equity securities, fair value		721,449		721,449		-		-
Liabilities:
Equity index put option contracts	$	58,467	$	-	$	-	$	58,467

The following table presents the activity under Level 3, fair value measurements using significant unobservable inputs by asset type, for the periods indicated:

	Three Months Ended March 31, 2011												Three Months Ended March 31, 2010
	Asset-backed			Foreign			Non-agency						Corporate		Asset-backed			Non-agency
(Dollars in thousands)	Securities			Corporate			RMBS			Total			Securities		Securities			RMBS			Total
Beginning balance	$	995		$	4,416		$	1,500		$	6,911		$	9,900	$	6,268		$	1,394		$	17,563
Total gains or (losses) (realized/unrealized)
Included in earnings (or changes in net assets)		-			-			145			145			-		-			92			92
Included in other comprehensive income (loss)		(24	)		-			135			111			-		(68	)		105			37
Purchases, issuances and settlements		137			-			(210	)		(73	)		-		188			(133	)		55
Transfers in and/or (out) of Level 3		8,237			(3,897	)		-			4,340			-		-			-			-
Ending balance	$	9,345		$	519		$	1,570		$	11,434		$	9,900	$	6,388		$	1,459		$	17,747
The amount of total gains or losses for the period included
in earnings (or changes in net assets) attributable to the
change in unrealized gains or losses relating to assets
still held at the reporting date	$	-		$	-		$	-		$	-		$	-	$	-		$	-		$	-
(Some amounts may not reconcile due to rounding.)

16

The following table presents the activity under Level 3, fair value measurements using significant unobservable inputs for equity index put option contracts, for the periods indicated:

	Three Months Ended
	March 31,
(Dollars in thousands)	2011			2010
Liabilities:
Balance, beginning of period	$	58,467		$	57,349
Total (gains) or losses (realized/unrealized)
Included in earnings (or changes in net assets)		(7,525	)		(3,054	)
Included in other comprehensive income (loss)		-			-
Purchases, issuances and settlements		-			-
Transfers in and/or (out) of Level 3		-			-
Balance, end of period	$	50,943		$	54,295
The amount of total gains or losses for the period included in earnings
(or changes in net assets) attributable to the change in unrealized
gains or losses relating to liabilities still held at the reporting date	$	-		$	-
(Some amounts may not reconcile due to rounding.)

6.  CAPITAL TRANSACTIONS

On December 17, 2008, we renewed our shelf registration statement on Form S-3ASR with the SEC, as a Well Known Seasoned Issuer.  This shelf registration statement can be used by Group to register common shares, preferred shares, debt securities, warrants, share purchase contracts and share purchase units; by Holdings to register debt securities and by Everest Re Capital Trust III (“Capital Trust III”) to register trust preferred securities.

17

7.  EARNINGS PER COMMON SHARE

Net income (loss) per common share has been computed as per below, based upon weighted average common basic and dilutive shares outstanding.

		Three Months Ended
		March 31,
(Dollars and shares in thousands, except per share amounts)		2011			2010
Net income (loss) per share:
	Numerator
Net income (loss)		$	(315,894	)	$	(22,652	)
Less:  dividends declared-common shares and nonvested common shares			(26,045	)		(28,284	)
Undistributed earnings			(341,939	)		(50,935	)
Percentage allocated to common shareholders (1)			99.4	%		99.6	%
			(340,055	)		(50,730	)
Add:  dividends declared-common shareholders			25,864			28,138
Numerator for basic and diluted earnings per common share		$	(314,191	)	$	(22,592	)
	Denominator
Denominator for basic earnings per weighted-average common shares			54,056			58,927
Effect of dilutive securities:
Options			186			185
Denominator for diluted earnings per adjusted weighted-average common shares			54,242			59,112
	Per common share net income (loss)
Basic		$	(5.81	)	$	(0.38	)
Diluted		$	(5.81	)	$	(0.38	)
(1)	Basic weighted-average common shares outstanding		54,056			58,927
	Basic weighted-average common shares outstanding and nonvested common shares expected to vest		54,356			59,165
	Percentage allocated to common shareholders		99.4	%		99.6	%
(Some amounts may not reconcile due to rounding.)

The table below presents the options to purchase common shares that were outstanding, but were not included in the computation of earnings per diluted share as they were anti-dilutive, for the periods indicated:

	Three Months Ended
	March 31,
	2011	2010
Anti-dilutive options	1,575,410	1,942,490

All outstanding options expire on or between April 20, 2011 and February 24, 2021.

8.  CONTINGENCIES

In the ordinary course of business, the Company is involved in lawsuits, arbitrations and other formal and informal dispute resolution procedures, the outcomes of which will determine the Company’s rights and obligations under insurance, reinsurance and other contractual agreements.  In some disputes, the Company seeks to enforce its rights under an agreement or to collect funds owing to it.  In other matters, the Company is resisting attempts by others to collect funds or enforce alleged rights.  These disputes arise from time to time and are ultimately resolved through both informal and formal means, including negotiated resolution, arbitration and litigation.  In all such matters, the Company believes that its positions are legally and commercially reasonable. While the final outcome of these matters cannot be predicted with certainty, the Company does not believe that any of these matters, when finally resolved, will have a material adverse effect on the Company’s financial position or liquidity.  However, an adverse resolution of one or more of these items in any one quarter or fiscal year could have a material adverse effect on the Company’s results of operations in that period.

18

In 1993 and prior, the Company had a business arrangement with The Prudential Insurance Company of America (“The Prudential”) wherein, for a fee, the Company accepted settled claim payment obligations of certain property and casualty insurers, and, concurrently, became the owner of the annuity or assignee of the annuity proceeds funded by the property and casualty insurers specifically to fulfill these fully settled obligations.  In these circumstances, the Company would be liable if The Prudential, which has an A+ (Superior) financial strength rating from A.M. Best Company (“A.M. Best”), was unable to make the annuity payments.  The table below presents the estimated cost to replace all such annuities for which the Company was contingently liable for the periods indicated:

(Dollars in thousands)	At March 31, 2011		At December 31, 2010
	$	143,087	$	150,560

Prior to its 1995 initial public offering, the Company purchased annuities from an unaffiliated life insurance company with an A+ (Superior) financial strength rating from A.M. Best 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 for those claim liabilities.  The table below presents the estimated cost to replace all such annuities for which the Company was contingently liable for the periods indicated:

(Dollars in thousands)	At March 31, 2011		At December 31, 2010
	$	26,468	$	26,542

9.  OTHER COMPREHENSIVE INCOME (LOSS)

The following table presents the components of comprehensive income (loss) in the consolidated statements of operations for the periods indicated:

	Three Months Ended
	March 31,
(Dollars in thousands)	2011			2010
Unrealized appreciation (depreciation) ("URA(D)") on
securities arising during the period
URA(D) of investments - temporary	$	(35,731	)	$	18,012
URA(D) of investments - non-credit OTTI		1,164			6,052
Tax benefit (expense) from URA(D) arising during the period		10,078			10,508
Total URA(D) on securities arising during the period, net of tax		(24,489	)		34,572
Foreign currency translation adjustments		34,387			(2,287	)
Tax benefit (expense) from foreign currency translation		(5,565	)		(3,754	)
Net foreign currency translation adjustments		28,822			(6,041	)
Pension adjustments		1,148			628
Tax benefit (expense) on pension		(402	)		(220	)
Net pension adjustments		746			408
Other comprehensive income (loss), net of tax	$	5,079		$	28,939

The following table presents the components of accumulated other comprehensive income (loss), net of tax, in the consolidated balance sheets for the periods indicated:

	At March 31,			At December 31,
(Dollars in thousands)	2011			2010
URA(D) on securities, net of deferred taxes
Temporary	$	342,337		$	367,983
Non-credit, OTTI		2,612			1,455
Total unrealized appreciation (depreciation) on investments, net of deferred taxes		344,949			369,438
Foreign currency translation adjustments, net of deferred taxes		17,725			(11,097	)
Pension adjustments, net of deferred taxes		(25,337	)		(26,083	)
Accumulated other comprehensive income (loss)	$	337,337		$	332,258

19

10.  CREDIT FACILITIES

The Company has three credit facilities for a total commitment of up to $1,300,000 thousand, providing for the issuance of letters of credit and/or unsecured revolving credit lines. The following table presents the costs incurred in connection with the three credit facilities for the periods indicated:

	Three Months Ended
	March 31,
(Dollars in thousands)	2011		2010
Credit facility fees incurred	$	468	$	439

The terms and outstanding amounts for each facility are discussed below:

Group Credit Facility

Effective July 27, 2007, Group, Bermuda Re and Everest International entered into a five year, $850,000 thousand senior credit facility with a syndicate of lenders referred to as the “Group Credit Facility”.  Wells Fargo Corporation (“Wells Fargo Bank”) is the administrative agent for the Group Credit Facility, which consists of two tranches.  Tranche one provides up to $350,000 thousand of unsecured revolving credit for liquidity and general corporate purposes, and for the issuance of unsecured standby letters of credit.  The interest on the revolving loans shall, at the Company’s option, be either (1) the Base Rate (as defined below) or (2) an adjusted London Interbank Offered Rate (“LIBOR”) plus a margin.  The Base Rate is the higher of (a) the prime commercial lending rate established by Wells Fargo Bank or (b) the Federal Funds Rate plus 0.5% per annum. The amount of margin and the fees payable for the Group Credit Facility depends on Group’s senior unsecured debt rating.  Tranche two exclusively provides up to $500,000 thousand for the issuance of standby letters of credit on a collateralized basis.

The Group Credit Facility requires Group to maintain a debt to capital ratio of not greater than 0.35 to 1 and to maintain a minimum net worth.  Minimum net worth is an amount equal to the sum of $3,575,381 thousand plus 25% of consolidated net income for each of Group’s fiscal quarters, for which statements are available ending on or after January 1, 2007 and for which consolidated net income is positive, plus 25% of any increase in consolidated net worth during such period attributable to the issuance of ordinary and preferred shares, which at March 31, 2011, was $4,227,456 thousand.  As of March 31, 2011, the Company was in compliance with all Group Credit Facility covenants.

The following table summarizes the outstanding letters of credit and/or borrowings for the periods indicated:

(Dollars in thousands)		At March 31, 2011					At December 31, 2010
Bank		Commitment		In Use		Date of Expiry	Commitment		In Use		Date of Expiry
Wells Fargo Bank Group Credit Facility	Tranche One	$	350,000	$	-		$	350,000	$	-
	Tranche Two		500,000		401,401	12/31/2011		500,000		406,427	12/31/2011
Total Wells Fargo Bank Group Credit Facility		$	850,000	$	401,401		$	850,000	$	406,427

Holdings Credit Facility

Effective August 23, 2006, Holdings entered into a five year, $150,000 thousand senior revolving credit facility with a syndicate of lenders referred to as the “Holdings Credit Facility”.  Citibank N.A. is the administrative agent for the Holdings Credit Facility.  The Holdings Credit Facility may be used for liquidity and general corporate purposes.  The Holdings Credit Facility provides for the borrowing of up to $150,000 thousand with interest at a rate selected by Holdings equal to either, (1) the Base Rate (as defined below) or (2) a periodic fixed rate equal to the Eurodollar Rate plus an applicable margin.  The Base Rate means a fluctuating interest rate per annum in effect from time to time to be equal to the higher of (a) the rate of interest publicly announced by Citibank as its prime rate or (b) 0.5% per annum above the Federal Funds Rate, in each case plus the applicable margin.  The amount of margin and the fees payable for the Holdings Credit Facility depends upon Holdings’ senior unsecured debt rating.

20

The Holdings Credit Facility requires Holdings to maintain a debt to capital ratio of not greater than 0.35 to 1 and Everest Re to maintain its statutory surplus at $1,500,000 thousand plus 25% of future aggregate net income and 25% of future aggregate capital contributions after December 31, 2005, which at March 31, 2011, was $1,992,626 thousand.  As of March 31, 2011, Holdings was in compliance with all Holdings Credit Facility covenants.

The following table summarizes outstanding letters of credit and/or borrowings for the periods indicated:

(Dollars in thousands)	At March 31, 2011						At December 31, 2010
Bank	Commitment		In Use		Date of Loan	Maturity/Expiry Date	Commitment		In Use		Date of Loan	Maturity/Expiry Date
Citibank Holdings Credit Facility	$	150,000	$	15,000	2/18/2011	6/16/2011	$	150,000	$	50,000	12/16/2010	1/18/2011
				10,000	2/28/2011	6/28/2011				-
				15,000	3/02/2011	6/06/2011				-
Total revolving credit borrowings				40,000						50,000
Total letters of credit				9,527		12/31/2011				9,527		12/31/2011
Total Citibank Holdings Credit Facility	$	150,000	$	49,527			$	150,000	$	59,527

Bermuda Re Letter of Credit Facility

Bermuda Re has a $300,000 thousand letter of credit issuance facility with Citibank N.A. referred to as the “Bermuda Re Letter of Credit Facility”, which commitment is reconfirmed annually.  The Bermuda Re Letter of Credit Facility provides for the issuance of up to $300,000 thousand of secured letters of credit to collateralize reinsurance obligations as a non-admitted reinsurer.  The interest on drawn letters of credit shall be (A) 0.20% per annum of the principal amount of issued standard letters of credit (expiry of 15 months or less) and (B) 0.25% per annum of the principal amount of issued extended tenor letters of credit (expiry maximum of up to 60 months).  The commitment fee on undrawn credit shall be 0.10% per annum.

The following table summarizes the outstanding letters of credit for the periods indicated:

(Dollars in thousands)	At March 31, 2011					At December 31, 2010
Bank	Commitment		In Use		Date of Expiry	Commitment		In Use		Date of Expiry
Citibank Bilateral Letter of Credit Agreement	$	300,000	$	2,291	11/24/2011	$	300,000	$	2,291	11/24/2011
				79,920	12/31/2011				79,681	12/31/2011
				340	6/15/2011				36,462	1/31/2011
				4,976	12/31/2014				340	6/15/2011
				26,596	6/30/2015				25,581	6/30/2014
				12,040	9/30/2015				11,580	9/30/2014
				10,088	11/22/2015				72,398	12/31/2014
				60,992	12/31/2015				-	-
Total Citibank Bilateral Agreement	$	300,000	$	197,243		$	300,000	$	228,333

11.  TRUST AGREEMENTS

Certain subsidiaries of Group, principally Bermuda Re, a Bermuda insurance company and direct subsidiary of Group, have established trust agreements, which effectively use the Company’s investments as collateral, as security for assumed losses payable to certain non-affiliated ceding companies.  At March 31, 2011, the total amount on deposit in trust accounts was $86,049 thousand.

21

12.  SENIOR NOTES

The table below displays Holdings’ outstanding senior notes.  Market value is based on quoted market prices.

					March 31, 2011				December 31, 2010
					Consolidated Balance				Consolidated Balance
(Dollars in thousands)	Date Issued	Date Due	Principal Amounts		Sheet Amount		Market Value		Sheet Amount		Market Value
5.40% Senior notes	10/12/2004	10/15/2014	$	250,000	$	249,824	$	270,030	$	249,812	$	267,500
8.75% Senior notes (matured and paid on March 15, 2010)	03/14/2000	03/15/2010	$	200,000	$	-	$	-	$	-	$	-

Interest expense incurred in connection with these senior notes is as follows for the periods indicated:

	Three Months Ended
	March 31,
(Dollars in thousands)	2011		2010
Interest expense incurred	$	3,386	$	7,062

13.  LONG TERM SUBORDINATED NOTES

The table below displays Holdings’ outstanding fixed to floating rate long term subordinated notes.  Market value is based on quoted market prices.

Maturity Date

March 31, 2011

December 31, 2010

Original

Consolidated Balance

Consolidated Balance

(Dollars in thousands)

Date Issued

Principal Amount

Scheduled

Final

Sheet Amount

Market Value

Sheet Amount

Market Value

6.6% Long term subordinated notes

04/26/2007

$

400,000

05/15/2037

05/01/2067

$

238,352

$

233,789

$

238,351

$

227,825

During the fixed rate interest period from May 3, 2007 through May 14, 2017, interest will be at the annual rate of 6.6%, payable semi-annually in arrears on November 15 and May 15 of each year, commencing on November 15, 2007, subject to Holdings’ right to defer interest on one or more occasions for up to ten consecutive years.  During the floating rate interest period from May 15, 2017 through maturity, interest will be based on the 3 month LIBOR plus 238.5 basis points, reset quarterly, payable quarterly in arrears on February 15, May 15, August 15 and November 15 of each year, subject to Holdings’ right to defer interest on one or more occasions for up to ten consecutive years.  Deferred interest will accumulate interest at the applicable rate compounded semi-annually for periods prior to May 15, 2017, and compounded quarterly for periods from and including May 15, 2017.

Holdings can redeem the long term subordinated notes prior to May 15, 2017, in whole but not in part at the applicable redemption price, which will equal the greater of (a) 100% of the principal amount being redeemed and (b) the present value of the principal payment on May 15, 2017 and scheduled payments of interest that would have accrued from the redemption date to May 15, 2017 on the long term subordinated notes being redeemed, discounted to the redemption date on a semi-annual basis at a discount rate equal to the treasury rate plus an applicable spread of either 0.25% or 0.50%, in each case plus accrued and unpaid interest.  Holdings may redeem the long term subordinated notes on or after May 15, 2017, in whole or in part at 100% of the principal amount plus accrued and unpaid interest; however, redemption on or after the scheduled maturity date and prior to May 1, 2047 is subject to a replacement capital covenant.  This covenant is for the benefit of certain senior note holders and it mandates that Holdings receive proceeds from the sale of another subordinated debt issue, of at least similar size, before it may redeem the subordinated notes.

On March 19, 2009, Group announced the commencement of a cash tender offer for any and all of the 6.60% fixed to floating rate long term subordinated notes.  Upon expiration of the tender offer, the Company had reduced its outstanding debt by $161,441 thousand, which resulted in a pre-tax gain on debt repurchase of $78,271 thousand.

22

Interest expense incurred in connection with these long term subordinated notes is as follows for the periods indicated:

	Three Months Ended
	March 31,
(Dollars in thousands)	2011		2010
Interest expense incurred	$	3,937	$	3,937

14.  JUNIOR SUBORDINATED DEBT SECURITIES PAYABLE

The following table displays Holdings’ outstanding junior subordinated debt securities due to Everest Re Capital Trust II (“Capital Trust II”), a wholly-owned finance subsidiary of Holdings.  Fair value is primarily based on the quoted market price of the related trust preferred securities.

					March 31, 2011				December 31, 2010
					Consolidated Balance				Consolidated Balance
(Dollars in thousands)	Date Issued	Date Due	Amount Issued		Sheet Amount		Fair Value		Sheet Amount		Fair Value
6.20% Junior subordinated debt securities	03/29/2004	03/29/2034	$	329,897	$	329,897	$	308,265	$	329,897	$	294,825

Holdings may redeem the junior subordinated debt securities before their maturity at 100% of their principal amount plus accrued interest as of the date of redemption.  The securities may be redeemed, in whole or in part, on one or more occasions at any time on or after March 30, 2009; or at any time, in whole, but not in part, within 90 days of the occurrence and continuation of a determination that the Trust may become subject to tax or the Investment Company Act.

Interest expense incurred in connection with these junior subordinated debt securities is as follows for the periods indicated:

	Three Months Ended
	March 31,
(Dollars in thousands)	2011		2010
Interest expense incurred	$	5,113	$	5,113

Holdings considers that the mechanisms and obligations relating to the trust preferred securities, taken together, constitute a full and unconditional guarantee by Holdings of Capital Trust II’s payment obligations with respect to their trust preferred securities.

Capital Trust II will redeem all of the outstanding trust preferred securities when the junior subordinated debt securities are paid at maturity on March 29, 2034.  The Company may elect to redeem the junior subordinated debt securities, in whole or in part, at any time on or after March 30, 2009.  If such an early redemption occurs, the outstanding trust preferred securities would also be proportionately redeemed.

There are certain regulatory and contractual restrictions on the ability of Holdings’ operating subsidiaries to transfer funds to Holdings in the form of cash dividends, loans or advances.  The insurance laws of the State of Delaware, where Holdings’ direct insurance subsidiaries are domiciled, require regulatory approval before those subsidiaries can pay dividends or make loans or advances to Holdings that exceed certain statutory thresholds.  In addition, the terms of Holdings Credit Facility (discussed in Note 10) require Everest Re, Holdings’ principal insurance subsidiary, to maintain a certain statutory surplus level as measured at the end of each fiscal year.  At December 31, 2010, $2,293,643 thousand of the $2,929,526 thousand in net assets of Holdings’ consolidated subsidiaries were subject to the foregoing regulatory restrictions.

23

15.  SEGMENT REPORTING

The Company, through its subsidiaries, operates in five segments:  U.S. Reinsurance, Insurance, Specialty Underwriting, International and Bermuda.  The U.S. Reinsurance operation writes property and casualty reinsurance, on both a treaty and facultative basis, through reinsurance brokers, as well as directly with ceding companies within the U.S.  The Insurance operation writes property and casualty insurance directly and through general agents, brokers and surplus lines brokers within the U.S. and Canada.  The Specialty Underwriting operation writes accident and health (“A&H”), marine, aviation and surety business within the U.S. and worldwide through brokers and directly with ceding companies.  The International operation writes non-U.S. property and casualty reinsurance through Everest Re’s branches in Canada and Singapore and offices in Brazil, Miami and New Jersey. The Bermuda operation provides reinsurance and insurance to worldwide property and casualty markets and reinsurance to life insurers through brokers and directly with ceding companies from its Bermuda office and reinsurance to the United Kingdom and European markets through its UK branch and the Company’s Ireland subsidiary.

These segments are managed independently, but conform with corporate guidelines with respect to pricing, risk management, control of aggregate catastrophe exposures, capital, investments and support operations.  Management generally monitors and evaluates the financial performance of these operating segments based upon their underwriting results.

Underwriting results include earned premium less losses and loss adjustment expenses (“LAE”) incurred, commission and brokerage expenses and other underwriting expenses.  Underwriting results are measured using ratios, in particular loss, commission and brokerage and other underwriting expense ratios, which, respectively, divide incurred losses, commissions and brokerage and other underwriting expenses by premiums earned.  The Company utilizes inter-affiliate reinsurance, although such reinsurance does not materially impact segment results, as business is generally reported within the segment in which the business was first produced.

The Company does not maintain separate balance sheet data for its operating segments.  Accordingly, the Company does not review and evaluate the financial results of its operating segments based upon balance sheet data.

The following tables present the underwriting results for the operating segments for the periods indicated:

	Three Months Ended
U.S. Reinsurance	March 31,
(Dollars in thousands)	2011			2010
Gross written premiums	$	253,907		$	244,008
Net written premiums		253,924			244,266
Premiums earned	$	264,134		$	236,740
Incurred losses and LAE		246,286			153,804
Commission and brokerage		69,504			57,198
Other underwriting expenses		7,902			7,806
Underwriting gain (loss)	$	(59,558	)	$	17,932

	Three Months Ended
Insurance	March 31,
(Dollars in thousands)	2011			2010
Gross written premiums	$	254,475		$	228,237
Net written premiums		214,279			176,983
Premiums earned	$	196,639		$	161,823
Incurred losses and LAE		147,978			112,063
Commission and brokerage		32,389			31,806
Other underwriting expenses		21,872			16,577
Underwriting gain (loss)	$	(5,600	)	$	1,377

24

	Three Months Ended
Specialty Underwriting	March 31,
(Dollars in thousands)	2011		2010
Gross written premiums	$	69,170	$	65,887
Net written premiums		68,616		65,120
Premiums earned	$	71,902	$	67,424
Incurred losses and LAE		46,887		45,737
Commission and brokerage		15,538		16,796
Other underwriting expenses		2,004		1,951
Underwriting gain (loss)	$	7,473	$	2,940

	Three Months Ended
International	March 31,
(Dollars in thousands)	2011			2010
Gross written premiums	$	308,847		$	275,350
Net written premiums		304,501			275,312
Premiums earned	$	316,335		$	276,600
Incurred losses and LAE		604,728			427,590
Commission and brokerage		78,430			64,935
Other underwriting expenses		6,439			6,380
Underwriting gain (loss)	$	(373,262	)	$	(222,305	)

	Three Months Ended
Bermuda	March 31,
(Dollars in thousands)	2011			2010
Gross written premiums	$	178,530		$	207,537
Net written premiums		178,564			207,572
Premiums earned	$	162,436		$	184,715
Incurred losses and LAE		203,897			167,662
Commission and brokerage		40,596			41,927
Other underwriting expenses		6,739			6,230
Underwriting gain (loss)	$	(88,796	)	$	(31,104	)

The following table reconciles the underwriting results for the operating segments to income before taxes as reported in the consolidated statements of operations and comprehensive income (loss) for the periods indicated:

	Three Months Ended
	March 31,
(Dollars in thousands)	2011			2010
Underwriting gain (loss)	$	(519,743	)	$	(231,160	)
Net investment income		178,705			161,499
Net realized capital gains (losses)		12,156			72,718
Net derivative gain (loss)		7,525			3,054
Corporate expenses		(3,928	)		(4,575	)
Interest, fee and bond issue cost amortization expense		(12,998	)		(16,642	)
Other income (expense)		(3,387	)		5,339
Income (loss) before taxes	$	(341,670	)	$	(9,767	)

25

The Company produces business in the U.S., Bermuda and internationally.  The net income deriving from and assets residing in the individual foreign countries in which the Company writes business are not identifiable in the Company’s financial records.  Based on gross written premium, the table below presents the largest country, other than the U.S., in which the Company writes business, for the period indicated:

	Three Months Ended
	March 31,
(Dollars in thousands)	2011		2010
United Kingdom	$	119,568	$	132,333

No other country represented more than 5% of the Company’s revenues.

16.  SHARE-BASED COMPENSATION PLANS

For the three months ended March 31, 2011, share-based compensation awards granted were 204,100 restricted shares and 340,100 options, granted on February 24, 2011, with a grant exercise price of $86.62 per share and a per option fair value of $21.85.  The fair value per option was calculated on the date of the grant using the Black-Scholes option valuation model.  The following assumptions were used in calculating the fair value of the options granted:

	Three Months Ended
	March 31, 2011
Weighted-average volatility	26.46%
Weighted-average dividend yield	2.00%
Weighted-average expected term	6.73 years
Weighted-average risk-free rate	2.80%

17.  RETIREMENT BENEFITS

The Company maintains both qualified and non-qualified defined benefit pension plans and a retiree health plan for its U.S. employees employed prior to April 1, 2010.

Net periodic benefit cost for U.S. employees included the following components for the periods indicated:

Pension Benefits	Three Months Ended
	March 31,
(Dollars in thousands)	2011			2010
Service cost	$	2,047		$	1,768
Interest cost		1,921			1,722
Expected return on plan assets		(2,265	)		(1,940	)
Amortization of prior service cost		13			13
Amortization of net (income) loss		1,095			577
FAS 88 settlement charge		230			1,395
Net periodic benefit cost	$	3,041		$	3,535
Other Benefits	Three Months Ended
	March 31,
(Dollars in thousands)		2011			2010
Service cost	$	290		$	280
Interest cost		234			228
Amortization of net (income) loss		41			37
Net periodic benefit cost	$	565		$	545

The Company did not make any contributions to the qualified pension benefit plan for the three months ended March 31, 2011 and 2010.

26

18.  RELATED-PARTY TRANSACTIONS

During the normal course of business, the Company, through its affiliates, engages in reinsurance and brokerage and commission business transactions with companies controlled by or affiliated with one or more of its outside directors.  Such transactions, individually and in the aggregate, are not material to the Company’s financial condition, results of operations and cash flows.

19.  INCOME TAXES

The Company is domiciled in Bermuda and has significant subsidiaries and/or branches in Canada, Ireland, Singapore, the United Kingdom, and the United States.  The Company’s Bermuda domiciled subsidiaries are exempt from income taxation under Bermuda law until 2016. The Company’s non-Bermudian subsidiaries and branches are subject to income taxation at varying rates in their respective domiciles.

The Company generally will use the estimated annual effective tax rate approach for calculating its tax provision for interim periods as prescribed by ASC 740-270, Interim Reporting.  Under the estimated annual effective tax rate approach, the estimated annual effective tax rate is applied to the interim year-to-date pre-tax income to determine the income tax expense or benefit for the year-to-date period.  The tax expense or benefit for a quarter represents the difference between the year-to-date tax expense or benefit for the current year-to-date period less such amount for the immediately preceding year-to-date period.  Management considers the estimated impact of all known events in its estimation of the Company’s annual pre-tax income and effective tax rate.

20.  ACQUISITIONS

During the first quarter of 2011, the Company made several acquisitions to expand its domestic and Canadian insurance operations.  Below are descriptions of the transactions.

On January 2,2011, the Company acquired the entire business and operations of Heartland Crop Insurance, Inc. (“Heartland”) of Topeka, Kansas for $55,000 thousand in cash, plus contingent payments in future periods based upon achievement of performance targets. Heartland is a managing general agent specializing in crop insurance.

On January 28, 2011, the Company acquired the entire business and operations of Premiere Underwriting Services (“Premiere”) of Toronto, Canada.  Premiere is a managing general agent specializing in entertainment and sports and leisure risks.  On January 31, 2011, the Company acquired the renewal rights and operations of the financial lines business of Executive Risk Insurance Services, Ltd. (“Executive Risk”) of Toronto, Canada.  The financial lines business of Executive Risk mainly underwrites Directors and Officers Liability, Fidelity, and Errors and Omissions Liability.

Overall, the Company recorded $35,068 thousand of goodwill and $26,903 thousand of intangible assets related to these acquisitions.  All intangible assets recorded as part of these acquisitions will be amortized on a straight line basis over seven years.

21.  SUBSEQUENT EVENTS

The Company has evaluated known recognized and non-recognized subsequent events.  The Company does not have any subsequent events to report.

27

ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

Industry Conditions.

The worldwide reinsurance and insurance businesses are highly competitive, as well as cyclical by product and market.  As such, financial results tend to fluctuate with periods of constrained availability, high rates and strong profits followed by periods of abundant capacity, low rates and constrained profitability.  Competition in the types of reinsurance and insurance business that we underwrite is based on many factors, including the perceived overall financial strength of the reinsurer or insurer, ratings of the reinsurer or insurer by A.M. Best and/or Standard & Poor’s, underwriting expertise, the jurisdictions where the reinsurer or insurer is licensed or otherwise authorized, capacity and coverages offered, premiums charged, other terms and conditions of the reinsurance and insurance business offered, services offered, speed of claims payment and reputation and experience in lines written.  Furthermore, the market impact from these competitive factors related to reinsurance and insurance is generally not consistent across lines of business, domestic and international geographical areas and distribution channels.

We compete in the U.S., Bermuda and international reinsurance and insurance markets with numerous global competitors.  Our competitors include independent reinsurance and insurance companies, subsidiaries or affiliates of established worldwide insurance companies, reinsurance departments of certain insurance companies and domestic and international underwriting operations, including underwriting syndicates at Lloyd’s.  Some of these competitors have greater financial resources than we do and have established long term and continuing business relationships, which can be a significant competitive advantage.  In addition, the lack of strong barriers to entry into the reinsurance business and the potential for securitization of reinsurance and insurance risks through capital markets provide additional sources of potential reinsurance and insurance capacity and competition.

Worldwide insurance and reinsurance market conditions continued to be very competitive, particularly in the casualty lines of business.  Generally, there was ample insurance and reinsurance capacity relative to demand.  Competition and its effect on rates, terms and conditions vary widely by market and coverage yet continued to be most prevalent in the U.S. casualty insurance and reinsurance markets.  The Insurance markets in which we participate were extremely competitive as well.

However, during the first quarter of 2011, the industry experienced significant losses from Australian floods, the New Zealand earthquake and the earthquake and tsunami in Japan.  It is too early to determine the impact on market conditions as a result of these events.  We believe there will be meaningful rate increases for catastrophe coverages, particularly in the regions impacted by these losses.  Whether the magnitude of these losses is sufficient to increase rates and improve market conditions for other lines of business remains to be seen.

Overall, we believe that current marketplace conditions, particularly for catastrophe coverages, provide profit opportunities for us given our strong ratings, distribution system, reputation and expertise.  We continue to employ our strategy of targeting business that offers the greatest profit potential, while maintaining balance and diversification in our overall portfolio.

28

Financial Summary.

We monitor and evaluate our overall performance based upon financial results.  The following table displays a summary of the consolidated net income (loss), ratios and shareholders’ equity for the periods indicated.

	Three Months Ended						Percentage
	March 31,						Increase/
(Dollars in millions)	2011			2010			(Decrease)
Gross written premiums	$	1,064.9		$	1,021.0			4.3	%
Net written premiums		1,019.9			969.3			5.2	%
REVENUES:
Premiums earned	$	1,011.4		$	927.3			9.1	%
Net investment income		178.7			161.5			10.7	%
Net realized capital gains (losses)		12.2			72.7			-83.3	%
Net derivative gain (loss)		7.5			3.1			146.4	%
Other income (expense)		(3.4	)		5.3			-163.4	%
Total revenues		1,206.4			1,169.9			3.1	%
CLAIMS AND EXPENSES:
Incurred losses and loss adjustment expenses		1,249.8			906.9			37.8	%
Commission, brokerage, taxes and fees		236.5			212.7			11.2	%
Other underwriting expenses		45.0			38.9			15.4	%
Corporate expenses		3.9			4.6			-14.2	%
Interest, fees and bond issue cost amortization expense		13.0			16.6			-21.9	%
Total claims and expenses		1,548.1			1,179.7			31.2	%
INCOME (LOSS) BEFORE TAXES		(341.7	)		(9.8	)	NM
Income tax expense (benefit)		(25.8	)		12.9		NM
NET INCOME (LOSS)	$	(315.9	)	$	(22.7	)	NM
							Point
RATIOS:							Change
Loss ratio		123.6	%		97.8	%		25.8
Commission and brokerage ratio		23.4	%		22.9	%		0.5
Other underwriting expense ratio		4.4	%		4.2	%		0.2
Combined ratio		151.4	%		124.9	%		26.5
	At			At			Percentage
	March 31,			December 31,			Increase/
(Dollars in millions, except per share amounts)		2011			2010		(Decrease)
Balance sheet data:
Total investments and cash	$	15,365.8		$	15,365.0			0.0	%
Total assets		18,792.4			18,408.0			2.1	%
Loss and loss adjustment expense reserves		9,969.2			9,340.2			6.7	%
Total debt		858.1			868.1			-1.2	%
Total liabilities		12,878.3			12,124.5			6.2	%
Shareholders' equity		5,914.2			6,283.5			-5.9	%
Book value per share		109.07			115.45			-5.5	%
(NM, not meaningful)
(Some amounts may not reconcile due to rounding.)

Revenues.

Premiums.  Gross written premiums increased by $43.9 million, or 4.3%, for the three months ended March 31, 2011, compared to the three months ended March 31, 2010 reflecting a $26.2 million increase in our insurance business and a $17.7 million increase in our reinsurance business.  The increase in insurance premiums was primarily due to the acquisition of Heartland, which provided a $38.7 million increase, as well as improved rates in California workers’ compensation business, partially offset by our reduced participation on a large casualty program.  The increase in reinsurance premiums was due to a combination of increased reinstatement premiums of $13.5 million, quarter over quarter, attributable to higher catastrophe loss activity in the period, and higher premium rates in our international books of business, particularly in regions recently affected by catastrophe losses during 2010, partially offset by non-renewed business.  Net written premiums increased $50.6 million, or 5.2%, for the three months ended March 31, 2011 compared to the three months ended March 31, 2010.  The larger increase in net written premiums relative to the change in gross written premiums was due to a decrease in premium volume related to insurance programs with higher

29

levels of reinsurance ceded.  Premiums earned increased $84.1 million, or 9.1%, for the three months ended March 31, 2011, compared to the three months ended March 31, 2010.  The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.  

Net Investment Income.  Net investment income increased $17.2 million, or 10.7%, for the three months ended March 31, 2011 compared to the three months ended March 31, 2010, primarily as a result of a $20.7 million increase in investment income from our limited partnerships.  Net pre-tax investment income, as a percentage of average invested assets, was 4.8% for the three months ended March 31, 2011 compared to 4.4% for the three months ended March 31, 2010.  The variance in this yield was primarily the result of an increase in our limited partnership income.

Net Realized Capital Gains (Losses).  Net realized capital gains were $12.2 million and $72.7 million for the three months ended March 31, 2011 and 2010, respectively.  Of the $12.2 million, there were $36.5 million of gains from fair value re-measurements which were partially offset by $14.8 million of other-than-temporary impairments and $9.6 million from net realized capital losses from sales on our fixed maturity and equity securities.  The net realized capital gain of $72.7 million for the three months ended March 31, 2010 was the result of $55.0 million of net realized capital gains from sales on our available for sale fixed maturity and equity securities and a $17.7 million gain from fair value re-measurements.

Net Derivative Gain (Loss).  In 2005 and prior, we sold seven equity index put option contracts, which are outstanding.  These contracts meet the definition of a derivative in accordance with FASB guidance and as such, are fair valued each quarter with the change recorded as net derivative gain or loss in the consolidated statements of operations and comprehensive income (loss).  As a result of these adjustments in value, we recognized a net derivative gain of $7.5 million and $3.1 million for the three months ended March 31, 2011 and 2010, respectively. The change in the fair value of these equity index put option contracts is indicative of the change in the financial markets over the same periods.

Other Income (Expense).  We recorded other expense of $3.4 million and other income of $5.3 million for the three months ended March 31, 2011 and 2010, respectively.  The changes were primarily the result of fluctuations in foreign currency exchange rates for the corresponding periods.

Claims and Expenses.

Incurred Losses and Loss Adjustment Expenses.  The following table presents our incurred losses and loss adjustment expenses (“LAE”) for the periods indicated.

	Three Months Ended March 31,
	Current		Ratio %/				Prior			Ratio %/				Total		Ratio %/
(Dollars in millions)	Year		Pt Change				Years			Pt Change				Incurred		Pt Change
2011
Attritional (a)	$	586.1		57.9	%		$	(1.4	)		-0.1	%		$	584.7		57.8	%
Catastrophes (b)		665.1		65.8	%			-			0.0	%			665.1		65.8	%
A&E		-		0.0	%			-			0.0	%			-		0.0	%
Total	$	1,251.2		123.7	%		$	(1.4	)		-0.1	%		$	1,249.8		123.6	%
2010
Attritional (a)	$	551.6		59.5	%		$	0.8			0.1	%		$	552.4		59.6	%
Catastrophes (b)		355.0		38.3	%			(0.6	)		-0.1	%			354.4		38.2	%
A&E		-		0.0	%			-			0.0	%			-		0.0	%
Total	$	906.6		97.8	%		$	0.2			0.0	%		$	906.9		97.8	%
Variance 2011/2010
Attritional (a)	$	34.5		(1.6	)	pts	$	(2.2	)		(0.2	)	pts	$	32.3		(1.8	)	pts
Catastrophes		310.1		27.5		pts		0.6			0.1		pts		310.7		27.6		pts
A&E		-		-		pts		-			-		pts		-		-		pts
Total	$	344.6		25.9		pts	$	(1.6	)		(0.1	)	pts	$	342.9		25.8		pts
(a) Attritional losses exclude catastrophe and Asbestos and Environmental ("A&E") losses.
(b) For the March 2011 reporting period, a catastrophe is a property event with expected reported losses of at least $10.0 million. For the March 2010 reporting period,
a catastrophe was a property event with expected reported losses of at least $5.0 million.
(Some amounts may not reconcile due to rounding.)

30

Incurred losses and LAE increased by $342.9 million, or 37.8%, for the three months ended March 31, 2011 compared to the same period in 2010.  Of the $342.9 million increase, current year catastrophe losses increased $310.1 million (27.5 points), period over period, primarily due to losses from the Japan earthquake, New Zealand earthquake and Australia floods. The current year attritional losses increased $34.5 million due to an increase in earned premium for the quarter.  The current year attritional loss ratio was 57.9%, or 1.6 points lower than the prior year, primarily due to reinstatement premiums, which are booked without an additional loss provision.

Commission, Brokerage, Taxes and Fees.  Commission, brokerage, taxes and fees increased by $23.8 million, or 11.2%, for the three months ended March 31, 2011 compared to the same period in 2010.  The change was primarily the result of an increase in premiums earned, as the commission ratio, year over year, was comparable.

Other Underwriting Expenses.  Other underwriting expenses, which have remained stable in relation to premium volume, were $45.0 million and $38.9 million for the three months ended March 31, 2011 and 2010, respectively.

Corporate Expenses.  Corporate expenses, which are expenses that are not allocated to segments, were $3.9 million and $4.6 million for the three months ended March 31, 2011 and 2010, respectively.

Interest, Fees and Bond Issue Cost Amortization Expense.  Interest, fees and other bond amortization expense was $13.0 million and $16.6 million for the three months ended March 31, 2011 and 2010, respectively.  The decrease was primarily due to the maturing of debt in 2010.

Income Tax Expense (Benefit).  We had an income tax benefit of $25.8 million and income tax expense of $12.9 million for the three months ended March 31, 2011 and 2010, respectively.  Our income tax is primarily a function of the statutory tax rates and corresponding pre-tax income in the jurisdictions where we operate, coupled with the impact from tax-preferenced investment income.  Variations in our effective tax rate generally result from changes in the relative levels of pre-tax income among jurisdictions with different tax rates.  The decrease in taxes year over year was primarily attributable to the previously mentioned catastrophe losses.

Net Income (Loss).

Our net loss was $315.9 million and $22.7 million for the three months ended March 31, 2011 and 2010, respectively.  The decrease was primarily driven by an increase in catastrophe losses in 2011 and the decrease in net realized capital gains, in addition to the other components discussed above.

Ratios.

Our combined ratio increased by 26.5 points to 151.4% for the three months ended March 31, 2011 compared to 124.9% for the same period in 2010.  The loss ratio component increased 25.8 points for the three months ended March 31, 2011 over the same period last year, principally due to the increase in current year catastrophe losses as a result of the Japan earthquake, New Zealand earthquake and the Australia floods.   Both the other underwriting expense ratio component and the commission and brokerage ratio component increased slightly over the same periods last year.

Shareholders’ Equity.

Shareholders’ equity decreased by $369.3 million to $5,914.2 million at March 31, 2011 from $6,283.5 million at December 31, 2010, principally as a result of $315.9 million of net loss, repurchases of 428,038 common shares for $37.6 million, $26.0 million of shareholder dividends and $24.5 million of unrealized depreciation on investments, net of tax, partially offset by $28.8 million of foreign currency translation adjustments, share-based compensation transactions of $5.1 million and $0.7 million of benefit plan obligation adjustments.

31

Consolidated Investment Results

Net Investment Income.

Net investment income increased by 10.7% to $178.7 million for the three months ended March 31, 2011 compared to $161.5 million for the three months ended March 31, 2010, primarily due to an increase in income from our limited partnership investments and increased dividend income from equities due to our expanded equity portfolio.  These increases were partially offset by a decline in income from our fixed maturities reflective of our reduced municipal bond portfolio.  Proceeds from reducing this portfolio were used to expand our equity portfolio.

The following table shows the components of net investment income for the periods indicated.

	Three Months Ended
	March 31,
(Dollars in millions)	2011			2010
Fixed maturities	$	132.9		$	145.2
Equity securities		11.9			2.5
Short-term investments and cash		0.2			(0.3	)
Other invested assets
Limited partnerships		36.6			15.9
Other		0.6			0.4
Total gross investment income		182.2			163.7
Interest debited (credited) and other expense		(3.5	)		(2.2	)
Total net investment income	$	178.7		$	161.5
(Some amounts may not reconcile due to rounding.)

The following tables show a comparison of various investment yields for the periods indicated.

	At	At
	March 31,	December 31,
	2011	2010
Imbedded pre-tax yield of cash and invested assets	3.9%	3.9%
Imbedded after-tax yield of cash and invested assets	3.4%	3.5%

	Three Months Ended
	March 31,
	2011	2010
Annualized pre-tax yield on average cash and invested assets	4.8%	4.4%
Annualized after-tax yield on average cash and invested assets	4.2%	3.9%

32

Net Realized Capital Gains (Losses).

The following table presents the composition of our net realized capital gains (losses) for the periods indicated.

	Three Months Ended March 31,
(Dollars in millions)	2011			2010			Variance
Gains (losses) from sales:
Fixed maturity securities, market value
Gains	$	17.2		$	58.6		$	(41.4	)
Losses		(27.2	)		(5.6	)		(21.6	)
Total		(10.0	)		53.0			(63.0	)
Fixed maturity securities, fair value
Gains		0.2			0.1			0.1
Losses		(1.7	)		-			(1.7	)
Total		(1.5	)		0.1			(1.6	)
Equity securities, market value
Gains		0.2			-			0.2
Losses		(0.2	)		-			(0.2	)
Total		-			-			-
Equity securities, fair value
Gains		2.3			2.4			(0.1	)
Losses		(0.4	)		(0.5	)		0.1
Total		1.9			1.9			-
Total net realized capital gains (losses) from sales
Gains		19.9			61.1			(41.2	)
Losses		(29.5	)		(6.1	)		(23.4	)
Total		(9.6	)		55.0			(64.6	)
Other-than-temporary impairments:		(14.8	)		-			(14.8	)
Gains (losses) from fair value adjustments:
Fixed maturities, fair value		(3.5	)		3.0			(6.5	)
Equity securities, fair value		40.0			14.7			25.3
Total		36.5			17.7			18.8
Total net realized capital gains (losses)	$	12.2		$	72.7		$	(60.6	)
(Some amounts may not reconcile due to rounding.)

Net realized capital gains were $12.2 million and $72.7 million for the three months ended March 31, 2011 and 2010, respectively.  For the three months ended March 31, 2011, we recorded $36.5 million of net realized capital gains due to fair value re-measurements on fixed maturity and equity securities, partially offset by $14.8 million of other-than-temporary impairments on fixed maturity securities and $9.6 million of net realized capital losses from sales of fixed maturity and equity securities.  The gains and losses on the sales of fixed maturity securities included the impact of selling part of our municipal bond portfolio as credit concerns arose in this market sector.  For the three months ended March 31, 2010, we recorded $55.0 million of net realized capital gains from sales of fixed maturity and equity securities and $17.7 million of gains due to fair value re-measurements on fixed maturity and equity securities.  The gains on the sales of fixed maturity securities were primarily the result of selling securities in foreign currencies, which will reduce our exposure to currency fluctuations in the future.

33

Segment Results.

Through our subsidiaries, we operate in five segments:  U.S. Reinsurance, Insurance, Specialty Underwriting, International and Bermuda.  The U.S. Reinsurance operation writes property and casualty reinsurance, on both a treaty and facultative basis, through reinsurance brokers, as well as directly with ceding companies within the U.S.  The Insurance operation writes property and casualty insurance directly and and through general agents, brokers and surplus lines brokers within the U.S and Canada.  The Specialty Underwriting operation writes A&H, marine, aviation and surety business within the U.S. and worldwide through brokers and directly with ceding companies.  The International operation writes non-U.S. property and casualty reinsurance through Everest Re’s branches in Canada and Singapore and offices in Brazil, Miami and New Jersey.  The Bermuda operation provides reinsurance and insurance to worldwide property and casualty markets and reinsurance to life insurers through brokers and directly with ceding companies from its Bermuda office and reinsurance to the United Kingdom and European markets through its UK branch and the Company’s Ireland subsidiary.

These segments are managed independently, but conform with corporate guidelines with respect to pricing, risk management, control of aggregate catastrophe exposures, capital, investments and support operations.  Management generally monitors and evaluates the financial performance of these operating segments based upon their underwriting results.

Underwriting results include earned premium less losses and LAE incurred, commission and brokerage expenses and other underwriting expenses.  We measure our underwriting results using ratios, in particular loss, commission and brokerage and other underwriting expense ratios, which respectively, divide incurred losses, commissions and brokerage and other underwriting expenses by premiums earned.  We utilize inter-affiliate reinsurance, although such reinsurance does not materially impact segment results, as business is generally reported within the segment in which the business was first produced.

Our loss and LAE reserves are our best estimate of our ultimate liability for unpaid claims. We re-evaluate our estimates on an ongoing basis, including all prior period reserves, taking into consideration all available information and, in particular, recently reported loss claim experience and trends related to prior periods. Such re-evaluations are recorded in incurred losses in the period in which re-evaluation is made.

The following discusses the underwriting results for each of our segments for the periods indicated.

U.S. Reinsurance.

The following table presents the underwriting results and ratios for the U.S. Reinsurance segment for the periods indicated.

	Three Months Ended March 31,
(Dollars in millions)	2011			2010			Variance			% Change
Gross written premiums	$	253.9		$	244.0		$	9.9			4.1	%
Net written premiums		253.9			244.3			9.7			4.0	%
Premiums earned	$	264.1		$	236.7		$	27.4			11.6	%
Incurred losses and LAE		246.3			153.8			92.5			60.1	%
Commission and brokerage		69.5			57.2			12.3			21.5	%
Other underwriting expenses		7.9			7.8			0.1			1.2	%
Underwriting gain (loss)	$	(59.6	)	$	17.9		$	(77.5	)	NM
										Point Chg
Loss ratio		93.2	%		65.0	%					28.2
Commission and brokerage ratio		26.3	%		24.2	%					2.1
Other underwriting expense ratio		3.0	%		3.2	%					(0.2	)
Combined ratio		122.5	%		92.4	%					30.1
(NM, not meaningful)
(Some amounts may not reconcile due to rounding.)

34

Premiums.Gross written premiums increased by 4.1% to $253.9 million for the three months ended March 31, 2011 from $244.0 million for the three months ended March 31, 2010, primarily due to a $13.6 million increase in reinstatement premiums due to current quarter catastrophe loss activity, partially offset by reduced premium volume for treaty property and crop business due to the non-renewal of several contracts.  Net written premiums increased 4.0% to $253.9 million for the three months ended March 31, 2011 compared to $244.3 million for the same period in 2010, which is in line with the increase in gross written premiums for the quarter.  Premiums earned increased 11.6% to $264.1 million for the three months ended March 31, 2011 compared to $236.7 million for the three months ended March 31, 2010.  The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.  

Incurred Losses and LAE.The following table presents the incurred losses and LAE for the U.S. Reinsurance segment for the periods indicated.

	Three Months Ended March 31,
	Current		Ratio %/				Prior			Ratio %/				Total		Ratio %/
(Dollars in millions)	Year		Pt Change				Years			Pt Change				Incurred		Pt Change
2011
Attritional	$	131.6		49.7	%		$	(0.3	)		-0.1	%		$	131.4		49.6	%
Catastrophes		114.0		43.2	%			0.9			0.4	%			114.9		43.6	%
A&E		-		0.0	%			-			0.0	%			-		0.0	%
Total segment	$	245.6		92.9	%		$	0.6			0.2	%		$	246.3		93.2	%
2010
Attritional	$	122.8		51.9	%		$	0.2			0.1	%		$	122.9		51.9	%
Catastrophes		28.0		11.8	%			2.9			1.2	%			30.9		13.0	%
A&E		-		0.0	%			-			0.0	%			-		0.0	%
Total segment	$	150.8		63.7	%		$	3.0			1.3	%		$	153.8		65.0	%
Variance 2011/2010
Attritional	$	8.8		(2.2	)	pts	$	(0.5	)		(0.2	)	pts	$	8.5		(2.3	)	pts
Catastrophes		86.0		31.4		pts		(2.0	)		(0.8	)	pts		84.0		30.6		pts
A&E		-		-		pts		-			-		pts		-		-		pts
Total segment	$	94.8		29.2		pts	$	(2.4	)		(1.1	)	pts	$	92.5		28.2		pts
(Some amounts may not reconcile due to rounding.)

Incurred losses were $92.5 million (28.2 points) higher at $246.3 million for the three months ended March 31, 2011 compared to $153.8 million for the three months ended March 31, 2010, primarily as a result of the $86.0 million (31.4 points) increase in current year catastrophe losses, largely due to the Japan and New Zealand earthquakes and Australian floods.  Attritional losses increased $8.8 million, reflective of the current quarter’s increase in earned premium.

Segment Expenses.  Commission and brokerage expenses increased by 21.5% to $69.5 million for the three months ended March 31, 2011 compared to $57.2 million for the three months ended March 31, 2010, primarily due to an increase in earned premium and a shift in the mix of business with varying commission rates.  Segment other underwriting expenses for the three months ended March 31, 2011 increased slightly as a percentage of earned premium from the three months ended March 31, 2010.

35

Insurance.

The following table presents the underwriting results and ratios for the Insurance segment for the periods indicated.

	Three Months Ended March 31,
(Dollars in millions)	2011			2010			Variance			% Change
Gross written premiums	$	254.5		$	228.2		$	26.2			11.5	%
Net written premiums		214.3			177.0			37.3			21.1	%
Premiums earned	$	196.6		$	161.8		$	34.8			21.5	%
Incurred losses and LAE		148.0			112.1			35.9			32.0	%
Commission and brokerage		32.4			31.8			0.6			1.8	%
Other underwriting expenses		21.9			16.6			5.3			31.9	%
Underwriting gain (loss)	$	(5.6	)	$	1.4		$	(7.0	)	NM
										Point Chg
Loss ratio		75.3	%		69.3	%					6.0
Commission and brokerage ratio		16.5	%		19.7	%					(3.2	)
Other underwriting expense ratio		11.0	%		10.1	%					0.9
Combined ratio		102.8	%		99.1	%					3.7
(NM, not meaningful)
(Some amounts may not reconcile due to rounding.)

Premiums.Gross written premiums increased by 11.5% to $254.5 million for the three months ended March 31, 2011 compared to $228.2 million for the three months ended March 31, 2010. This was primarily due to the acquisition of Heartland, which provided $38.7 million of premium in the current quarter, partially offset by the reduced participation on a large casualty program.  Net written premiums increased 21.1% to $214.3 million for the three months ended March 31, 2011 compared to $177.0 million for the same period in 2010 due to a decrease in premium volume related to programs with high levels of reinsurance.  Ceded premiums generally relate to specific reinsurance purchased and fluctuate based upon the level of premiums written in the individual reinsured programs.  Premiums earned increased 21.5% to $196.6 million for the three months ended March 31, 2011 compared to $161.8 million for the three months ended March 31, 2010.  The change in premiums earned is relatively consistent with the increase in net written premium.

Incurred Losses and LAE.The following table presents the incurred losses and LAE for the Insurance segment for the periods indicated.

	Three Months Ended March 31,
	Current		Ratio %/				Prior			Ratio %/				Total		Ratio %/
(Dollars in millions)	Year		Pt Change				Years			Pt Change				Incurred		Pt Change
2011
Attritional	$	148.0		75.3	%		$	-			0.0	%		$	148.0		75.3	%
Catastrophes		-		0.0	%			-			0.0	%			-		0.0	%
Total segment	$	148.0		75.3	%		$	-			0.0	%		$	148.0		75.3	%
2010
Attritional	$	115.4		71.3	%		$	(3.3	)		-2.1	%		$	112.1		69.3	%
Catastrophes		-		0.0	%			-			0.0	%			-		0.0	%
Total segment	$	115.4		71.3	%		$	(3.3	)		-2.1	%		$	112.1		69.3	%
Variance 2011/2010
Attritional	$	32.6		4.0		pts	$	3.3			2.1		pts	$	35.9		6.0		pts
Catastrophes		-		-		pts		-			-		pts		-		-		pts
Total segment	$	32.6		4.0		pts	$	3.3			2.1		pts	$	35.9		6.0		pts
(Some amounts may not reconcile due to rounding.)

36

Incurred losses and LAE increased by 32.0% to $148.0 million for the three months ended March 31, 2011 compared to $112.1 million for the three months ended March 31, 2010. The increase was due to higher net premiums earned and an increase in the attritional loss ratio, year over year, which increased 4.0 points, due to a change in the mix of business and higher expected loss ratios on several programs, reflective of current market conditions.

Segment Expenses.Commission and brokerage increased by 1.8% to $32.4 million for the three months ended March 31, 2011 compared to $31.8 million for the three months ended March 31, 2010.  This increase was primarily the result of an increase in net premiums earned and changes in the mix of business.  Segment other underwriting expenses increased to $21.9 million for the three months ended March 31, 2011 compared to $16.6 million for the same period in 2010 primarily due to the expenses of the newly acquired Heartland.

Specialty Underwriting.

The following table presents the underwriting results and ratios for the Specialty Underwriting segment for the periods indicated.

	Three Months Ended March 31,
(Dollars in millions)	2011			2010			Variance			% Change
Gross written premiums	$	69.2		$	65.9		$	3.3			5.0	%
Net written premiums		68.6			65.1			3.5			5.4	%
Premiums earned	$	71.9		$	67.4		$	4.5			6.6	%
Incurred losses and LAE		46.9			45.7			1.2			2.5	%
Commission and brokerage		15.5			16.8			(1.3	)		-7.5	%
Other underwriting expenses		2.0			2.0			0.1			2.7	%
Underwriting gain (loss)	$	7.5		$	2.9		$	4.5			154.2	%
										Point Chg
Loss ratio		65.2	%		67.8	%					(2.6	)
Commission and brokerage ratio		21.6	%		24.9	%					(3.3	)
Other underwriting expense ratio		2.8	%		2.9	%					(0.1	)
Combined ratio		89.6	%		95.6	%					(6.0	)
(Some amounts may not reconcile due to rounding.)

Premiums.Gross written premiums increased by 5.0% to $69.2 million for the three months ended March 31, 2011 compared to $65.9 million for the three months ended March 31, 2010, primarily due to an increase in A&H primary business for medical stop loss insurance and increased writings on special per risk reinsurance programs.  Correspondingly, net written premiums increased 5.4% to $68.6 million for the three months ended March 31, 2011 compared to $65.1 million for the three months ended March 31, 2010.  Premiums earned increased 6.6% to $71.9 million for the three months ended March 31, 2011 compared to $67.4 million for the same period in 2010, relatively consistent with the increase in net written premiums.

37

Incurred Losses and LAE.  The following table presents the incurred losses and LAE for the Specialty Underwriting segment for the periods indicated.

	Three Months Ended March 31,
	Current		Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year		Pt Change				Years			Pt Change				Incurred			Pt Change
2011
Attritional	$	46.8		65.1	%		$	-			0.0	%		$	46.8			65.1	%
Catastrophes		-		0.0	%			0.1			0.1	%			0.1			0.1	%
Total segment	$	46.8		65.1	%		$	0.1			0.1	%		$	46.9			65.2	%
2010
Attritional	$	44.2		65.5	%		$	-			0.0	%		$	44.2			65.5	%
Catastrophes		-		0.0	%			1.6			2.3	%			1.6			2.3	%
Total segment	$	44.2		65.5	%		$	1.6			2.3	%		$	45.7			67.8	%
Variance 2011/2010
Attritional	$	2.6		(0.4	)	pts	$	-			-		pts	$	2.6			(0.4	)	pts
Catastrophes		-		-		pts		(1.5	)		(2.2	)	pts		(1.5	)		(2.2	)	pts
Total segment	$	2.6		(0.4	)	pts	$	(1.5	)		(2.2	)	pts	$	1.2			(2.6	)	pts
(Some amounts may not reconcile due to rounding.)

Incurred losses and LAE increased by 2.5% to $46.9 million for the three months ended March 31, 2011 compared to $45.7 million for the three months ended March 31, 2010, due primarily to an increase in net premiums earned and changes in the mix of business.

Segment Expenses.Commission and brokerage decreased 7.5% to $15.5 million for the three months ended March 31, 2011 compared to $16.8 million for the same period in 2010.  This decrease was primarily due to changes in the mix of business, with a higher level of primary A&H business, which carries a lower commission ratio. Segment other underwriting expenses remained flat at $2.0 million for the three months ended March 31, 2011 compared to the same period in 2010.

International.

The following table presents the underwriting results and ratios for the International segment for the periods indicated.

	Three Months Ended March 31,
(Dollars in millions)	2011			2010			Variance			% Change
Gross written premiums	$	308.8		$	275.4		$	33.5			12.2	%
Net written premiums		304.5			275.3			29.2			10.6	%
Premiums earned	$	316.3		$	276.6		$	39.7			14.4	%
Incurred losses and LAE		604.7			427.6			177.1			41.4	%
Commission and brokerage		78.4			64.9			13.5			20.8	%
Other underwriting expenses		6.4			6.4			0.1			0.9	%
Underwriting gain (loss)	$	(373.3	)	$	(222.3	)	$	(151.0	)		67.9	%
										Point Chg
Loss ratio		191.2	%		154.6	%					36.6
Commission and brokerage ratio		24.8	%		23.5	%					1.3
Other underwriting expense ratio		2.0	%		2.3	%					(0.3	)
Combined ratio		218.0	%		180.4	%					37.6
(Some amounts may not reconcile due to rounding.)

38

Premiums.Gross written premiums increased by 12.2% to $308.8 million for the three months ended March 31, 2011 compared to $275.4 million for the three months ended March 31, 2010, due to continued strong growth in premiums written through the Brazil, Miami and New Jersey offices, a $13.8 million increase; Asia, a $11.0 million increase; and Canada, a $8.6 million increase; resulting from both new business and rate increases in select areas, in particular those that have recently been affected by catastrophe loss activity.  Net written premiums increased by 10.6% to $304.5 million for the three months ended March 31, 2011 compared to $275.3 million for the same period in 2010, principally as a result of the increase in gross written premiums.  Premiums earned increased 14.4% to $316.3 million for the three months ended March 31, 2011 compared to $276.6 million for the same period in 2010, consistent with the trend noted for net written premiums.

Incurred Losses and LAE. The following table presents the incurred losses and LAE for the International segment for the periods indicated.

	Three Months Ended March 31,
	Current		Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year		Pt Change				Years			Pt Change				Incurred			Pt Change
2011
Attritional	$	165.2		52.3	%		$	(5.0	)		-1.6	%		$	160.2			50.7	%
Catastrophes		441.1		139.4	%			3.5			1.1	%			444.5			140.5	%
Total segment	$	606.3		191.7	%		$	(1.5	)		-0.5	%		$	604.7			191.2	%
2010
Attritional	$	162.0		58.6	%		$	(0.2	)		-0.1	%		$	161.8			58.5	%
Catastrophes		267.0		96.5	%			(1.2	)		-0.4	%			265.8			96.1	%
Total segment	$	429.0		155.1	%		$	(1.4	)		-0.5	%		$	427.6			154.6	%
Variance 2011/2010
Attritional	$	3.2		(6.3	)	pts	$	(4.8	)		(1.5	)	pts	$	(1.6	)		(7.8	)	pts
Catastrophes		174.1		42.9		pts		4.7			1.5		pts		178.7			44.4		pts
Total segment	$	177.3		36.6		pts	$	(0.1	)		-		pts	$	177.1			36.6		pts
(Some amounts may not reconcile due to rounding.)

Incurred losses and LAE increased 41.4% to $604.7 million for the three months ended March 31, 2011 compared to $427.6 million for the three months ended March 31, 2010.  The increase was principally due to a $174.1 million (42.9 points) increase in current year catastrophes related to the Japan earthquake, the New Zealand earthquake and the Australia floods.  The current year attritional loss ratio was down to 52.3% for the three months ended March 31, 2011 from 58.6% for the three months ended March 31, 2010, primarily due to a shift in the mix of business with a lower level of quota share business, which generally carries a higher loss ratio.

Segment Expenses.Commission and brokerage increased 20.8% to $78.4 million for the three months ended March 31, 2011 compared to $64.9 million for the three months ended March 31, 2010.  The increase was primarily in line with the increase in premiums earned.  Segment other underwriting expenses remained flat at $6.4 million for the three months ended March 31, 2011 compared to the three months ended March 31, 2010.

39

Bermuda.

The following table presents the underwriting results and ratios for the Bermuda segment for the periods indicated.

	Three Months Ended March 31,
(Dollars in millions)	2011			2010			Variance			% Change
Gross written premiums	$	178.5		$	207.5		$	(29.0	)		-14.0	%
Net written premiums		178.6			207.6			(29.0	)		-14.0	%
Premiums earned	$	162.4		$	184.7		$	(22.3	)		-12.1	%
Incurred losses and LAE		203.9			167.7			36.2			21.6	%
Commission and brokerage		40.6			41.9			(1.3	)		-3.2	%
Other underwriting expenses		6.7			6.2			0.5			8.2	%
Underwriting gain (loss)	$	(88.8	)	$	(31.1	)	$	(57.7	)		185.5	%
										Point Chg
Loss ratio		125.5	%		90.8	%					34.7
Commission and brokerage ratio		25.0	%		22.7	%					2.3
Other underwriting expense ratio		4.2	%		3.3	%					0.9
Combined ratio		154.7	%		116.8	%					37.9
(Some amounts may not reconcile due to rounding.)

Premiums.Gross written premiums decreased 14.0% to $178.5 million for the three months ended March 31, 2011 compared to $207.5 million for the same period in 2010, primarily due to reduced participations and non-renewal of U.K. property business and property catastrophe business, where rate increases were not achieved, partially offset by higher reinstatement premiums for catastrophe excess of loss business.  Net written premiums decreased 14.0% to $178.6 million for the three months ended March 31, 2011 compared to $207.6 million for the three months ended March 31, 2010, in line with the decrease in gross written premiums.  Premiums earned decreased 12.1% to $162.4 million for the three months ended March 31, 2011 compared to $184.7 million for the three months ended March 31, 2010.  The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Incurred Losses and LAE.  The following table presents the incurred losses and LAE for the Bermuda segment for the periods indicated.

	Three Months Ended March 31,
	Current			Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year			Pt Change				Years			Pt Change				Incurred			Pt Change
2011
Attritional	$	94.5			58.2	%		$	3.9			2.4	%		$	98.4			60.6	%
Catastrophes		110.0			67.7	%			(4.5	)		-2.8	%			105.5			64.9	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total segment	$	204.5			125.9	%		$	(0.6	)		-0.4	%		$	203.9			125.5	%
2010
Attritional	$	107.3			58.1	%		$	4.2			2.3	%		$	111.5			60.4	%
Catastrophes		60.0			32.5	%			(3.8	)		-2.1	%			56.2			30.4	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total segment	$	167.3			90.6	%		$	0.4			0.2	%		$	167.7			90.8	%
Variance 2011/2010
Attritional	$	(12.8	)		0.1		pts	$	(0.3	)		0.1		pts	$	(13.1	)		0.2		pts
Catastrophes		50.0			35.2		pts		(0.7	)		(0.7	)	pts		49.3			34.5		pts
A&E		-			-		pts		-			-		pts		-			-		pts
Total segment	$	37.2			35.3		pts	$	(1.0	)		(0.6	)	pts	$	36.2			34.7		pts
(Some amounts may not reconcile due to rounding.)

40

Incurred losses and LAE increased 21.6% to $203.9 million for the three months ended March 31, 2011 compared to $167.7 million for the same period in 2010.  The increase was primarily due to current year catastrophe losses from the Japan earthquake, New Zealand earthquake and Australia floods, partially offset by a decline in attritional losses resulting primarily from the decline in premiums earned.

Segment Expenses.Commission and brokerage decreased 3.2% to $40.6 million for the three months ended March 31, 2011 compared to $41.9 million for the same period in 2010.  The decrease was due to a combination of lower premiums earned, an increased mix of lower commission business and higher reinstatement premiums, which do not have a corresponding commission expense.  Segment other underwriting expenses increased to $6.7 million for the three months ended March 31, 2011 compared to $6.2 million for the three months ended March 31, 2010.  The increase was primarily the result of expanded operations in Ireland.

FINANCIAL CONDITION

Cash and Invested Assets.  Aggregate invested assets, including cash and short-term investments, were $15,365.8 million at March 31, 2011, an increase of $0.8 million compared to $15,365.0 million at December 31, 2010.  This increase was primarily the result of $188.1 million of cash flows from operations, $75.0 million due to fluctuations in foreign currencies, $35.7 million in equity adjustments of our limited partnership investments and $36.5 million in fair value re-measurements, partially offset by $127.9 million of unsettled securities, $63.1 million due to the cost of businesses acquired, $37.6 million paid for share repurchases, $34.6 million of unrealized depreciation, $26.0 million paid out in dividends to shareholders and $10.0 million paid out in revolving credit.

Our principal investment objectives are to ensure funds are available to meet our insurance and reinsurance obligations and to maximize after-tax investment income while maintaining a high quality diversified investment portfolio.  Considering these objectives, we view our investment portfolio as having two components: 1) the investments needed to satisfy outstanding liabilities (our core fixed maturities portfolio) and 2) investments funded by our shareholders’ equity.

For the portion needed to satisfy global outstanding liabilities, we generally invest in taxable and tax-preferenced fixed income securities with an average credit quality of Aa3.  For the U.S. portion of this portfolio, our mix of taxable and tax-preferenced investments is adjusted periodically, consistent with our current and projected U.S. operating results, market conditions and our tax position.  This global fixed maturity securities portfolio is externally managed by an independent, professional investment manager using portfolio guidelines approved by us.

Over the past few years and particularly in 2010, we have expanded the allocation of our investments funded by shareholders’ equity to include:  1) a greater percentage of publicly traded equity securities, 2) emerging market fixed maturities through mutual fund structures, 3) high yield fixed maturities, 4) bank loan securities and 5) private equity limited partnership investments.  The objective of this portfolio diversification is to enhance the risk-adjusted total return of the investment portfolio by allocating a prudent portion of the portfolio to higher return asset classes, which are also less subject to changes in value with movements in interest rates.  We limit our allocation to these asset classes because of 1) the potential for volatility in their values and 2) the impact of these investments on regulatory and rating agency capital adequacy models.  We use investment managers experienced in these markets and adjust our allocation to these investments based upon market conditions.  At March 31, 2011, the market value of investments in these investment market sectors, carried at both market and fair value, approximated 44% of shareholders’ equity.

The Company’s limited partnership investments are comprised of limited partnerships that invest in public equities and limited partnerships that invest in private equities.  Generally, the public equity limited partnerships are reported on a one month lag while the private equity partnerships are included in the financials on a quarter lag.  All of the limited partnerships are required to report using fair value accounting in accordance with FASB guidance.  We receive annual audited financial statements for all of the limited partnerships.  For the quarterly reports, the Company’s staff performs reviews of the financial reports for any unusual changes in carrying value.  If the Company becomes aware of a significant decline in value during the lag reporting period, the loss will be recorded in the period in which the Company identifies the decline.

41

The tables below summarize the composition and characteristics of our investment portfolio as of the dates indicated.

(Dollars in millions)	At March 31, 2011				At December 31, 2010
Fixed maturities, market value	$	12,442.9	81.0	%	$	12,450.5	81.0	%
Fixed maturities, fair value		143.7	0.9	%		180.5	1.2	%
Equity securities, market value		423.8	2.8	%		363.7	2.4	%
Equity securities, fair value		835.3	5.4	%		721.4	4.7	%
Short-term investments		653.6	4.3	%		785.3	5.1	%
Other invested assets		582.4	3.8	%		605.2	3.9	%
Cash		284.1	1.8	%		258.4	1.7	%
Total investments and cash	$	15,365.8	100.0	%	$	15,365.0	100.0	%
(Some amounts may not reconcile due to rounding.)

	At	At
	March 31, 2011	December 31, 2010
Fixed income portfolio duration (years)	3.7	3.8
Fixed income composite credit quality	Aa3	Aa2
Imbedded end of period yield, pre-tax	3.9%	3.9%
Imbedded end of period yield, after-tax	3.4%	3.5%

The following table provides a comparison of our total return by asset class relative to broadly accepted industry benchmarks for the periods indicated.

	Three Months Ended	Twelve Months Ended
	March 31, 2011	December 31, 2010
Fixed income portfolio total return	0.5%	5.3%
Barclay's Capital - U.S. aggregate index	0.4%	6.5%
Common equity portfolio total return	3.9%	15.4%
S&P 500 index	5.9%	15.1%
Other invested asset portfolio total return	8.5%	18.7%

Reinsurance Receivables.  Reinsurance receivables for both paid and recoverable on unpaid losses totaled $688.6 million at March 31, 2011 and $684.7 million at December 31, 2010.  At March 31, 2011, $187.9 million, or 27.3%, was receivable from C.V. Starr (Bermuda); $100.0 million, or 14.5%, was receivable from Continental Insurance Company; $99.4 million, or 14.4% was receivable from Transatlantic Reinsurance Company; $49.7 million, or 7.2%, was receivable from Munich Reinsurance Company and $44.7 million, or 6.5%, was receivable from Berkley Insurance Company.  The receivable from C.V. Starr (Bermuda) is fully collateralized by a trust agreement.  The receivable from Continental Insurance Company is collateralized by a funds held arrangement under which we have retained the premiums earned by the retrocessionaire to secure obligations of the retrocessionaire, recorded them as a liability, credited interest on the balances at a stated contractual rate and reduced the liability account as payments became due.  No other retrocessionaire accounted for more than 5% of our receivables.

42

Loss and LAE Reserves.  Gross loss and LAE reserves totaled $9,969.2 million at March 31, 2011 and $9,340.2 million at December 31, 2010.

The following tables summarize gross outstanding loss and LAE reserves by segment, classified by case reserves and IBNR reserves, for the periods indicated.

	At March 31, 2011
	Case		IBNR		Total		% of
(Dollars in millions)	Reserves		Reserves		Reserves		Total
U.S. Reinsurance	$	1,249.0	$	1,750.6	$	2,999.6		30.1	%
Insurance		847.5		1,196.8		2,044.3		20.5	%
Specialty Underwriting		232.9		195.6		428.5		4.3	%
International		963.2		1,130.4		2,093.6		21.0	%
Bermuda		807.8		1,059.6		1,867.4		18.7	%
Total excluding A&E		4,100.5		5,332.9		9,433.4		94.6	%
A&E		283.4		252.3		535.8		5.4	%
Total including A&E	$	4,383.9	$	5,585.3	$	9,969.2		100.0	%
(Some amounts may not reconcile due to rounding.)

	At December 31, 2010
	Case		IBNR		Total		% of
(Dollars in millions)	Reserves		Reserves		Reserves		Total
U.S. Reinsurance	$	1,293.3	$	1,672.7	$	2,966.0		31.8	%
Insurance		859.6		1,142.0		2,001.6		21.4	%
Specialty Underwriting		237.1		193.8		430.9		4.6	%
International		945.8		711.6		1,657.4		17.7	%
Bermuda		788.2		941.3		1,729.5		18.5	%
Total excluding A&E		4,123.9		4,661.5		8,785.4		94.1	%
A&E		290.4		264.4		554.8		5.9	%
Total including A&E	$	4,414.4	$	4,925.8	$	9,340.2		100.0	%
(Some amounts may not reconcile due to rounding.)

Changes in premiums earned and business mix, reserve re-estimations, catastrophe losses and changes in catastrophe loss reserves and claim settlement activity all impact loss and LAE reserves by segment and in total.

Our loss and LAE reserves represent our best estimate of our ultimate liability for unpaid claims.  We continuously re-evaluate our reserves, including re-estimates of prior period reserves, taking into consideration all available information and, in particular, newly reported loss and claim experience.  Changes in reserves resulting from such re-evaluations are reflected in incurred losses in the period when the re-evaluation is made.  Our analytical methods and processes operate at multiple levels including individual contracts, groupings of like contracts, classes and lines of business, internal business units, segments, legal entities, and in the aggregate.  In order to set appropriate reserves, we make qualitative and quantitative analyses and judgments at these various levels.  Additionally, the attribution of reserves, changes in reserves and incurred losses among accident years requires qualitative and quantitative adjustments and allocations at these various levels.  We utilize actuarial science, business expertise and management judgment in a manner intended to ensure the accuracy and consistency of our reserving practices.  Nevertheless, our reserves are estimates, which are subject to variation, which may be significant.

There can be no assurance that reserves for, and losses from, claim obligations will not increase in the future, possibly by a material amount.  However, we believe that our existing reserves and reserving methodologies lessen the probability that any such increase would have a material adverse effect on our financial condition, results of operations or cash flows.  In this context, we note that over the past 10 years, our calendar year operations have been affected by effects from prior period reserve re-estimates, ranging from a favorable $30.9 million in 2010, representing 0.4% of the net prior period reserves for the year in which the adjustment was made, to an unfavorable $249.4 million in 2004, representing 3.7% of the net prior period reserves for the year in which the adjustment was made.

43

Asbestos and Environmental Exposures.  A&E exposures represent a separate exposure group for monitoring and evaluating reserve adequacy.  The following table summarizes incurred losses and outstanding loss reserves with respect to A&E reserves on both a gross and net of retrocessions basis for the periods indicated.

	Three Months Ended
	March 31,
(Dollars in millions)	2011			2010
Gross Basis:
Beginning of period reserves	$	554.8		$	638.7
Incurred losses		-			-
Paid losses		(19.0	)		(13.5	)
End of period reserves	$	535.8		$	625.2
Net Basis:
Beginning of period reserves	$	532.9		$	613.1
Incurred losses		-			-
Paid losses		(18.2	)		(12.9	)
End of period reserves	$	514.7		$	600.2
(Some amounts may not reconcile due to rounding.)

At March 31, 2011, the gross reserves for A&E losses were comprised of $132.5 million representing case reserves reported by ceding companies, $113.7 million representing additional case reserves established by us on assumed reinsurance claims, $37.3 million representing case reserves established by us on direct excess insurance claims, including Mt. McKinley, and $252.3 million representing IBNR reserves.

With respect to asbestos only, at March 31, 2011, we had gross asbestos loss reserves of $512.7 million, or 95.7%, of total A&E reserves, of which $409.6 million was for assumed business and $103.1 million was for direct business.

Industry analysts use the “survival ratio” to compare the A&E reserves among companies with such liabilities.  The survival ratio is typically calculated by dividing a company’s current net reserves by the three year average of annual paid losses.  Hence, the survival ratio equals the number of years that it would take to exhaust the current reserves if future loss payments were to continue at historical levels.  Using this measurement, our net three year asbestos survival ratio was 4.9 years at March 31, 2011.  These metrics can be skewed by individual large settlements occurring in the prior three years and therefore, may not be indicative of the timing of future payments.

Because the survival ratio was developed as a comparative measure of reserve strength and does not indicate absolute reserve adequacy, we consider, but do not rely on, the survival ratio when evaluating our reserves.  In particular, we note that year to year loss payment variability can be material.  This is due, in part, to our orientation to negotiated settlements, particularly on our Mt. McKinley exposures, which significantly reduces the credibility and utility of this measure as an analytical tool.  In the first quarter of 2011, we made asbestos net claim payments of $0.4 million to Mt McKinley high profile claimants where the claim was either closed or a settlement had been reached.  Such payments, which are non-repetitive, distort downward our three year survival ratio.  Adjusting for such settlements, recognizing that total settlements are generally considered fully reserved to an agreed settlement, we consider that our adjusted asbestos survival ratio for net unsettled claims is 8.1 years, which is better than prevailing industry norms.

Shareholders’ Equity.  Our shareholders’ equity decreased to $5,914.2 million as of March 31, 2011 from $6,283.5 million as of December 31, 2010.  This decrease was the result of $315.9 million in net loss, repurchasing 428,038 common shares for $37.6 million, $26.0 million of shareholder dividends and unrealized depreciation on investments, net of tax, of $24.5 million, partially offset by $28.8 million of foreign currency translation adjustments, share-based compensation transactions of $5.1 million and $0.7 million of benefit plan obligation adjustments.

44

LIQUIDITY AND CAPITAL RESOURCES

Capital.  Our business operations are in part dependent on our financial strength and financial strength ratings, and the market’s perception of our financial strength, as measured by shareholders’ equity, which was $5,914.2 million at March 31, 2011 and $6,283.5 million at December 31, 2010.  On March 13, 2009, Everest Re and Everest National, wholly-owned indirect subsidiaries of the Company, received notification of a one level ratings downgrade by Standard & Poor’s.  On April 7, 2010, Standard & Poor’s upgraded the Company’s debt ratings one level.  We continue to possess significant financial flexibility and access to the debt and equity markets as a result of our perceived financial strength, as evidenced by the financial strength ratings as assigned by independent rating agencies.

From time to time, we have used open market share repurchases to adjust our capital position and enhance long term expected returns to our shareholders.  On July 21, 2008, our existing authorization to purchase up to 5 million of our shares was amended to authorize the purchase of up to 10 million shares.  On February 24, 2010, our existing authorization to purchase up to 10 million of our shares was amended to authorize the purchase of up to 15 million shares.  As of March 31, 2011, we had repurchased 12.0 million shares under this authorization.

On December 17, 2008, we renewed our shelf registration statement on Form S-3ASR with the Securities and Exchange Commission (“SEC”), as a Well Known Seasoned Issuer.  This shelf registration statement can be used by Group to register common shares, preferred shares, debt securities, warrants, share purchase contracts and share purchase units; by Holdings to register debt securities and by Everest Re Capital Trust III (“Capital Trust III”) to register trust preferred securities.

Liquidity.  Our principal investment objectives are to ensure funds are available to meet our insurance and reinsurance obligations and to maximize after-tax investment income while maintaining a high quality diversified investment portfolio.  Considering these objectives, we view our investment portfolio as having two components: 1) the investments needed to satisfy outstanding liabilities (our core fixed maturities portfolio) and 2) investments funded by our shareholders’ equity.

For the portion needed to satisfy global outstanding liabilities, we generally invest in taxable and tax-preferenced fixed income securities with an average credit quality of Aa3.  For the U.S. portion of this portfolio, our mix of taxable and tax-preferenced investments is adjusted periodically, consistent with our current and projected U.S. operating results, market conditions and our tax position.  This global fixed maturity securities portfolio is externally managed by an independent, professional investment manager using portfolio guidelines approved by us.

Over the past few years and particularly in 2010, we have expanded the allocation of our investments funded by shareholders’ equity to include:  1) a greater percentage of publicly traded equity securities, 2) emerging market fixed maturities through mutual fund structures, 3) high yield fixed maturities, 4) bank loan securities and 5) private equity limited partnership investments.  The objective of this portfolio diversification is to enhance the risk-adjusted total return of the investment portfolio by allocating a prudent portion of the portfolio to higher return asset classes, which are also less subject to changes in value with movements in interest rates.  We limit our allocation to these asset classes because of 1) the potential for volatility in their values and 2) the impact of these investments on regulatory and rating agency capital adequacy models.  We use investment managers experienced in these markets and adjust our allocation to these investments based upon market conditions.  At March 31, 2011, the market value of investments in these investment market sectors, carried at both market and fair value, approximated 44% of shareholders’ equity.

Our liquidity requirements are generally met from positive cash flow from operations.  Positive cash flow results from reinsurance and insurance premiums being collected prior to disbursements for claims, which disbursements generally take place over an extended period after the collection of premiums, sometimes a period of many years.  Collected premiums are generally invested, prior to their use in such disbursements, and investment income provides additional funding for loss payments.  Our net cash flows from operating activities were $188.1 million and $271.3 million for the three months ended March 31, 2011 and 2010, respectively.  Additionally, these cash flows reflected a net tax payment of $11.9 million and $12.8 million for the three months ended March 31, 2011 and 2010, respectively; net catastrophe loss payments of

45

$113.6 million and $50.9 million for the three months ended March 31, 2011 and 2010, respectively; and net A&E payments of $18.2 million and $12.9 million for three months ended March 31, 2011 and 2010, respectively.

If disbursements for claims and benefits, policy acquisition costs and other operating expenses were to exceed premium inflows, cash flow from reinsurance and insurance operations would be negative.  The effect on cash flow from insurance operations would be partially offset by cash flow from investment income.  Additionally, cash inflows from investment maturities and dispositions, both short-term investments and longer term maturities are available to supplement other operating cash flows.

As the timing of payments for claims and benefits cannot be predicted with certainty, we maintain portfolios of long term invested assets with varying maturities, along with short-term investments that provide additional liquidity for payment of claims.  At March 31, 2011 and December 31, 2010, we held cash and short-term investments of $937.8 million and $1,043.7 million, respectively.  All of our short-term investments are readily marketable and can be converted to cash.  In addition to these cash and short-term investments, at March 31, 2011, we had $527.4 million of available for sale fixed maturity securities maturing within one year or less, $4,383.8 million maturing within one to five years and $4,884.5 million maturing after five years.  Our $1,259.1 million of equity securities are comprised primarily of publicly traded securities that can be easily liquidated.  We believe that these fixed maturity and equity securities, in conjunction with the short-term investments and positive cash flow from operations, provide ample sources of liquidity for the expected payment of losses in the near future.  We do not anticipate selling securities or using available credit facilities to pay losses and LAE but have the ability to do so.  Sales of securities might result in realized capital gains or losses.  At March 31, 2011 we had $403.6 million of net pre-tax unrealized appreciation, comprised of $508.1 million of pre-tax unrealized appreciation and $104.5 million of pre-tax unrealized depreciation.

Management expects annual positive cash flow from operations, which in general reflects the strength of overall pricing, to persist over the near term, absent any unusual catastrophe activity.  Due to the significant catastrophe losses in the first quarter of 2011, cash flow from operations may be slightly negative in the near term as these losses are paid.  In the intermediate and long term, our cash flow from operations will be impacted to the extent by which competitive pressures affect overall pricing in our markets and by which our premium receipts are impacted from our strategy of emphasizing underwriting profitability over premium volume.

Effective July 27, 2007, Group, Bermuda Re and Everest International entered into a five year, $850.0 million senior credit facility with a syndicate of lenders referred to as the “Group Credit Facility”.  Wells Fargo Corporation (“Wells Fargo Bank”) is the administrative agent for the Group Credit Facility, which consists of two tranches.  Tranche one provides up to $350.0 million of unsecured revolving credit for liquidity and general corporate purposes, and for the issuance of unsecured standby letters of credit.  The interest on the revolving loans shall, at the Company’s option, be either (1) the Base Rate (as defined below) or (2) an adjusted London Interbank Offered Rate (“LIBOR”) plus a margin.  The Base Rate is the higher of (a) the prime commercial lending rate established by Wells Fargo Bank or (b) the Federal Funds Rate plus 0.5% per annum. The amount of margin and the fees payable for the Group Credit Facility depends on Group’s senior unsecured debt rating.  Tranche two exclusively provides up to $500.0 million for the issuance of standby letters of credit on a collateralized basis.

The Group Credit Facility requires Group to maintain a debt to capital ratio of not greater than 0.35 to 1 and to maintain a minimum net worth.  Minimum net worth is an amount equal to the sum of $3,575.4 million plus 25% of consolidated net income for each of Group’s fiscal quarters, for which statements are available ending on or after January 1, 2007 and for which consolidated net income is positive, plus 25% of any increase in consolidated net worth during such period attributable to the issuance of ordinary and preferred shares, which at March 31, 2011, was $4,227.5 million.  As of March 31, 2011, the Company was in compliance with all Group Credit Facility covenants.

46

At March 31, 2011, the Group Credit Facility had no outstanding letters of credit under tranche one and $401.4 million outstanding letters of credit under tranche two.  At December 31, 2010, the Group Credit Facility had no outstanding letters of credit under tranche one and $406.4 million outstanding letters of credit under tranche two.

Effective August 23, 2006, Holdings entered into a five year, $150.0 million senior revolving credit facility with a syndicate of lenders referred to as the “Holdings Credit Facility”.  Citibank N.A. is the administrative agent for the Holdings Credit Facility.  The Holdings Credit Facility may be used for liquidity and general corporate purposes.  The Holdings Credit Facility provides for the borrowing of up to $150.0 million with interest at a rate selected by Holdings equal to either, (1) the Base Rate (as defined below) or (2) a periodic fixed rate equal to the Eurodollar Rate plus an applicable margin.  The Base Rate means a fluctuating interest rate per annum in effect from time to time to be equal to the higher of (a) the rate of interest publicly announced by Citibank as its prime rate or (b) 0.5% per annum above the Federal Funds Rate, in each case plus the applicable margin.  The amount of margin and the fees payable for the Holdings Credit Facility depends upon Holdings’ senior unsecured debt rating.

The Holdings Credit Facility requires Holdings to maintain a debt to capital ratio of not greater than 0.35 to 1 and Everest Reinsurance Company (“Everest Re”) to maintain its statutory surplus at $1.5 billion plus 25% of future aggregate net income and 25% of future aggregate capital contributions after December 31, 2005, which at March 31, 2011, was $1,992.6 million.  As of March 31, 2011, Holdings was in compliance with all Holdings Credit Facility covenants.

At March 31, 2011, the Company had outstanding $40.0 million of short-term borrowings from the Holdings Credit Facility revolving credit line, with a maturity dates ranging from 6/06/2011 to 6/28/2011.  These short-term borrowings can be paid either through renewal with a one, two, three or six month term; or out of available liquidity.  The highest amount outstanding in short-term borrowings was $50.0 million and $133.0 million for the periods from January 1, 2011 to January 18, 2011 and June 15, 2010 to August 9, 2010, respectively.  In addition, at March 31, 2011 and December 31, 2010, the Holdings Credit Facility had outstanding letters of credit of $9.5 million.

Costs incurred in connection with the Group Credit Facility and the Holdings Credit Facility were $0.5 million and $0.4 million for the three months ended March 31, 2011 and 2010, respectively.

Market Sensitive Instruments.

The SEC’s Financial Reporting Release #48 requires registrants to clarify and expand upon the existing financial statement disclosure requirements for derivative financial instruments, derivative commodity instruments and other financial instruments (collectively, “market sensitive instruments”).  We do not generally enter into market sensitive instruments for trading purposes.

Our current investment strategy seeks to maximize after-tax income through a high quality, diversified, taxable and tax-preferenced fixed maturity portfolio, while maintaining an adequate level of liquidity.  Our mix of taxable and tax-preferenced investments is adjusted periodically, consistent with our current and projected operating results, market conditions and our tax position.  The fixed maturity securities in the investment portfolio are comprised of non-trading available for sale securities.  Additionally, we have invested in equity securities.  We have also written a small number of equity index put option contracts.

The overall investment strategy considers the scope of present and anticipated Company operations.  In particular, estimates of the financial impact resulting from non-investment asset and liability transactions, together with our capital structure and other factors, are used to develop a net liability analysis.  This analysis includes estimated payout characteristics for which our investments provide liquidity.  This analysis is considered in the development of specific investment strategies for asset allocation, duration and credit quality.  The change in overall market sensitive risk exposure principally reflects the asset changes that took place during the period.

47

Interest Rate Risk.  Our $15.4 billion investment portfolio, at March 31, 2011, is principally comprised of fixed maturity securities, which are generally subject to interest rate risk and some foreign currency exchange rate risk, and some equity securities, which are subject to price fluctuations and some foreign exchange rate risk.  The impact of the foreign exchange risks on the investment portfolio is partially mitigated by changes in the dollar value of foreign currency denominated liabilities and their associated income statement impact.

Interest rate risk is the potential change in value of the fixed maturity securities portfolio, including short-term investments, from a change in market interest rates.  In a declining interest rate environment, it includes prepayment risk on the $2,440.8 million of mortgage-backed securities in the $12,586.6 million fixed maturity portfolio.  Prepayment risk results from potential accelerated principal payments that shorten the average life and thus the expected yield of the security.

The table below displays the potential impact of market value fluctuations and after-tax unrealized appreciation on our fixed maturity portfolio (including $653.6 million of short-term investments) for the period indicated based on upward and downward parallel and immediate 100 and 200 basis point shifts in interest rates.  For legal entities with a U.S. dollar functional currency, this modeling was performed on each security individually.  To generate appropriate price estimates on mortgage-backed securities, changes in prepayment expectations under different interest rate environments were taken into account.  For legal entities with a non-U.S. dollar functional currency, the effective duration of the involved portfolio of securities was used as a proxy for the market value change under the various interest rate change scenarios.

	Impact of Interest Rate Shift in Basis Points
	At March 31, 2011
		-200			-100			0			100			200
(Dollars in millions)
Total Market/Fair Value	$	14,138.8		$	13,705.2		$	13,240.2		$	12,719.6		$	12,210.2
Market/Fair Value Change from Base (%)		6.8	%		3.5	%		0.0	%		-3.9	%		-7.8	%
Change in Unrealized Appreciation
After-tax from Base ($)	$	727.8		$	376.0		$	-		$	(425.1	)	$	(842.3	)

We had $9,969.2 million and $9,340.2 million of gross reserves for losses and LAE as of March 31, 2011 and December 31, 2010, respectively.  These amounts are recorded at their nominal value, as opposed to present value, which would reflect a discount adjustment to reflect the time value of money.  Since losses are paid out over a period of time, the present value of the reserves is less than the nominal value.  As interest rates rise, the present value of the reserves decreases and, conversely, as interest rates decline, the present value increases.  These movements are the opposite of the interest rate impacts on the fair value of investments.  While the difference between present value and nominal value is not reflected in our financial statements, our financial results will include investment income over time from the investment portfolio until the claims are paid.  Our loss and loss reserve obligations have an expected duration of approximately 3.8 years, which is reasonably consistent with our fixed income portfolio.  If we were to discount our loss and LAE reserves, net of $0.7 billion of reinsurance receivables on unpaid losses, the discount would be approximately $1.4 billion resulting in a discounted reserve balance of approximately $7.6 billion, representing approximately 57.3% of the market value of the fixed maturity investment portfolio funds.

Equity Risk.  Equity risk is the potential change in fair and/or market value of the common stock, preferred stock and mutual fund portfolios arising from changing prices.  Our equity investments consist of a diversified portfolio of individual securities and mutual funds, which invest principally in high quality common and preferred stocks, that are traded on the major exchanges, and mutual fund investments in emerging market debt.  The primary objective of the equity portfolio is to obtain greater total return relative to our core bonds over time through market appreciation and income.

48

The table below displays the impact on fair/market value and after-tax change in fair/market value of a 10% and 20% change in equity prices up and down for the period indicated.

	Impact of Percentage Change in Equity Fair/Market Values
	At March 31, 2011
(Dollars in millions)		-20%			-10%			0%		10%		20%
Fair/Market Value of the Equity Portfolio	$	1,007.3		$	1,133.2		$	1,259.1	$	1,385.0	$	1,510.9
After-tax Change in Fair/Market Value		(192.5	)		(96.2	)		-		96.2		192.5

Foreign Currency Risk.  Foreign currency risk is the potential change in value, income and cash flow arising from adverse changes in foreign currency exchange rates.  Each of our non-U.S./Bermuda (“foreign”) operations maintains capital in the currency of the country of its geographic location consistent with local regulatory guidelines.  Each foreign operation may conduct business in its local currency, as well as the currency of other countries in which it operates.  The primary foreign currency exposures for these foreign operations are the Canadian Dollar, the British Pound Sterling and the Euro.  We mitigate foreign exchange exposure by generally matching the currency and duration of our assets to our corresponding operating liabilities.  In accordance with FASB guidance, we translate the assets, liabilities and income of non-U.S. dollar functional currency legal entities to the U.S. dollar.  This translation amount is reported as a component of other comprehensive income.  As of March 31, 2011 there has been no material change in exposure to foreign exchange rates as compared to December, 31, 2010.

Equity Index Put Option Contracts.  Although not considered material in the context of our aggregate exposure to market sensitive instruments, we have issued six equity index put option contracts based on the Standard & Poor’s 500 (“S&P 500”) index and one equity index put option contract based on the FTSE 100 index, that are market sensitive and sufficiently unique to warrant supplemental disclosure.

We sold six equity index put option contracts, based on the S&P 500 index, for total consideration, net of commissions, of $22.5 million.  At March 31, 2011, fair value for these equity index put option contracts was $45.1 million.  These equity index put option contracts each have a single exercise date, with maturities ranging from 12 to 30 years and strike prices ranging from $1,141.21 to $1,540.63.  The S&P 500 index value at March 31, 2011 was $1,325.83.  No amounts will be payable under these equity index put option contracts if the S&P 500 index is at, or above, the strike prices on the exercise dates, which fall between June 2017 and March 2031.  If the S&P 500 index is lower than the strike price on the applicable exercise date, the amount due would vary proportionately with the percentage by which the index is below the strike price.  Based on historical index volatilities and trends and the March 31, 2011 S&P 500 index value, we estimate the probability that each equity index put option contract of the S&P 500 index falling below the strike price on the exercise date to be less than 34%.  The theoretical maximum payouts under the equity index put option contracts would occur if on each of the exercise dates the S&P 500 index value were zero.  At March 31, 2011, the present value of these theoretical maximum payouts using a 6% discount factor was $273.1 million.

We sold one equity index put option contract based on the FTSE 100 index for total consideration, net of commissions, of $6.7 million.  At March 31, 2011, fair value for this equity index put option contract was $5.8 million.  This equity index put option contract has an exercise date of July 2020 and a strike price of ₤5,989.75.  The FTSE 100 index value at March 31, 2011 was ₤5,908.80.  No amount will be payable under this equity index put option contract if the FTSE 100 index is at, or above, the strike price on the exercise date.  If the FTSE 100 index is lower than the strike price on the exercise date, the amount due will vary proportionately with the percentage by which the index is below the strike price.  Based on historical index volatilities and trends and the March 31, 2011 FTSE 100 index value, we estimate the probability that the equity index put option contract of the FTSE 100 index will fall below the strike price on the exercise date to be less than 33%.  The theoretical maximum payout under the equity index put option contract would occur if on the exercise date the FTSE 100 index value was zero.  At March 31, 2011, the present value of the theoretical maximum payout using a 6% discount factor and current exchange rate was $30.7 million.

49

Because the equity index put option contracts meet the definition of a derivative, we report the fair value of these instruments in our consolidated balance sheets as a liability and record any changes to fair value in our consolidated statements of operations and comprehensive income (loss) as a net derivative gain (loss).  Our financial statements reflect fair values for our obligations on these equity index put option contracts at March 31, 2011, of $50.9 million and at December 31, 2010, of $58.5 million; even though it may not be likely that the ultimate settlement of these transactions would require a payment that would exceed the initial consideration received, or any payment at all.

As there is no active market for these instruments, the determination of their fair value is based on an industry accepted option pricing model, which requires estimates and assumptions, including those regarding volatility and expected rates of return.

The table below displays the impact of potential movements in interest rates and the equity indices, which are the principal factors affecting fair value of these instruments, looking forward from the fair value for the period indicated.  As these are estimates, there can be no assurance regarding future market performance.  The asymmetrical results of the interest rate and S&P 500 and FTSE 100 indices shift reflect that the liability cannot fall below zero whereas it can increase to its theoretical maximum.

	Equity Indices Put Options Obligation – Sensitivity Analysis
(Dollars in millions)	At March 31, 2011
Interest Rate Shift in Basis Points:		-200			-100			0			100			200
Total Fair Value	$	87.6		$	67.0		$	50.9		$	38.6		$	29.1
Fair Value Change from Base (%)		-72.0	%		-31.4	%		0.0	%		24.2	%		42.8	%
Equity Indices Shift in Points (S&P 500/FTSE 100):		-500/-2000			-250/-1000			0			250/1000			500/2000
Total Fair Value	$	102.2		$	71.6		$	50.9		$	36.9		$	27.2
Fair Value Change from Base (%)		-100.7	%		-40.5	%		0.0	%		27.5	%		46.5	%
Combined Interest Rate /		-200/			-100/						100/			200/
Equity Indices Shift (S&P 500/FTSE 100):		-500/-2000			-250/-1000			0/0			250/1000			500/2000
Total Fair Value	$	157.5		$	91.6		$	50.9		$	27.3		$	14.1
Fair Value Change from Base (%)		-209.1	%		-79.7	%		0.0	%		46.4	%		72.3	%

Safe Harbor Disclosure.

This report contains forward-looking statements within the meaning of the U.S. federal securities laws.  We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in the federal securities laws.  In some cases, these statements can be identified by the use of forward-looking words such as “may”, “will”, “should”, “could”, “anticipate”, “estimate”, “expect”, “plan”, “believe”, “predict”, “potential” and “intend”.  Forward-looking statements contained in this report include information regarding our reserves for losses and LAE, the adequacy of our provision for uncollectible balances, estimates of our catastrophe exposure, the effects of catastrophic events on our financial statements, the ability of Everest Re, Holdings, Holdings Ireland and Bermuda Re to pay dividends and the settlement costs of our specialized equity index put option contracts.  Forward-looking statements only reflect our expectations and are not guarantees of performance.  These statements involve risks, uncertainties and assumptions.  Actual events or results may differ materially from our expectations. Important factors that could cause our actual events or results to be materially different from our expectations include those discussed under the caption ITEM 1A, “Risk Factors”.  We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

50

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market Risk Instruments.  See “Liquidity and Capital Resources - Market Sensitive Instruments” in PART I – ITEM 2.

ITEM 4.  CONTROLS AND PROCEDURES

As of the end of the period covered by this report, our management carried out an evaluation, with the participation of the Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”)).  Based on their evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission’s rules and forms.  Our management, with the participation of the Chief Executive Officer and Chief Financial Officer, also conducted an evaluation of our internal control over financial reporting to determine whether any changes occurred during the quarter covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.  Based on that evaluation, there has been no such change during the quarter covered by this report.

PART II

ITEM 1.  LEGAL PROCEEDINGS

In the ordinary course of business, we are involved in lawsuits, arbitrations and other formal and informal dispute resolution procedures, the outcomes of which will determine our rights and obligations under insurance, reinsurance and other contractual agreements.  These disputes arise from time to time and are ultimately resolved through both informal and formal means, including negotiated resolution, arbitration and litigation.  In all such matters, we believe that our positions are legally and commercially reasonable, and we vigorously seek to preserve, enforce and defend our legal rights under various agreements.  While the final outcome of these matters cannot be predicted with certainty, we do not believe that any of these matters, when finally resolved, will have a material adverse effect on our financial position or liquidity.  However, an adverse resolution of one or more of these items in any one quarter or fiscal year could have a material adverse effect on our results of operations in that period.

ITEM 1A.  RISK FACTORS

No material changes.

51

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Issuer Purchases of Equity Securities.

Issuer Purchases of Equity Securities
	(a)		(b)		(c)		(d)
							Maximum Number (or
					Total Number of		Approximate Dollar
					Shares (or Units)		Value) of Shares (or
					Purchased as Part		Units) that May Yet
	Total Number of				of Publicly		Be Purchased Under
	Shares (or Units)		Average Price Paid		Announced Plans or		the Plans or
Period	Purchased		per Share (or Unit)		Programs		Programs (1)
January 1 - 31, 2011		0	$	-		0		3,404,991
February 1 - 28, 2011		298,930	$	87.9198		281,501		3,123,490
March 1 - 31, 2011		146,537	$	87.7404		146,537		2,976,953
Total		445,467	$	-		428,038		2,976,953

(1)       On September 21, 2004, the Company’s board of directors approved an amended share repurchase program authorizing the Company and/or its subsidiary Holdings to purchase up to an aggregate of 5,000,000 of the Company’s common shares through open market transactions, privately negotiated transactions or both.  On July 21, 2008, the Company’s executive committee of the board of directors approved an amendment to the September 21, 2004 share repurchase program authorizing the Company and/or its subsidiary Holdings to purchase up to an aggregate of 10,000,000 of the Company’s common shares (recognizing that the number of shares authorized for repurchase has been reduced by those shares that have already been purchased) in open market transactions, privately negotiated transactions or both.  On February 24, 2010, the Company’s executive committee of the board of directors approved an amendment to the September 21, 2004, share repurchase program and the July 21, 2008, amendment authorizing the Company and/or its subsidiary Holdings, to purchase up to 15,000,000 of the Company’s common shares (recognizing that the number of shares authorized for repurchase has been reduced by those shares that have already been purchased) in open market transactions, privately negotiated transactions or both.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.  RESERVED

ITEM 5.  OTHER INFORMATION

None.

52

ITEM 6.  EXHIBITS

Exhibit Index:

Exhibit No.		Description
	31.1	Section 302 Certification of Joseph V. Taranto
	31.2	Section 302 Certification of Dominic J. Addesso
	32.1	Section 906 Certification of Joseph V. Taranto and Dominic J. Addesso
	101.INS	XBRL Instance Document
	101.SCH	XBRL Taxonomy Extension Schema
	101.CAL	XBRL Taxonomy Extension Calculation Linkbase
	101.DEF	XBRL Taxonomy Extension Definition Linkbase
	101.LAB	XBRL Taxonomy Extension Labels Linkbase
	101.PRE	XBRL Taxonomy Extension Presentation Linkbase

53

Everest Re Group, Ltd.

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 Re Group, Ltd.
(Registrant)
/S/ DOMINIC J. ADDESSO
Dominic J. Addesso
Executive Vice President and
	Chief Financial Officer
(Duly Authorized Officer and Principal Financial Officer)

Dated:  May 10, 2011

EX-31.1

Exhibit 31.1

CERTIFICATIONS

I, Joseph V. Taranto, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Everest Re Group, Ltd;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f)and 15d-15(f)) or the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

May 10, 2011

/S/ JOSEPH V. TARANTO
Joseph V. Taranto
Chairman and
	Chief Executive Officer

EX-31.2

Exhibit 31.2

CERTIFICATIONS

I, Dominic J. Addesso, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Everest Re Group, Ltd;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f)and 15d-15(f)) or the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

May 10, 2011

/S/ DOMINIC J. ADDESSO
Dominic J. Addesso
Executive Vice President and
	Chief Financial Officer

EX-32.1

Exhibit 32.1

CERTIFICATIONS PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q for the quarter ended March 31, 2011 of Everest Re Group, Ltd., a company organized under the laws of Bermuda (the “Company”), filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned hereby certify, pursuant to 18 U.S.C. ss. 1350, as enacted by section 906 of the Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of section 13(a) of the Securities Exchange Act of 1934, and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

May 10, 2011

/S/ JOSEPH V. TARANTO
Joseph V. Taranto
Chairman and
	Chief Executive Officer

DOMINIC J. ADDESSO
Dominic J. Addesso
Executive Vice President and
	Chief Financial Officer