Edgar Filing: EVEREST REINSURANCE HOLDINGS INC

holdings10q3q2013.htm

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:

September 30, 2013

Commission file number:

1-14527

EVEREST REINSURANCE HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

Delaware		22-3263609
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

477 Martinsville Road

Post Office Box 830

Liberty Corner, New Jersey 07938-0830

(908) 604-3000

(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

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

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		Accelerated filer
Non-accelerated filer	X	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

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

		Number of Shares Outstanding
Class		At November 1, 2013
Common Shares, $0.01 par value		1,000

The Registrant meets the conditions set forth in General Instruction H (1)(a) and (b) of Form 10-Q and is therefore filing this form with the reduced disclosure format permitted by General Instruction H of Form 10-Q.

EVEREST REINSURANCE HOLDINGS, INC.

Table of Contents

Form 10-Q

Page

PART I

FINANCIAL INFORMATION


Item 1.	Financial Statements

	Consolidated Balance Sheets at September 30, 2013 (unaudited) and
		December 31, 2012	1

	Consolidated Statements of Operations and Comprehensive Income (Loss) for the
		three and nine months ended September 30, 2013 and 2012 (unaudited)	2

	Consolidated Statements of Changes in Stockholder’s Equity for the three and
		nine months ended September 30, 2013 and 2012 (unaudited)	3

	Consolidated Statements of Cash Flows for the three and nine months ended
		September 30, 2013 and 2012 (unaudited)	4

	Notes to Consolidated Interim Financial Statements (unaudited)		5

Item 2.	Management’s Discussion and Analysis of Financial Condition and
		Results of Operation	29

Item 3.	Quantitative and Qualitative Disclosures About Market Risk		45

Item 4.	Controls and Procedures		45

PART II

OTHER INFORMATION


Item 1.	Legal Proceedings	45

Item 1A.	Risk Factors	46

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	46

Item 3.	Defaults Upon Senior Securities	46

Item 4.	Mine Safety Disclosures	46

Item 5.	Other Information	46

Item 6.	Exhibits	46

Part I

ITEM 1. FINANCIAL STATEMENTS

EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS

	September 30,		December 31,
(Dollars in thousands, except par value per share)	2013		2012
	(unaudited)
ASSETS:
Fixed maturities - available for sale, at market value	$	5,289,978	$	5,531,410
(amortized cost: 2013, $5,192,697; 2012, $5,289,619)
Fixed maturities - available for sale, at fair value		19,780		41,470
Equity securities - available for sale, at market value (cost: 2013, $15; 2012, $15)		16		13
Equity securities - available for sale, at fair value		1,268,150		1,199,848
Short-term investments		454,905		465,550
Other invested assets (cost: 2013, $397,287; 2012, $420,744)		397,287		420,744
Other invested assets, at fair value		1,413,381		1,068,711
Cash		406,873		347,720
Total investments and cash		9,250,370		9,075,466
Accrued investment income		53,783		54,914
Premiums receivable		1,381,221		1,001,267
Reinsurance receivables - unaffiliated		714,985		650,261
Reinsurance receivables - affiliated		3,084,968		2,976,992
Funds held by reinsureds		173,882		161,694
Deferred acquisition costs		107,386		97,522
Prepaid reinsurance premiums		688,716		557,460
Deferred tax asset		47,922		214,175
Income taxes recoverable		29,890		61,244
Other assets		355,541		236,955
TOTAL ASSETS	$	15,888,664	$	15,087,950

LIABILITIES:
Reserve for losses and loss adjustment expenses	$	7,716,376	$	8,143,055
Unearned premium reserve		1,353,444		1,093,822
Funds held under reinsurance treaties		90,804		90,079
Losses in the course of payment		597,080		179,774
Commission reserves		46,137		39,324
Other net payable to reinsurers		1,163,574		900,794
5.4% Senior notes due 10/15/2014		249,945		249,907
6.6% Long term notes due 5/1/2067		238,360		238,357
Junior subordinated debt securities payable		-		329,897
Accrued interest on debt and borrowings		12,092		4,781
Unsettled securities payable		40,398		48,830
Other liabilities		381,338		290,724
Total liabilities		11,889,548		11,609,344

Commitments and Contingencies (Note 6)

STOCKHOLDER'S EQUITY:
Common stock, par value: $0.01; 3,000 shares authorized;
1,000 shares issued and outstanding (2013 and 2012)		-		-
Additional paid-in capital		348,899		340,223
Accumulated other comprehensive income (loss), net of deferred income tax expense
(benefit) of $44,173 at 2013 and $99,544 at 2012		82,035		184,867
Retained earnings		3,568,182		2,953,516
Total stockholder's equity		3,999,116		3,478,606
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY	$	15,888,664	$	15,087,950

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

EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE INCOME (LOSS)

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(Dollars in thousands)	2013			2012			2013			2012
	(unaudited)						(unaudited)
REVENUES:
Premiums earned	$	523,521		$	427,112		$	1,461,549		$	1,299,293
Net investment income		68,828			76,342			227,433			231,790
Net realized capital gains (losses):
Other-than-temporary impairments on fixed maturity securities		-			(486	)		-			(6,627	)
Other-than-temporary impairments on fixed maturity securities
transferred to other comprehensive income (loss)		-			-			-			-
Other net realized capital gains (losses)		208,426			96,429			533,758			361,300
Total net realized capital gains (losses)		208,426			95,943			533,758			354,673
Other income (expense)		5,012			425			5,095			19,599
Total revenues		805,787			599,822			2,227,835			1,905,355

CLAIMS AND EXPENSES:
Incurred losses and loss adjustment expenses		307,121			242,877			909,661			786,851
Commission, brokerage, taxes and fees		71,560			70,464			215,047			251,320
Other underwriting expenses		48,945			45,938			136,751			126,551
Corporate expenses		1,516			2,019			5,353			5,317
Interest, fee and bond issue cost amortization expense		7,466			12,682			38,010			38,061
Total claims and expenses		436,608			373,980			1,304,822			1,208,100

INCOME (LOSS) BEFORE TAXES		369,179			225,842			923,013			697,255
Income tax expense (benefit)		125,426			69,857			308,347			200,893

NET INCOME (LOSS)	$	243,753		$	155,985		$	614,666		$	496,362

Other comprehensive income (loss), net of tax:
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period		(7,102	)		18,036			(91,289	)		23,511
Less: reclassification adjustment for realized losses (gains) included in net income (loss)		(1,124	)		261			(2,640	)		1,696
Total URA(D) on securities arising during the period		(8,226	)		18,297			(93,929	)		25,207
Foreign currency translation adjustments		(5,839	)		15,301			(13,064	)		12,737
Pension adjustments		1,470			1,199			4,161			3,166
Total other comprehensive income (loss), net of tax		(12,595	)		34,797			(102,832	)		41,110

COMPREHENSIVE INCOME (LOSS)	$	231,158		$	190,782		$	511,834		$	537,472

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

EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF

CHANGES IN STOCKHOLDER’S EQUITY

	Three Months Ended					Nine Months Ended
	September 30,					September 30,
(Dollars in thousands, except share amounts)	2013			2012		2013			2012
	(unaudited)					(unaudited)
COMMON STOCK (shares outstanding):
Balance, beginning of period		1,000			1,000		1,000			1,000
Balance, end of period		1,000			1,000		1,000			1,000

ADDITIONAL PAID-IN CAPITAL:
Balance, beginning of period	$	346,279		$	336,813	$	340,223		$	333,416
Share-based compensation plans		2,620			1,665		8,676			5,062
Balance, end of period		348,899			338,478		348,899			338,478

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS),
NET OF DEFERRED INCOME TAXES:
Balance, beginning of period		94,630			181,103		184,867			174,790
Net increase (decrease) during the period		(12,595	)		34,797		(102,832	)		41,110
Balance, end of period		82,035			215,900		82,035			215,900

RETAINED EARNINGS:
Balance, beginning of period		3,324,429			2,773,564		2,953,516			2,433,187
Net income (loss)		243,753			155,985		614,666			496,362
Balance, end of period		3,568,182			2,929,549		3,568,182			2,929,549

TOTAL STOCKHOLDER'S EQUITY, END OF PERIOD	$	3,999,116		$	3,483,927	$	3,999,116		$	3,483,927

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

EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(Dollars in thousands)	2013			2012			2013			2012
	(unaudited)						(unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	243,753		$	155,985		$	614,666		$	496,362
Adjustments to reconcile net income to net cash provided by operating activities:
Decrease (increase) in premiums receivable		(185,115	)		(233,296	)		(382,658	)		(129,749	)
Decrease (increase) in funds held by reinsureds, net		285			2,646			(12,201	)		(14,878	)
Decrease (increase) in reinsurance receivables		(91,047	)		(39,772	)		(177,199	)		(9,281	)
Decrease (increase) in current income taxes		18,342			18,495			31,121			23,123
Decrease (increase) in deferred tax asset		111,002			22,640			221,625			136,264
Decrease (increase) in prepaid reinsurance premiums		(78,068	)		(66,455	)		(132,217	)		28,866
Increase (decrease) in reserve for losses and loss adjustment expenses		(136,110	)		(109,811	)		(390,402	)		(406,946	)
Increase (decrease) in unearned premiums		140,204			98,935			263,018			(102,067	)
Increase (decrease) in other net payable to reinsurers		147,164			220,948			264,061			263,498
Increase (decrease) in losses in course of payment		182,448			72,965			417,982			83,554
Change in equity adjustments in limited partnerships		(6,337	)		(8,800	)		(31,159	)		(28,850	)
Change in other assets and liabilities, net		19,626			(13,445	)		7,875			75,310
Non-cash compensation expense		2,257			1,737			6,230			4,981
Amortization of bond premium (accrual of bond discount)		5,999			3,330			19,696			12,939
Amortization of underwriting discount on senior notes		14			13			41			38
Net realized capital (gains) losses		(208,426	)		(95,943	)		(533,758	)		(354,673	)
Net cash provided by (used in) operating activities		165,991			30,172			186,721			78,491

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from fixed maturities matured/called - available for sale, at market value		258,451			273,497			885,835			648,218
Proceeds from fixed maturities matured/called - available for sale, at fair value		-			1,300			7,213			1,300
Proceeds from fixed maturities sold - available for sale, at market value		124,460			114,610			465,084			290,911
Proceeds from fixed maturities sold - available for sale, at fair value		1,056			11,783			18,398			72,926
Proceeds from equity securities sold - available for sale, at fair value		95,174			85,277			450,020			377,157
Distributions from other invested assets		6,656			16,130			66,444			31,513
Cost of fixed maturities acquired - available for sale, at market value		(313,538	)		(404,009	)		(1,314,440	)		(1,066,080	)
Cost of fixed maturities acquired - available for sale, at fair value		(2,092	)		(1,658	)		(4,798	)		(7,164	)
Cost of equity securities acquired - available for sale, at fair value		(98,760	)		(107,330	)		(332,434	)		(288,218	)
Cost of other invested assets acquired		(3,320	)		(20,065	)		(11,828	)		(43,831	)
Net change in short-term investments		(86,361	)		(58,681	)		10,316			(216,270	)
Net change in unsettled securities transactions		16,401			33,600			(15,982	)		38,712
Net cash provided by (used in) investing activities		(1,873	)		(55,546	)		223,828			(160,826	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Tax benefit from share-based compensation		363			(72	)		2,446			81
Revolving credit borrowings		(40,000	)		-			-			-
Net cost of junior subordinated debt securities maturing		-			-			(329,897	)		-
Net cash provided by (used in) financing activities		(39,637	)		(72	)		(327,451	)		81

EFFECT OF EXCHANGE RATE CHANGES ON CASH		(9,240	)		28,772			(23,945	)		43,046

Net increase (decrease) in cash		115,241			3,326			59,153			(39,208	)
Cash, beginning of period		291,632			305,733			347,720			348,267
Cash, end of period	$	406,873		$	309,059		$	406,873		$	309,059

SUPPLEMENTAL CASH FLOW INFORMATION:
Income taxes paid (recovered)	$	(4,345	)	$	27,119		$	49,050		$	36,498
Interest paid		72			5,202			23,054			30,244

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

NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)

For the Three and Nine Months Ended September 30, 2013 and 2012

1. GENERAL

As used in this document, “Holdings” means Everest Reinsurance Holdings, Inc., a Delaware company and direct subsidiary of Everest Underwriting Group (Ireland) Limited (“Holdings Ireland”); “Group” means Everest Re Group, Ltd. (Holdings Ireland’s parent); “Bermuda Re” means Everest Reinsurance (Bermuda), Ltd., a subsidiary of Group; “Everest Re” means Everest Reinsurance Company and its subsidiaries, a subsidiary of Holdings (unless the context otherwise requires); "Mt. Logan Re" means Mt. Logan Re Ltd., a subsidiary of Group; and the “Company” means Holdings and its subsidiaries.

2. BASIS OF PRESENTATION

The unaudited consolidated financial statements of the Company for the three and nine months ended September 30, 2013 and 2012 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, 2012 consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by GAAP. The results for the three and nine months ended September 30, 2013 and 2012 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, 2012, 2011 and 2010 included in the Company’s most recent Form 10-K filing.

All intercompany accounts and transactions have been eliminated.

Certain reclassifications and format changes have been made to prior period amounts to conform to the current period presentation.

Application of Recently Issued Accounting Standard Changes

Intangibles-Goodwill or Other. In September 2011, the Financial Accounting Standards Board (“FASB”) amended the authoritative guidance for disclosures on Goodwill Impairment. The amendment allows an entity first to assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis in determining whether it is necessary to perform the two-step goodwill impairment test. This guidance is effective for periods beginning after December 15, 2011. The Company implemented this guidance as of January 1, 2012.

Presentation of Comprehensive Income. In June 2011, FASB issued amendments to existing guidance to provide two alternatives for the presentation of comprehensive income. Components of net income and comprehensive income can either be presented within a single, continuous financial statement or be presented in two separate but consecutive financial statements. The Company has chosen to present the components of net income and comprehensive income in a single, continuous financial statement. The guidance is effective for reporting periods beginning after December 15, 2011. The Company implemented this guidance as of January 1, 2012. In February, 2013, the FASB issued an additional amendment for the presentation of amounts reclassified out of accumulated other comprehensive income by component. The Company implemented the proposed guidance as of January 1, 2013.

Common Fair Value Measurement. In May 2011, FASB issued amendments to existing guidance to achieve common fair value measurement and disclosure requirements between GAAP and International Financial Reporting Standards. The amendments change wording used to describe many GAAP fair value measurement requirements and disclosures. FASB does not intend for the amendments to cause a change in application of fair value accounting guidance. The guidance is effective for reporting periods beginning after December 15, 2011. The Company implemented this guidance prospectively as of January 1, 2012.

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 implemented this guidance as of January 1, 2012 and determined that $7,215 thousand of previously deferrable acquisition costs would be expensed during 2012 and 2013, including $5,818 thousand and $1,397 thousand expensed during 2012 and in the six months ended June 30, 2013, respectively. No additional expense will be incurred related to this guidance implementation in future periods.

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 September 30, 2013
	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	$	72,363	$	661	$	(756	)	$	72,268
Obligations of U.S. states and political subdivisions		992,891		46,388		(8,334	)		1,030,945
Corporate securities		1,635,998		42,503		(17,706	)		1,660,795
Asset-backed securities		42,470		1,232		-			43,702
Mortgage-backed securities
Commercial		41,205		4,673		-			45,878
Agency residential		710,550		7,706		(12,897	)		705,359
Non-agency residential		1,002		114		(32	)		1,084
Foreign government securities		704,528		31,473		(5,114	)		730,887
Foreign corporate securities		991,690		23,870		(16,500	)		999,060
Total fixed maturity securities	$	5,192,697	$	158,620	$	(61,339	)	$	5,289,978
Equity securities	$	15	$	1	$	-		$	16

	At December 31, 2012
	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	$	77,611	$	1,448	$	(869	)	$	78,190
Obligations of U.S. states and political subdivisions		1,214,990		78,096		(1,123	)		1,291,963
Corporate securities		1,510,186		61,137		(6,471	)		1,564,852
Asset-backed securities		44,070		2,417		-			46,487
Mortgage-backed securities
Commercial		45,157		7,534		(67	)		52,624
Agency residential		672,724		12,722		(1,724	)		683,722
Non-agency residential		1,933		429		(33	)		2,329
Foreign government securities		732,277		51,461		(3,735	)		780,003
Foreign corporate securities		990,671		46,850		(6,281	)		1,031,240
Total fixed maturity securities	$	5,289,619	$	262,094	$	(20,303	)	$	5,531,410
Equity securities	$	15	$	-	$	(2	)	$	13

The $730,887 thousand of foreign government securities at September 30, 2013 included $88,003 thousand of European sovereign securities. Approximately 55.4%, 14.1%, 11.6% and 7.3% of European Sovereign Securities represented securities held in the governments of France, the United Kingdom, Sweden

and the Netherlands, respectively. No other countries represented more than 5% of the European sovereign securities. The Company held no sovereign securities of Portugal, Italy, Ireland, Greece or Spain at September 30, 2013.

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. As of September 30, 2013, all of the previously reclassified securities have either matured or have been sold. The table below presents the pre-tax cumulative unrealized appreciation (depreciation) on those corporate securities, for the period indicated:

(Dollars in thousands)		At December 31, 2012
Pre-tax cumulative unrealized appreciation (depreciation)		$	399

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 September 30, 2013				At December 31, 2012
	Amortized		Market		Amortized		Market
(Dollars in thousands)	Cost		Value		Cost		Value
Fixed maturity securities – available for sale
Due in one year or less	$	419,286	$	420,887	$	329,474	$	330,149
Due after one year through five years		2,322,907		2,377,714		2,380,093		2,462,430
Due after five years through ten years		997,420		1,005,613		1,008,653		1,064,579
Due after ten years		657,857		689,741		807,515		889,090
Asset-backed securities		42,470		43,702		44,070		46,487
Mortgage-backed securities
Commercial		41,205		45,878		45,157		52,624
Agency residential		710,550		705,359		672,724		683,722
Non-agency residential		1,002		1,084		1,933		2,329
Total fixed maturity securities	$	5,192,697	$	5,289,978	$	5,289,619	$	5,531,410

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

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(Dollars in thousands)	2013			2012			2013			2012
Increase (decrease) during the period between the market value and cost
of investments carried at market value, and deferred taxes thereon:
Fixed maturity securities	$	(12,657	)	$	28,226		$	(144,110	)	$	38,923
Fixed maturity securities, other-than-temporary impairment		-			(77	)		(399	)		(146	)
Equity securities		1			-			2			3
Change in unrealized appreciation (depreciation), pre-tax		(12,656	)		28,149			(144,507	)		38,780
Deferred tax benefit (expense)		4,430			(9,879	)		50,438			(13,624	)
Deferred tax benefit (expense), other-than-temporary impairment		-			27			140			51
Change in unrealized appreciation (depreciation),
net of deferred taxes, included in stockholder's equity	$	(8,226	)	$	18,297		$	(93,929	)	$	25,207

The Company frequently reviews all of its fixed maturity, available for sale securities 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, interest rate or foreign exchange 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 or foreign exchange 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.

The majority of the Company’s equity securities available for sale at market value are primarily comprised of mutual fund investments whose underlying securities consist of fixed maturity securities. When a fund’s value reflects an unrealized loss, the Company assesses whether the decline in value is temporary or other-than-temporary. In making its assessment, the Company considers the composition of its portfolios and their related markets, reports received from the portfolio managers and discussions with portfolio managers. If the Company determines that the declines are temporary and it has the ability and intent to continue to hold the investments, then the declines are recorded as unrealized losses in accumulated other comprehensive income (loss). If declines are deemed to be other-than-temporary, then the carrying value of the investment is written down to fair value and recorded in net realized capital gains (losses) in the Company’s consolidated statements of operations and comprehensive income (loss).

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 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 September 30, 2013 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	$	17,873	$	(194	)	$	8,828	$	(562	)	$	26,701	$	(756	)
Obligations of U.S. states and political subdivisions		96,868		(8,117	)		4,448		(217	)		101,316		(8,334	)
Corporate securities		613,499		(14,473	)		43,444		(3,233	)		656,943		(17,706	)
Asset-backed securities		-		-			-		-			-		-
Mortgage-backed securities
Commercial		-		-			-		-			-		-
Agency residential		432,853		(12,252	)		45,524		(645	)		478,377		(12,897	)
Non-agency residential		-		-			281		(32	)		281		(32	)
Foreign government securities		119,094		(2,446	)		29,174		(2,668	)		148,268		(5,114	)
Foreign corporate securities		374,560		(12,669	)		48,816		(3,831	)		423,376		(16,500	)
Total fixed maturity securities	$	1,654,747	$	(50,151	)	$	180,515	$	(11,188	)	$	1,835,262	$	(61,339	)
Equity securities		-		-			-		-			-		-
Total	$	1,654,747	$	(50,151	)	$	180,515	$	(11,188	)	$	1,835,262	$	(61,339	)

	Duration of Unrealized Loss at September 30, 2013 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	$	18,925	$	(873	)	$	28,339	$	(3,871	)	$	47,264	$	(4,744	)
Due in one year through five years		566,673		(7,859	)		85,588		(5,112	)		652,261		(12,971	)
Due in five years through ten years		448,603		(12,477	)		13,106		(831	)		461,709		(13,308	)
Due after ten years		187,693		(16,690	)		7,677		(697	)		195,370		(17,387	)
Asset-backed securities		-		-			-		-			-		-
Mortgage-backed securities		432,853		(12,252	)		45,805		(677	)		478,658		(12,929	)
Total fixed maturity securities	$	1,654,747	$	(50,151	)	$	180,515	$	(11,188	)	$	1,835,262	$	(61,339	)

The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at September 30, 2013 were $1,835,262 thousand and $61,339 thousand, respectively. The market value of securities for the single issuer whose securities comprised the largest unrealized loss position at September 30, 2013, did not exceed 0.7% of the overall market value of the Company’s fixed maturity securities. In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector. The $50,151 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were primarily comprised of domestic and foreign corporate securities, agency residential mortgage-backed securities as well as state and municipal securities. Of these unrealized losses, $37,846 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization. The $11,188 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to domestic and foreign corporate securities as well as foreign government securities. Of these unrealized losses, $10,532 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization. The gross unrealized depreciation for mortgage-backed securities included $32 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.

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.

	Duration of Unrealized Loss at December 31, 2012 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	$	8,058	$	(292	)	$	3,386	$	(577	)	$	11,444	$	(869	)
Obligations of U.S. states and political subdivisions		38,754		(1,072	)		5,781		(51	)		44,535		(1,123	)
Corporate securities		122,138		(1,566	)		62,492		(4,905	)		184,630		(6,471	)
Asset-backed securities		-		-			-		-			-		-
Mortgage-backed securities
Commercial		-		-			10,729		(67	)		10,729		(67	)
Agency residential		177,336		(1,042	)		54,595		(682	)		231,931		(1,724	)
Non-agency residential		-		-			446		(33	)		446		(33	)
Foreign government securities		13,958		(105	)		34,355		(3,630	)		48,313		(3,735	)
Foreign corporate securities		44,945		(565	)		53,672		(5,716	)		98,617		(6,281	)
Total fixed maturity securities	$	405,189	$	(4,642	)	$	225,456	$	(15,661	)	$	630,645	$	(20,303	)
Equity securities		-		-			13		(2	)		13		(2	)
Total	$	405,189	$	(4,642	)	$	225,469	$	(15,663	)	$	630,658	$	(20,305	)

	Duration of Unrealized Loss at December 31, 2012 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	$	5,875	$	(24	)	$	19,291	$	(2,833	)	$	25,166	$	(2,857	)
Due in one year through five years		103,313		(1,671	)		110,161		(10,564	)		213,474		(12,235	)
Due in five years through ten years		57,225		(678	)		16,385		(1,008	)		73,610		(1,686	)
Due after ten years		61,440		(1,227	)		13,849		(474	)		75,289		(1,701	)
Asset-backed securities		-		-			-		-			-		-
Mortgage-backed securities		177,336		(1,042	)		65,770		(782	)		243,106		(1,824	)
Total fixed maturity securities	$	405,189	$	(4,642	)	$	225,456	$	(15,661	)	$	630,645	$	(20,303	)

The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at December 31, 2012 were $630,658 thousand and $20,305 thousand, respectively. The market value of securities for the single issuer whose securities comprised the largest unrealized loss position at December 31, 2012, did not exceed 0.2% of the overall market value of the Company’s fixed maturity securities. In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector. The $4,642 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were primarily comprised of domestic corporate securities, state and municipal securities as well as agency residential mortgage-backed securities. Of these unrealized losses, $3,281 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization. The $15,661 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to domestic and foreign corporate securities as well as foreign government securities. Of these unrealized losses, $14,401 thousand were 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 securities, with the majority representing floating interest rate bank loan securities. The gross unrealized depreciation for mortgage-backed securities included $33 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.

Other invested assets, at fair value, is comprised of common shares of the Company’s ultimate parent, Group. At September 30, 2013, the Company held 9,719,971 shares of Group representing 16.9% of the total outstanding shares.

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

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(Dollars in thousands)	2013			2012			2013			2012
Fixed maturities	$	52,098		$	55,495		$	159,363		$	164,248
Equity securities		8,390			8,849			27,235			29,281
Short-term investments and cash		302			330			705			758
Other invested assets
Limited partnerships		6,569			9,096			32,109			29,940
Dividends from Parent's shares		4,666			4,666			13,997			13,997
Other		1,056			1,427			5,311			2,453
Gross investment income before adjustments		73,081			79,863			238,720			240,677
Funds held interest income (expense)		746			979			4,182			3,873
Gross investment income		73,827			80,842			242,902			244,550
Investment expenses		(4,999	)		(4,500	)		(15,469	)		(12,760	)
Net investment income	$	68,828		$	76,342		$	227,433		$	231,790

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 identifies the decline.

The Company had contractual commitments to invest up to an additional $64,342 thousand in limited partnerships at September 30, 2013. These commitments will be funded when called in accordance with the partnership agreements, which have investment periods that expire, unless extended, through 2016.

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

	Three Months Ended					Nine Months Ended
	September 30,					September 30,
(Dollars in thousands)	2013		2012			2013			2012
Fixed maturity securities, market value:
Other-than-temporary impairments	$	-	$	(486	)	$	-		$	(6,627	)
Gains (losses) from sales		1,730		85			4,062			4,018
Fixed maturity securities, fair value:
Gains (losses) from sales		37		512			127			5,539
Gains (losses) from fair value adjustments		578		298			(1,004	)		1,623
Equity securities, fair value:
Gains (losses) from sales		1,594		3,154			25,565			23,101
Gains (losses) from fair value adjustments		37,789		58,667			160,323			104,739
Other invested assets, fair value:
Gains (losses) from fair value adjustments		166,697		33,729			344,670			222,296
Short-term investment gains (losses)		1		(16	)		15			(16	)
Total net realized capital gains (losses)	$	208,426	$	95,943		$	533,758		$	354,673

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						Nine Months Ended
	September 30,						September 30,
(Dollars in thousands)	2013			2012			2013			2012
Proceeds from sales of fixed maturity securities	$	125,516		$	126,393		$	483,482		$	363,837
Gross gains from sales		3,446			2,704			12,123			15,371
Gross losses from sales		(1,679	)		(2,107	)		(7,934	)		(5,814	)

Proceeds from sales of equity securities	$	95,174		$	85,277		$	450,020		$	377,157
Gross gains from sales		3,746			5,204			33,151			33,005
Gross losses from sales		(2,152	)		(2,050	)		(7,586	)		(9,904	)

4. FAIR VALUE

The Company’s fixed maturity and equity securities are primarily 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 continually performs analytical reviews of price changes and tests the prices on a random basis to an independent pricing source. No material variances were noted during these price validation procedures. 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 September 30, 2013 and December 31, 2012.

The Company internally manages a small public equity portfolio which had a fair value at September 30, 2013 of $76,901 thousand and all prices were obtained from publically published sources.

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.

As of September 30, 2013 and December 31, 2012, all Level 3 fixed maturity securities, were priced using single non-binding broker quotes since prices for these securities were not provided by normal pricing service companies. The single broker quotes are provided by market makers or broker-dealers who are recognized as market participants in the markets in which they are providing the quotes. The prices received from brokers are reviewed for reasonableness by the third party asset managers and the Company.

Other invested assets, at fair value, are categorized as Level 1, Quoted Prices in Active Markets for Identical Assets, since the securities are shares of the Company’s parent, which are actively traded on an exchange and the price is based on a quoted price.

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

			Fair Value Measurement Using:
			Quoted Prices
			in Active		Significant
			Markets for		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
(Dollars in thousands)	September 30, 2013		(Level 1)		(Level 2)		(Level 3)
Assets:
Fixed maturities, market value
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	72,268	$	-	$	72,268	$	-
Obligations of U.S. States and political subdivisions		1,030,945		-		1,030,945		-
Corporate securities		1,660,795		-		1,660,795		-
Asset-backed securities		43,702		-		39,375		4,327
Mortgage-backed securities
Commercial		45,878		-		45,878		-
Agency residential		705,359		-		705,359		-
Non-agency residential		1,084		-		1,080		4
Foreign government securities		730,887		-		730,887		-
Foreign corporate securities		999,060		-		998,578		482
Total fixed maturities, market value		5,289,978		-		5,285,165		4,813

Fixed maturities, fair value		19,780		-		19,780		-
Equity securities, market value		16		16		-		-
Equity securities, fair value		1,268,150		1,146,586		121,564		-
Other invested assets, fair value		1,413,381		1,413,381		-		-

There were no transfers between Level 1 and Level 2 for the nine months ended September 30, 2013.

The following table presents the fair value measurement levels for all assets, which the Company has recorded at fair value (fair and market value) as of the period 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, 2012		(Level 1)		(Level 2)		(Level 3)
Assets:
Fixed maturities, market value
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	78,190	$	-	$	78,190	$	-
Obligations of U.S. States and political subdivisions		1,291,963		-		1,291,963		-
Corporate securities		1,564,852		-		1,564,852		-
Asset-backed securities		46,487		-		41,638		4,849
Mortgage-backed securities
Commercial		52,624		-		52,624		-
Agency residential		683,722		-		654,324		29,398
Non-agency residential		2,329		-		2,324		5
Foreign government securities		780,003		-		780,003		-
Foreign corporate securities		1,031,240		-		1,019,819		11,421
Total fixed maturities, market value		5,531,410		-		5,485,737		45,673

Fixed maturities, fair value		41,470		-		41,470		-
Equity securities, market value		13		13		-		-
Equity securities, fair value		1,199,848		1,059,288		140,560		-
Other invested assets, fair value		1,068,711		1,068,711		-		-

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

	Three Months Ended September 30, 2013														Nine Months Ended September 30, 2013
	Asset-backed			Foreign			Non-agency			Agency					Asset-backed			Foreign			Non-agency			Agency
(Dollars in thousands)	Securities			Corporate			RMBS			RMBS		Total			Securities			Corporate			RMBS			RMBS			Total
Beginning balance	$	4,832		$	7,225		$	323		$	-	$	12,380		$	4,849		$	11,421		$	5		$	29,398		$	45,673
Total gains or (losses) (realized/unrealized)
Included in earnings		58			(4	)		1			-		55			74			(655	)		3			-			(578	)
Included in other comprehensive income (loss)		(186	)		51			-			-		(135	)		(515	)		(371	)		(25	)		-			(911	)
Purchases, issuances and settlements		(377	)		(1,751	)		(1	)		-		(2,129	)		(397	)		1,086			(72	)		-			617
Transfers in and/or (out) of Level 3		-			(5,039	)		(319	)		-		(5,358	)		316			(10,999	)		93			(29,398	)		(39,988	)
Ending balance	$	4,327		$	482		$	4		$	-	$	4,813		$	4,327		$	482		$	4		$	-		$	4,813

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.)

	Three Months Ended September 30, 2012												Nine Months Ended September 30, 2012
	Asset-backed			Foreign			Non-agency						Asset-backed			Foreign			Non-agency
(Dollars in thousands)	Securities			Corporate			RMBS			Total			Securities			Corporate			RMBS			Total
Beginning balance	$	8,996		$	7,383		$	5		$	16,384		$	16,046		$	2,536		$	7		$	18,589
Total gains or (losses) (realized/unrealized)
Included in earnings		56			(14	)		1			43			111			(33	)		3			81
Included in other comprehensive income (loss)		390			275			-			665			728			387			(2	)		1,113
Purchases, issuances and settlements		(61	)		(576	)		(1	)		(638	)		4,407			6,640			(3	)		11,044
Transfers in and/or (out) of Level 3		(1,789	)		(2,122	)		-			(3,911	)		(13,700	)		(4,584	)		-			(18,284	)
Ending balance	$	7,592		$	4,946		$	5		$	12,543		$	7,592		$	4,946		$	5		$	12,543

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.)

5. CAPITAL TRANSACTIONS

On October 14, 2011, the Company renewed its 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.

6. 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 and reinsurance 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. The Company considers the statuses of these proceedings when determining its reserves for unpaid loss and loss adjustment expenses.

Aside from litigation and arbitrations related to these insurance and reinsurance agreements, the Company is not a party to any other material litigation or arbitration.

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 September 30, 2013				At December 31, 2012
		$	145,113			$	144,628

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 September 30, 2013				At December 31, 2012
		$	30,063			$	29,132

7. OTHER COMPREHENSIVE INCOME (LOSS)

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

	Three Months Ended September 30, 2013									Nine Months Ended September 30, 2013
(Dollars in thousands)	Before Tax			Tax Effect			Net of Tax			Before Tax			Tax Effect			Net of Tax
Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary	$	(10,927	)	$	3,824		$	(7,102	)	$	(140,046	)	$	49,016		$	(91,030	)
URA(D) on securities - OTTI		-			-			-			(399	)		140			(259	)
Reclassification of net realized losses (gains) included in net income (loss)		(1,729	)		606			(1,124	)		(4,062	)		1,422			(2,640	)
Foreign currency translation adjustments		(8,982	)		3,143			(5,839	)		(20,098	)		7,034			(13,064	)
Benefit plan liability adjustments		-			-			-			-			-			-
Reclassification of benefit plan liability amortization included in net income (loss)		2,262			(792	)		1,470			6,402			(2,241	)		4,161
Total other comprehensive income (loss)	$	(19,376	)	$	6,781		$	(12,595	)	$	(158,203	)	$	55,371		$	(102,832	)

	Three Months Ended September 30, 2012									Nine Months Ended September 30, 2012
(Dollars in thousands)	Before Tax			Tax Effect			Net of Tax			Before Tax			Tax Effect			Net of Tax
URA(D) on securities - temporary	$	27,825		$	(9,739	)	$	18,086		$	36,317		$	(12,711	)	$	23,606
URA(D) on securities - OTTI		(77	)		27			(50	)		(146	)		51			(95	)
Reclassification of net realized losses (gains) included in net income (loss)		401			(140	)		261			2,609			(913	)		1,696
Foreign currency translation adjustments		23,540			(8,239	)		15,301			19,596			(6,859	)		12,737
Benefit plan liability adjustments		-			-			-			-			-			-
Reclassification of benefit plan liability amortization included in net income (loss)		1,844			(645	)		1,199			4,871			(1,705	)		3,166
Total other comprehensive income (loss)	$	53,533		$	(18,736	)	$	34,797		$	63,247		$	(22,137	)	$	41,110

(Some amounts may not reconcile due to rounding)

The following table presents details of the amounts reclassified from accumulated other comprehensive income (“AOCI”) for the periods indicated:

	Three months ended			Nine months ended			Affected line item within the statements of
AOCI component	September 30, 2013			September 30, 2013			operations and comprehensive income (loss)
(Dollars in thousands)
URA(D) on securities	$	(1,729	)	$	(4,062	)	Other net realized capital gains (losses)
		606			1,422		Income tax expense (benefit)
	$	(1,124	)	$	(2,640	)	Net income (loss)

Benefit plan liability	$	2,262		$	6,402		Other underwriting expenses
		(792	)		(2,241	)	Income tax expense (benefit)
	$	1,470		$	4,161		Net income (loss)

(Some amounts may not reconcile due to rounding)

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 September 30,			At December 31,
(Dollars in thousands)	2013			2012

Beginning balance of URA (D) on securities	$	157,163		$	147,140
Current period change in URA (D) of investments - temporary		(93,670	)		10,177
Current period change in URA (D) of investments - non-credit OTTI		(259	)		(154	)
Ending balance of URA (D) on securities		63,234			157,163

Beginning balance of foreign currency translation adjustments		90,215			83,185
Current period change in foreign currency translation adjustments		(13,064	)		7,030
Ending balance of foreign currency translation adjustments		77,151			90,215

Beginning balance of benefit plans		(62,511	)		(55,535	)
Current period change in benefit plans		4,161			(6,976	)
Ending balance of benefit plans		(58,350	)		(62,511	)

Ending balance of accumulated other comprehensive income (loss)	$	82,035		$	184,867

8. CREDIT FACILITY

Effective August 15, 2011, the Company entered into a new three year, $150,000 thousand unsecured revolving credit facility with a syndicate of lenders, replacing the August 23, 2006 five year senior revolving credit facility. Both the August 15, 2011 and August 23, 2006 revolving credit agreements, which have similar terms, are 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 base rate, (b) 0.5% per annum above the Federal Funds Rate or (c) 1% above the one month London Interbank Offered Rate (“LIBOR”), 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 Re to maintain its statutory surplus at $1,875,000 thousand plus 25% of future aggregate net income and 25% of future aggregate capital contributions after December 31, 2010, which at September 30, 2013, was $2,104,074 thousand. As of September 30, 2013, the Company was in compliance with all Holdings Credit Facility covenants.

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. At December 31, 2012, $2,272,346 thousand of the $3,068,916 thousand in net assets of Holdings’ consolidated subsidiaries were subject to the foregoing regulatory restrictions.

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

(Dollars in thousands)	At September 30, 2013						At December 31, 2012
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	$	-			$	150,000	$	-
Total revolving credit borrowings				-						-
Total letters of credit				1,551		12/31/2013				1,551		12/31/2013

Total Citibank Holdings Credit Facility	$	150,000	$	1,551			$	150,000	$	1,551

The following table presents the costs incurred in connection with the Holdings Credit Facility for the periods indicated:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(Dollars in thousands)	2013		2012		2013		2012
Credit facility fees incurred	$	72	$	137	$	250	$	442

9. TRUST AGREEMENTS

A subsidiary of the Company, Everest Re, has established a trust agreement, which effectively uses Everest Re’s investments as collateral, as security for assumed losses payable to a non-affiliated ceding company. At September 30, 2013, the total amount on deposit in the trust account was $189,799 thousand.

10. SENIOR NOTES

The table below displays Holdings’ outstanding senior notes. Market value is based on quoted market prices, but due to limited trading activity, these senior notes are considered Level 2 in the fair value hierarchy.

					September 30, 2013				December 31, 2012
					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	$	249,945	$	259,498	$	249,907	$	266,390

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

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(Dollars in thousands)	2013		2012		2013		2012
Interest expense incurred	$	3,388	$	3,387	$	10,163	$	10,161

11. 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, but due to limited trading activity, these subordinated notes are considered Level 2 in the fair value hierarchy.

Maturity Date

September 30, 2013

December 31, 2012

Original

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

238,360

236,173

238,357

242,138

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.

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

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(Dollars in thousands)	2013		2012		2013		2012
Interest expense incurred	$	3,937	$	3,937	$	11,811	$	11,811

12. 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, and as such, these securities are considered Level 2 under the fair value hierarchy.

					September 30, 2013				December 31, 2012
					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	$	333,225

In accordance with the provisions of the junior subordinated debt securities, Holdings elected to redeem the $329,897 thousand of 6.2% junior subordinated debt securities outstanding on May 24, 2013. As a result of the early redemption, the Company incurred pre-tax expense of $7,282 thousand related to the immediate amortization of the remaining capitalized issuance costs on the trust preferred securities.

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

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(Dollars in thousands)	2013		2012		2013		2012
Interest expense incurred	$	-	$	5,113	$	8,181	$	15,340

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

13. SEGMENT REPORTING

The U.S. Reinsurance operation writes property and casualty reinsurance and specialty lines of business, including Marine, Aviation, Surety and Accident and Health (“A&H”) business, on both a treaty and facultative basis, through reinsurance brokers, as well as directly with ceding companies primarily within the U.S. The International operation writes non-U.S. property and casualty reinsurance through Everest Re’s branches in Canada, Singapore and through offices in Brazil, Miami and New Jersey. The Insurance operation writes property and casualty insurance, including medical stop loss insurance, directly and through general agents, brokers and surplus lines brokers within the U.S. and Canada.

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 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.

	Three Months Ended				Nine Months Ended
U.S. Reinsurance	September 30,				September 30,
(Dollars in thousands)	2013		2012		2013		2012
Gross written premiums	$	532,324	$	433,494	$	1,385,482	$	938,444
Net written premiums		257,085		219,884		690,547		475,271

Premiums earned	$	225,231	$	181,396	$	621,430	$	529,409
Incurred losses and LAE		102,506		108,153		340,799		321,397
Commission and brokerage		38,275		40,092		114,945		139,920
Other underwriting expenses		12,013		12,766		32,541		33,541
Underwriting gain (loss)	$	72,437	$	20,385	$	133,145	$	34,551

	Three Months Ended				Nine Months Ended
International	September 30,				September 30,
(Dollars in thousands)	2013		2012		2013		2012
Gross written premiums	$	339,739	$	248,459	$	994,526	$	878,637
Net written premiums		149,812		105,550		446,158		402,078

Premiums earned	$	140,854	$	121,611	$	433,872	$	426,419
Incurred losses and LAE		90,743		29,309		262,709		191,837
Commission and brokerage		27,932		19,692		87,195		88,432
Other underwriting expenses		8,722		8,246		24,319		21,532
Underwriting gain (loss)	$	13,457	$	64,364	$	59,649	$	124,618

	Three Months Ended					Nine Months Ended
Insurance	September 30,					September 30,
(Dollars in thousands)	2013		2012			2013		2012
Gross written premiums	$	367,465	$	328,930		$	923,571	$	783,872
Net written premiums		178,365		133,432			456,334		348,328

Premiums earned	$	157,436	$	124,105		$	406,247	$	343,465
Incurred losses and LAE		113,872		105,415			306,153		273,617
Commission and brokerage		5,353		10,680			12,907		22,968
Other underwriting expenses		28,210		24,926			79,891		71,478
Underwriting gain (loss)	$	10,001	$	(16,916	)	$	7,296	$	(24,598	)

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

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(Dollars in thousands)	2013			2012			2013			2012
Underwriting gain (loss)	$	95,895		$	67,833		$	200,090		$	134,571
Net investment income		68,828			76,342			227,433			231,790
Net realized capital gains (losses)		208,426			95,943			533,758			354,673
Corporate expense		(1,516	)		(2,019	)		(5,353	)		(5,317	)
Interest, fee and bond issue cost amortization expense		(7,466	)		(12,682	)		(38,010	)		(38,061	)
Other income (expense)		5,012			425			5,095			19,599
Income (loss) before taxes	$	369,179		$	225,842		$	923,013		$	697,255

The Company produces business in the U.S. and internationally. The net income deriving from 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 periods indicated:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(Dollars in thousands)	2013		2012		2013		2012
Canada	$	48,048	$	33,891	$	123,630	$	109,166

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

14. RELATED-PARTY TRANSACTIONS

Parent

Group’s Board of Directors approved an amended share repurchase program authorizing Group and/or its subsidiary Holdings to purchase Group’s common shares through open market transactions, privately negotiated transactions or both. The table below represents the amendments to the share repurchase program for the common shares approved for repurchase.

		Common Shares
		Authorized for
Amendment Date		Repurchase
(Dollars in thousands)

09/21/2004		5,000,000
07/21/2008		5,000,000
02/24/2010		5,000,000
02/22/2012		5,000,000
05/15/2013		5,000,000
		25,000,000

As of September 30, 2013, Holdings held 9,719,971 common shares of Group, which it had purchased in the open market between February 1, 2007 and March 8, 2011. The table below represents the total purchase price for these common shares purchased.

(Dollars in thousands)
Total purchase price		$	835,371

Holdings reports these purchases as other invested assets, fair value, in the consolidated balance sheets with changes in fair value re-measurement recorded in net realized capital gains (losses) in the consolidated statements of operations and comprehensive income (loss). The following table presents the dividends received on these common shares that are reported as net investment income in the consolidated statements of operations and comprehensive income (loss) for the period indicated.

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(Dollars in thousands)	2013		2012		2013		2012
Dividends received	$	4,666	$	4,666	$	13,997	$	13,997

Outside Directors

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

Affiliated Companies

Everest Global Services, Inc. (“Global Services”), an affiliate of Holdings, provides centralized management and home office services, through a management agreement, to Holdings and other affiliated companies within Holdings’ consolidated structure. Services provided by Everest Global include executive managerial services, legal services, actuarial services, accounting services, information technology services and others.

The following table presents the expenses incurred by Holdings from services provided by Everest Global for the periods indicated.

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(Dollars in thousands)	2013		2012		2013		2012
Expenses incurred	$	19,066	$	20,700	$	55,835	$	57,073

Affiliates

The table below represents affiliated quota share reinsurance agreements ("whole account quota share") for all new and renewal business for the indicated coverage period:

(Dollars in thousands)
		Percent			Assuming		Single			Aggregate
Coverage Period	Ceding Company	Ceded			Company	Type of Business	Occurrence Limit			Limit

01/01/2002-12/31/2002	Everest Re		20.0	%	Bermuda Re	property / casualty business	$	-		$	-

01/01/2003-12/31/2003	Everest Re		25.0	%	Bermuda Re	property / casualty business		-			-

01/01/2004-12/31/2005	Everest Re		22.5	%	Bermuda Re	property / casualty business		-			-
	Everest Re		2.5	%	Everest International	property / casualty business		-			-

01/01/2006-12/31/2006	Everest Re		18.0	%	Bermuda Re	property business		125,000	(1)		-
	Everest Re		2.0	%	Everest International	property business		-			-

01/01/2006-12/31/2007	Everest Re		31.5	%	Bermuda Re	casualty business		-			-
	Everest Re		3.5	%	Everest International	casualty business		-			-

01/01/2007-12/31/2007	Everest Re		22.5	%	Bermuda Re	property business		130,000	(1)		-
	Everest Re		2.5	%	Everest International	property business		-			-

01/01/2008-12/31/2008	Everest Re		36.0	%	Bermuda Re	property / casualty business		130,000	(1)		275,000	(2)
	Everest Re		4.0	%	Everest International	property / casualty business		-			-

01/01/2009-12/31/2009	Everest Re		36.0	%	Bermuda Re	property / casualty business		150,000	(1)		325,000	(2)
	Everest Re		8.0	%	Everest International	property / casualty business		-			-

01/01/2010-12/31/2010	Everest Re		44.0	%	Bermuda Re	property / casualty business		150,000			325,000

01/01/2011-12/31/2011	Everest Re		50.0	%	Bermuda Re	property / casualty business		150,000			300,000

01/01/2012	Everest Re		50.0	%	Bermuda Re	property / casualty business		100,000			200,000

01/01/2003-12/31/2006	Everest Re- Canadian Branch		50.0	%	Bermuda Re	property business		-			-
01/01/2007-12/31/2009	Everest Re- Canadian Branch		60.0	%	Bermuda Re	property business		-			-
01/01/2010-12/31/2010	Everest Re- Canadian Branch		60.0	%	Bermuda Re	property business		350,000	(3)		-
01/01/2011-12/31/2011	Everest Re- Canadian Branch		60.0	%	Bermuda Re	property business		350,000	(3)		-
01/01/2012-12/31/2012	Everest Re- Canadian Branch		75.0	%	Bermuda Re	property / casualty business		206,250	(3)		412,500	(3)
01/01/2013	Everest Re- Canadian Branch		75.0	%	Bermuda Re	property / casualty business		150,000	(3)		412,500	(3)

01/01/2012	Everest Canada		80.0	%	Everest Re- Canadian Branch	property business		-			-

(1) The single occurance limit is applied before the loss cessions to either Bermuda Re or Everest International.
(2) The aggregate limit is applied before the loss cessions to either Bermuda Re or Everest International.
(3) Amounts shown are Canadian dollars.

For premiums earned and losses incurred for the period January 1, 2002 through December 31, 2002, Everest Re, Everest National Insurance Company and Everest Security Insurance Company entered into an Excess of Loss Reinsurance Agreement with Bermuda Re, covering workers’ compensation losses occurring on and after January 1, 2002, as respect to new, renewal and in force policies effective on that date through December 31, 2002. This agreement was commuted as of June 30, 2013. The table below represents Bermuda Re's liability limits for any losses per one occurrence.

	Liability Limits
(Dollars in thousands)	Exceeding		Not to Exceed
Losses per one occurrence	$	100,000	$	150,000

The table below represents loss portfolio transfer reinsurance agreements whereby net insurance exposures and reserves were transferred to an affiliate.

(Dollars in thousands)

Effective	Transferring	Assuming	% of Business or			Covered Period
Date	Company	Company	Amount of Transfer			of Transfer

09/19/2000	Mt. McKinley	Bermuda Re		100	%	All years
10/01/2001	Everest Re (Belgium Branch)	Bermuda Re		100	%	All years
10/01/2008	Everest Re	Bermuda Re	$	747,022		01/01/2002-12/31/2007

The following tables summarize the premiums and losses ceded by the Company to Bermuda Re and Everest International, respectively, and premiums and losses assumed by the Company from Everest Canada for the periods indicated:

	Three Months Ended				Nine Months Ended
Bermuda Re	September 30,				September 30,
(Dollars in thousands)	2013		2012		2013		2012
Ceded written premiums	$	567,033	$	448,656	$	1,553,615	$	1,188,944
Ceded earned premiums		507,308		412,390		1,437,109		1,237,883
Ceded losses and LAE (a)		337,036		263,990		835,022		732,170

	Three Months Ended					Nine Months Ended
Everest International	September 30,					September 30,
(Dollars in thousands)	2013			2012		2013			2012
Ceded written premiums	$	295		$	361	$	429		$	1,055
Ceded earned premiums		336			583		750			2,550
Ceded losses and LAE		(630	)		832		(1,233	)		(744	)

	Three Months Ended				Nine Months Ended
Everest Canada	September 30,				September 30,
(Dollars in thousands)	2013		2012		2013		2012
Assumed written premiums	$	5,650	$	4,170	$	14,775	$	12,813
Assumed earned premiums		4,807		3,963		12,196		11,329
Assumed losses and LAE		4,536		2,378		8,810		6,798

(a) Ceded losses and LAE include the Mt. McKinley loss portfolio transfer that constitutes losses ceded under retroactive reinsurance and therefore, in accordance with FASB guidance, a deferred gain on retroactive reinsurance is reflected in other expenses on the consolidated statements of operations and comprehensive income (loss).

Everest Re sold net assets of its UK branch to Bermuda Re and provided Bermuda Re with a reserve indemnity agreement allowing for indemnity payments of up to 90% of ₤25.0 million of the excess of 2002 and prior reserves, provided that any recognition of profit from the reserves for 2002 and prior underwriting

years is taken into account. The limit available under this agreement was fully exhausted at December 31, 2004.

Effective February 27, 2013, Group established a new subsidiary, Mt. Logan Re, which is a Class 3 insurer based in Bermuda. Effective July 1, 2013, Mt. Logan Re established separate segregated accounts for its business activity, which will invest in a diversified set of catastrophe exposures.

The following table summarizes the premiums and losses that are ceded by the Company to Mt. Logan Re and assumed by the Company from Mt. Logan Re.

	Three Months Ended				Nine Months Ended
Mt. Logan Re	September 30,				September 30,
(Dollars in thousands)	2013		2012		2013		2012
Ceded written premiums	$	12,408	$	-	$	12,408	$	-
Ceded earned premiums		10,471		-		10,471		-
Ceded losses and LAE		1,805		-		1,805		-

Assumed written premiums		1,735		-		1,735		-
Assumed earned premiums		1,735		-		1,735		-
Assumed losses and LAE		-		-		-		-

15. INCOME TAXES

The Company is domiciled in the United States and has subsidiaries domiciled within the United States with significant branches in Canada and Singapore. The Company’s non-U.S. 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 impact of all known events in its estimation of the Company’s annual pre-tax income and effective tax rate.

During the third quarter of 2012, the Internal Revenue Service completed its audit of the Company for the 2007 and 2008 tax years. At the conclusion of the audit, the Company paid additional federal income taxes of $12,747 thousand plus interest of $1,702 thousand. The additional tax liability resulted primarily from adjustments to the timing of the Company’s utilization of foreign tax credits and therefore, including interest but net of other permanent benefit adjustments, resulted in only $752 thousand of additional income tax expense. Conversely, also as a result of closing the IRS audit, the Company was able to take down its reserve for uncertain tax positions by $9,657 thousand and related interest by $1,567 thousand, resulting in an income tax benefit of $11,223 thousand.

During the first and second quarters of 2012, the Company had identified understatements in its Deferred tax asset account of $21,674 thousand. The understatements resulted from differences between filed and recorded amounts that had accumulated over several prior periods. The Company corrected these understatements in its first and second quarter financial statements, resulting in an additional $21,674 thousand income tax benefit included in the income tax expense (benefit) caption in the Consolidated Statements of Operations and Comprehensive Income (Loss) and increased net income for the same amount. The Company also increased its Deferred tax asset in its Consolidated Balance Sheets by $21,674 thousand. The Company believes that the out of period adjustments are immaterial to its 2012 quarterly financial statements and to all prior periods. As such, the Company has not restated any prior period amounts.

16. SUBSEQUENT EVENTS

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

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. 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 and additional capacity from the capital markets is impacting worldwide catastrophe rates.

Catastrophe rates tend to fluctuate by global region, particularly areas recently impacted by large catastrophic events. During the second and third quarters of 2013, Canada experienced historic flooding in Alberta and Toronto, which will likely result in higher future catastrophe rates. Other recent catastrophe events that have led to higher regional rates were Superstorm Sandy in 2012 and the Australian and Thailand floods, the New Zealand earthquake and the earthquake and Tsunami in Japan during 2011.

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.

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 stockholder’s equity for the periods indicated:

	Three Months Ended						Percentage			Nine Months Ended						Percentage
	September 30,						Increase/			September 30,						Increase/
(Dollars in millions)	2013			2012			(Decrease)			2013			2012			(Decrease)
Gross written premiums	$	1,239.5		$	1,010.9			22.6	%	$	3,303.6		$	2,601.0			27.0	%
Net written premiums		585.3			458.9			27.5	%		1,593.0			1,225.7			30.0	%

REVENUES:
Premiums earned	$	523.5		$	427.1			22.6	%	$	1,461.5		$	1,299.3			12.5	%
Net investment income		68.8			76.3			-9.8	%		227.4			231.8			-1.9	%
Net realized capital gains (losses)		208.4			95.9			117.2	%		533.8			354.7			50.5	%
Other income (expense)		5.0			0.4		NM				5.1			19.6			-74.0	%
Total revenues		805.8			599.8			34.3	%		2,227.8			1,905.4			16.9	%

CLAIMS AND EXPENSES:
Incurred losses and loss adjustment expenses		307.1			242.9			26.5	%		909.7			786.9			15.6	%
Commission, brokerage, taxes and fees		71.6			70.5			1.6	%		215.0			251.3			-14.4	%
Other underwriting expenses		48.9			45.9			6.5	%		136.8			126.6			8.1	%
Corporate expense		1.5			2.0			-25.0	%		5.4			5.3			0.7	%
Interest, fee and bond issue cost amortization expense		7.5			12.7			-41.1	%		38.0			38.1			-0.1	%
Total claims and expenses		436.6			374.0			16.7	%		1,304.8			1,208.1			8.0	%

INCOME (LOSS) BEFORE TAXES		369.2			225.8			63.5	%		923.0			697.3			32.4	%
Income tax expense (benefit)		125.4			69.9			79.5	%		308.3			200.9			53.5	%
NET INCOME (LOSS)	$	243.8		$	156.0			56.3	%	$	614.7		$	496.4			23.8	%

RATIOS:							Point Change									Point Change
Loss ratio		58.7	%		56.9	%		1.8			62.2	%		60.6	%		1.6
Commission and brokerage ratio		13.7	%		16.5	%		(2.8	)		14.7	%		19.3	%		(4.6	)
Other underwriting expense ratio		9.3	%		10.7	%		(1.4	)		9.4	%		9.7	%		(0.3	)
Combined ratio		81.7	%		84.1	%		(2.4	)		86.3	%		89.6	%		(3.3	)


										At			At			Percentage
										September 30,			December 31,			Increase/
(Dollars in millions)											2013			2012		(Decrease)
Balance sheet data:
Total investments and cash										$	9,250.4		$	9,075.5			1.9	%
Total assets											15,888.7			15,088.0			5.3	%
Loss and loss adjustment expense reserves											7,716.4			8,143.1			-5.2	%
Total debt											488.3			818.2			-40.3	%
Total liabilities											11,889.5			11,609.3			2.4	%
Stockholder's equity											3,999.1			3,478.6			15.0	%

(NM, not meaningful)
(Some amounts may not reconcile due to rounding.)

Revenues.

Premiums. Gross written premiums increased by 22.6% to $1,239.5 million for the three months ended September 30, 2013 compared to $1,010.9 million for the three months ended September 30, 2012, reflecting a $190.1 million, or 27.9%, increase in our reinsurance business and a $38.5 million, or 11.7% increase in our insurance business. The increase in reinsurance premiums was mainly due to new business, increased participations on existing business and higher original rates on subject business. The increase in insurance premiums was primarily due to the growth in California workers compensation, crop and non-

standard auto business. Gross written premiums increased by 27.0% to $3,303.6 million for the nine months ended September 30, 2013 compared to $2,601.0 million for the nine months ended September 30, 2012, reflecting a $562.9 million, or 31.0%, increase in our reinsurance business and a $139.7 million, or 17.8% increase in our insurance business. The increase in reinsurance premiums was mainly due to the impact of a Florida quota share reinsurance contract as well as new business, increased participations on existing business and higher original rates on subject business. Excluding the large Florida quota share reinsurance contract, gross written premiums increased 16.9% and reinsurance premiums increased 16.5%, compared to the prior year nine-month period. The increase in insurance premiums was primarily due to the growth in California workers compensation, crop and non-standard auto business.

Net written premiums increased 27.5% to $585.3 million for the three months ended September 30, 2013 compared to $458.9 million for the three months ended September 30, 2012 and increased 30.0% to $1,593.0 million for the nine months ended September 30, 2013 compared to $1,225.7 million for the nine months ended September 30, 2012, which is consistent with the increase in gross written premiums. Premiums earned increased by 22.6% to $523.5 million for the three months ended September 30, 2013 compared to $427.1 million for the three months ended September 30, 2012, and increased by 12.5% to $1,461.5 million for the nine months ended September 30, 2013 compared to $1,299.3 million for the nine months ended September 30, 2012. Unlike written premiums, premiums earned were not impacted by the Florida quota share reinsurance contract. The change in premiums earned as compared to the change in net written premiums was primarily due to the impact of the Florida quota share reinsurance contract, which affected net written premiums but not premiums earned and due to 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 decreased by 9.8% to $68.8 million for the three months ended September 30, 2013 compared with net investment income of $76.3 million for the three months ended September 30, 2012 and decreased by 1.9% to $227.4 million for the nine months ended September 30, 2013 compared with net investment income of $231.8 million for the nine months ended September 30, 2012. Net pre-tax investment income as a percentage of average invested assets was 3.4% for the three months ended September 30, 2013 compared to 3.7% for the three months ended September 30, 2012 and was 3.7% for the nine months ended September 30, 2013 compared to 3.8% for the nine months ended September 30, 2012. The declines were primarily due to lower reinvestment rates and fluctuations in limited partnership income.

Net Realized Capital Gains (Losses). Net realized capital gains were $208.4 million and $95.9 million for the three months ended September 30, 2013 and 2012, respectively. The $208.4 million was comprised of $205.1 million of gains from fair value re-measurements and $3.4 million of net realized capital gains from sales on our fixed maturity and equity securities. The net realized capital gains of $95.9 million for the three months ended September 30, 2012 were the result of $92.7 million of gains from fair value re-measurements and $3.8 million of net realized capital gains from sales on our fixed maturity and equity securities, partially offset by $0.5 million of other-than-temporary impairments on our available for sale fixed maturity securities.

Net realized capital gains were $533.8 million and $354.7 million for the nine months ended September 30, 2013 and 2012, respectively. Of the $533.8 million, there were $504.0 million of gains from fair value re-measurements and $29.8 million of net realized capital gains from sales on our fixed maturity and equity securities. The net realized capital gains of $354.7 million for the nine months ended September 30, 2012 were the result of $328.7 million of gains from fair value re-measurements and $32.7 million of net realized capital gains from sales on our fixed maturity and equity securities, partially offset by $6.6 million of other-than-temporary impairments on our available for sale fixed maturity securities.

Other Income (Expense). We recorded other income of $5.0 million and $5.1 million for the three and nine months ended September 30, 2013, respectively. We recorded other income of $0.4 million and $19.6 million for the three and nine months ended September 30, 2012, respectively. The changes were primarily due to fluctuations in currency exchange rates for the corresponding periods and fluctuations in the amortization of deferred gains on retroactive reinsurance agreements with affiliates.

Claims and Expenses.

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

	Three Months Ended September 30,
	Current			Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year			Pt Change				Years			Pt Change				Incurred			Pt Change
2013
Attritional (a)	$	311.5			59.6	%		$	(12.5	)		-2.4	%		$	299.0			57.2	%
Catastrophes		6.9			1.3	%			1.2			0.2	%			8.1			1.5	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total segment	$	318.4			60.9	%		$	(11.3	)		-2.2	%		$	307.1			58.7	%

2012
Attritional (a)	$	236.8			55.5	%		$	(4.0	)		-0.9	%		$	232.8			54.6	%
Catastrophes		12.5			2.9	%			(2.4	)		-0.6	%			10.1			2.3	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total segment	$	249.3			58.4	%		$	(6.4	)		-1.5	%		$	242.9			56.9	%

Variance 2013/2012
Attritional (a)	$	74.7			4.1		pts	$	(8.5	)		(1.5	)	pts	$	66.2			2.6		pts
Catastrophes		(5.6	)		(1.6	)	pts		3.6			0.8		pts		(2.0	)		(0.8	)	pts
A&E		-			-		pts		-			-		pts		-			-		pts
Total segment	$	69.1			2.5		pts	$	(4.9	)		(0.7	)	pts	$	64.2			1.8		pts

	Nine Months Ended September 30,
	Current			Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year			Pt Change				Years			Pt Change				Incurred			Pt Change
2013
Attritional (a)	$	857.9			58.7	%		$	(2.5	)		-0.2	%		$	855.4			58.5	%
Catastrophes		36.9			2.5	%			17.3			1.2	%			54.2			3.7	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total segment	$	894.8			61.2	%		$	14.8			1.0	%		$	909.7			62.2	%

2012
Attritional (a)	$	738.3			56.9	%		$	11.9			0.9	%		$	750.2			57.8	%
Catastrophes		42.5			3.3	%			(5.9	)		-0.5	%			36.6			2.8	%
A&E		-			0.0	%			0.1			0.0	%			0.1			0.0	%
Total segment	$	780.8			60.2	%		$	6.1			0.4	%		$	786.9			60.6	%

Variance 2013/2012
Attritional (a)	$	119.6			1.8		pts	$	(14.4	)		(1.1	)	pts	$	105.2			0.7		pts
Catastrophes		(5.6	)		(0.8	)	pts		23.2			1.7		pts		17.6			0.9		pts
A&E		-			-		pts		(0.1	)		-		pts		(0.1	)		-		pts
Total segment	$	114.0			1.0		pts	$	8.7			0.6		pts	$	122.8			1.6		pts

(a) Attritional losses exclude catastrophe and Asbestos and Environmental ("A&E") losses.
(Some amounts may not reconcile due to rounding.)

Incurred losses and LAE increased by 26.5% to $307.1 million for the three months ended September 30, 2013 compared to $242.9 million for the three months ended September 30, 2012, primarily due to an increase in current year attritional losses. The current year attritional losses increased by $74.7 million primarily due to the increases in premiums earned. Current year catastrophe losses for the three months ended September 30, 2013 were $6.9 million, or 1.3 points, related to Canadian floods ($6.9 million). The $12.5 million of current year catastrophe losses for the three months ended September 30, 2012 represented 2.9 points and related to Hurricane Isaac.

Incurred losses and LAE increased by 15.6% to $909.7 million for the nine months ended September 30, 2013 compared to $786.9 million for the nine months ended September 30, 2012, representing an increase of 1.6 loss ratio points, primarily due to higher current year attritional losses and unfavorable development on prior year catastrophe losses in 2013 compared to 2012. The current year attritional losses increased by $119.6 million primarily due to the increases in premiums earned. Prior year catastrophe losses for the nine months ended September 30, 2013, were $17.3 million, or 1.2 points, and related primarily to Superstorm Sandy. Current year catastrophe losses for the nine month ended September 30, 2013 were $36.9 million, or 2.5 points, due to U.S. Storms ($25.0 million), Canadian floods ($9.4 million) and European floods ($2.5 million). The $42.5 million of current year catastrophe losses for the nine months ended September 30, 2012 represented 3.3 points and related to U.S. storm losses ($30.0 million) and Hurricane Isaac ($12.5 million).

Commission, Brokerage, Taxes and Fees. Commission, brokerage, taxes and fees increased by 1.6% to $71.6 million for the three months ended September 30, 2013 compared to $70.5 million for the three months ended September 30, 2012. The quarter over quarter change was primarily due to the increase in premiums earned, partially offset by an increase in excess of loss business in 2013 which carries a lower commission rate than pro rata business. Commission, brokerage, taxes and fees decreased by 14.4% to $215.0 million for the nine months ended September 30, 2013 compared to $251.3 million for the nine months ended September 30, 2012. The nine month decline was primarily due to the termination of the Florida quota share reinsurance contract in the second quarter of 2012 and an increase in excess of loss business in 2013 which carries a lower commission rate than pro rata business, partially offset by the increase in premiums earned.

Other Underwriting Expenses. Other underwriting expenses were $48.9 million and $45.9 million for the three months ended September 30, 2013 and 2012, respectively, and $136.8 million and $126.6 million for the nine months ended September 30, 2013 and 2012, respectively. The increases in other underwriting expense were mainly due to higher compensation expenses.

Corporate Expenses. Corporate expenses, which are general operating expenses that are not allocated to segments, were $1.5 million and $2.0 million for the three months ended September 30, 2013 and 2012, respectively, and $5.4 million and $5.3 million for the nine months ended September 30, 2013 and 2012, respectively.

Interest, Fees and Bond Issue Cost Amortization Expense. Interest, fees and other bond amortization expense was $7.5 million and $12.7 million for the three months ended September 30, 2013 and 2012, respectively, and $38.0 million and $38.1 million for the nine months ended September 30, 2013 and 2012, respectively. The decreases were primarily due to the redemption of the $329.9 million of trust preferred securities in May, 2013. The year over year decrease was partially offset by $7.3 million of amortization expense on remaining capitalized issuance costs for the trust preferred securities.

Income Tax Expense (Benefit). Income tax expense was $125.4 million and $69.9 million for the three months ended September 30, 2013 and 2012, respectively, and $308.3 million and $200.9 million for the nine months ended September 30, 2013 and 2012, respectively. Our income tax is primarily a function of the statutory tax rates 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. In addition, the nine month income tax expense for September 30, 2012 reflect tax benefits of $21.7 million realized due to corrections of understatement in the deferred tax asset account and $11.2 million realized due to the closing of the IRS audit for 2007 and 2008 tax years.

Net Income (Loss).

Our net income was $243.8 million and $156.0 million for the three months ended September 30, 2013 and 2012, respectively, and $614.7 million and $496.4 million for the nine months ended September 30, 2013 and 2012, respectively. The variance was primarily driven by the financial component fluctuations explained above.

Ratios.

Our combined ratio decreased by 2.4 points to 81.7% for the three months ended September 30, 2013 compared to 84.1% for the three months ended September 30, 2012 and decreased by 3.3 points to 86.3% for the nine months ended September 30, 2013 compared to 89.6% for the nine months ended September 30, 2012. The loss ratio component increased 1.8 points for the three months ended September 30, 2013, over the same period last year primarily due to the $74.7 million increase in current year attritional losses, which added 4.1 points to the loss ratio. The loss ratio increased 1.6 points for the nine months ended September 30, 2013 over the same period last year primarily due to higher current year attritional losses, which added 1.8 points to the loss ratio. The commission and brokerage ratio components decreased 2.8 points and 4.6 points for the three and nine months ended September 30, 2013, respectively, due to an increase in excess of loss business which carries a lower commission than pro rata business and the termination of the Florida quota share reinsurance contract, which impacted the year over year variance. The other underwriting expense ratio component decreased by 1.4 points and 0.3 points for the three and nine months ended September 30, 2013, respectively, primarily due to the increase in premiums earned.

Stockholder's Equity.

Stockholder's equity increased by $520.5 million to $3,999.1 million at September 30, 2013 from $3,478.6 million at December 31, 2012, principally as a result of $614.7 million of net income, $8.7 million of share-based compensation transactions and $4.2 million of net benefit plan obligation adjustments, partially offset by $93.9 million of net unrealized depreciation on investments and $13.1 million of net foreign currency translation adjustments.

Consolidated Investment Results

Net Investment Income.

Net investment income decreased 9.8% to $68.8 million for the three months ended September 30, 2013 compared to $76.3 million for the three months ended September 30, 2012 and decreased 1.9% to $227.4 million for the nine months ended September 30, 2013 compared to $231.8 million for the nine months ended September 30, 2012. The decreases were primarily due to declines in income from our fixed maturities, reflective of declining reinvestment rates, and equities, due to the partial liquidation of some mutual funds and fluctuations in income from our limited partnerships.

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

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(Dollars in millions)	2013			2012			2013			2012
Fixed maturities	$	52.1		$	55.5		$	159.4		$	164.2
Equity securities		8.4			8.8			27.2			29.3
Short-term investments and cash		0.3			0.3			0.7			0.8
Other invested assets
Limited partnerships		6.6			9.1			32.1			29.9
Dividends from Parent's shares		4.7			4.7			14.0			14.0
Other		1.1			1.4			5.3			2.5
Gross investment income before adjustments		73.1			79.9			238.7			240.7
Funds held interest income (expense)		0.7			1.0			4.2			3.9
Gross investment income		73.8			80.8			242.9			244.6
Investment expenses		(5.0	)		(4.5	)		(15.5	)		(12.8	)
Net investment income	$	68.8		$	76.3		$	227.4		$	231.8

(Some amounts may not reconcile due to rounding)

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

	At	At
	September 30,	December 31,
	2013	2012
Imbedded pre-tax yield of cash and invested assets	3.3%	3.4%
Imbedded after-tax yield of cash and invested assets	2.4%	2.4%

	Three Months Ended		Nine Months Ended
	September 30,		September 30,
	2013	2012	2013	2012
Annualized pre-tax yield on average cash and invested assets	3.4%	3.7%	3.7%	3.8%
Annualized after-tax yield on average cash and invested assets	2.4%	2.7%	2.6%	2.8%

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 September 30,									Nine Months Ended September 30,
(Dollars in millions)	2013			2012			Variance			2013			2012			Variance
Gains (losses) from sales:
Fixed maturity securities, market value
Gains	$	3.4		$	2.0		$	1.4		$	11.7		$	9.2		$	2.5
Losses		(1.7	)		(1.9	)		0.2			(7.7	)		(5.2	)		(2.5	)
Total		1.8			0.1			1.7			4.1			4.0			0.1

Fixed maturity securities, fair value
Gains		-			0.6			(0.6	)		0.4			6.1			(5.7	)
Losses		-			(0.2	)		0.2			(0.3	)		(0.6	)		0.3
Total		-			0.5			(0.5	)		0.1			5.5			(5.4	)

Equity securities, fair value
Gains		3.8			5.2			(1.4	)		33.2			33.0			0.2
Losses		(2.2	)		(2.0	)		(0.2	)		(7.6	)		(9.9	)		2.3
Total		1.6			3.2			(1.6	)		25.6			23.1			2.5

Total net realized gains (losses) from sales
Gains		7.2			7.9			(0.7	)		45.3			48.4			(3.1	)
Losses		(3.8	)		(4.1	)		0.3			(15.5	)		(15.7	)		0.2
Total		3.4			3.8			(0.4	)		29.8			32.7			(2.9	)

Other than temporary impairments:		-			(0.5	)		0.5			-			(6.6	)		6.6

Gains (losses) from fair value adjustments:
Fixed maturities, fair value		0.6			0.3			0.3			(1.0	)		1.6			(2.6	)
Equity securities, fair value		37.8			58.6			(20.8	)		160.3			104.7			55.6
Other invested assets, fair value		166.7			33.7			133.0			344.7			222.3			122.4
Total		205.1			92.7			112.4			504.0			328.7			175.3

Total net realized gains (losses)	$	208.4		$	95.9		$	112.5		$	533.8		$	354.7		$	179.1

(Some amounts may not reconcile due to rounding)

Net realized capital gains were $208.4 million and $95.9 million for the three months ended September 30, 2013 and 2012, respectively. For the three months ended September 30, 2013, we recorded $205.1 million of gains due to fair value re-measurements on fixed maturity, equity securities and other invested assets and $3.4 million of net realized capital gains from sales of fixed maturity and equity securities. The fixed maturity and equity sales for the three months ended September 30, 2013 related primarily to

adjusting the portfolios for overall market changes and individual credit shifts. For the three months ended September 30, 2012, we recorded $92.7 million of gains due to fair value re-measurements on fixed maturity, equity securities and other invested assets and $3.8 million of net realized capital gains from sales of fixed maturity and equity securities, partially offset by $0.5 million of other-than-temporary impairments on fixed maturity securities.

Net realized capital gains were $533.8 million and $354.7 million for the nine months ended September 30, 2013 and 2012, respectively. For the nine months ended September 30, 2013, we recorded $504.0 million of gains due to fair value re-measurements on fixed maturity, equity securities and other invested assets and $29.8 million of net realized capital gains from sales of fixed maturity and equity securities. The fixed maturity and equity sales for the nine months ended September 30, 2013 related primarily to adjusting the portfolios for overall market changes and individual credit shifts. For the nine months ended September 30, 2012, we recorded $328.7 million of gains due to fair value re-measurements on fixed maturity, equity securities and other invested assets and $32.7 million of net realized capital gains from sales of fixed maturity and equity securities, partially offset by $6.6 million of other-than-temporary impairments on fixed maturity securities.

Segment Results.

The U.S. Reinsurance operation writes property and casualty reinsurance and specialty lines of business, including Marine, Aviation, Surety and A&H business, on both a treaty and facultative basis, through reinsurance brokers, as well as directly with ceding companies primarily within the U.S. The International operation writes non-U.S. property and casualty reinsurance through Everest Re’s branches in Canada, Singapore and through offices in Brazil, Miami and New Jersey. The Insurance operation writes property and casualty insurance, including medical stop loss insurance, directly and through general agents, brokers and surplus lines brokers within the U.S and Canada.

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.

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 the 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 September 30,												Nine Months Ended September 30,
(Dollars in millions)	2013			2012			Variance			% Change			2013			2012			Variance			% Change
Gross written premiums	$	532.3		$	433.5		$	98.8			22.8	%	$	1,385.5		$	938.4		$	447.0			47.6	%
Net written premiums		257.1			219.9			37.2			16.9	%		690.5			475.3			215.3			45.3	%

Premiums earned	$	225.2		$	181.4		$	43.8			24.2	%	$	621.4		$	529.4		$	92.0			17.4	%
Incurred losses and LAE		102.5			108.2			(5.6	)		-5.2	%		340.8			321.4			19.4			6.0	%
Commission and brokerage		38.3			40.1			(1.8	)		-4.5	%		114.9			139.9			(25.0	)		-17.8	%
Other underwriting expenses		12.0			12.8			(0.8	)		-5.9	%		32.5			33.5			(1.0	)		-3.0	%
Underwriting gain (loss)	$	72.4		$	20.4		$	52.1		NM			$	133.1		$	34.6		$	98.6		NM

										Point Chg												Point Chg
Loss ratio		45.5	%		59.6	%					(14.1	)		54.8	%		60.7	%					(5.9	)
Commission and brokerage ratio		17.0	%		22.1	%					(5.1	)		18.5	%		26.4	%					(7.9	)
Other underwriting expense ratio		5.3	%		7.1	%					(1.8	)		5.3	%		6.4	%					(1.1	)
Combined ratio		67.8	%		88.8	%					(21.0	)		78.6	%		93.5	%					(14.9	)

(NM, not meaningful.)
(Some amounts may not reconcile due to rounding.)

Premiums. Gross written premiums increased by 22.8% to $532.3 million for the three months ended September 30, 2013 from $433.5 million for the three months ended September 30, 2012, primarily due to new business opportunities, particularly for contracts with catastrophe exposed risks and higher subject premium on casualty quota share business as rates began to rise in these markets. Net written premiums increased 16.9% to $257.1 million for the three months ended September 30, 2013 compared to $219.9 million for the three months ended September 30, 2012, which is in line with the increase in gross written premiums. Premiums earned increased 24.2% to $225.2 million for the three months ended September 30, 2013 compared to $181.4 million for the three months ended September 30, 2012, which is in line with the increase in net written premiums.

Gross written premiums increased by 47.6% to $1,385.5 million for the nine months ended September 30, 2013 from $938.4 million for the nine months ended September 30, 2012, primarily due to the impact of a large Florida quota share reinsurance contract, new business opportunities, particularly for contracts with catastrophe exposed risks and higher subject premium on casualty quota share business as rates began to rise in these markets. Excluding the impact of the Florida quota share reinsurance contract, gross written premiums increased 19.1%. Net written premiums increased 45.3% to $690.5 million for the nine months ended September 30, 2013 compared to $475.3 million for the nine months ended September 30, 2012, which is in line with the increase in gross written premiums. Premiums earned increased 17.4% to $621.4 million for the nine months ended September 30, 2013 compared to $529.4 million for the nine months ended September 30, 2012. Premiums earned were not impacted by the Florida quota share reinsurance contract that affected the written premiums. The change in premiums earned was relatively comparable to the increase in net written premiums, excluding the Florida quota share reinsurance contract.

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

	Three Months Ended September 30,
	Current			Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year			Pt Change				Years			Pt Change				Incurred			Pt Change
2013
Attritional	$	113.6			50.5	%		$	(12.0	)		-5.3	%		$	101.6			45.2	%
Catastrophes		0.1			0.0	%			0.8			0.3	%			0.9			0.3	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total segment	$	113.7			50.5	%		$	(11.2	)		-5.0	%		$	102.5			45.5	%

2012
Attritional	$	95.9			52.8	%		$	(4.3	)		-2.4	%		$	91.6			50.4	%
Catastrophes		12.5			6.9	%			4.1			2.3	%			16.6			9.2	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total segment	$	108.4			59.7	%		$	(0.2	)		-0.1	%		$	108.2			59.6	%

Variance 2013/2012
Attritional	$	17.7			(2.3	)	pts	$	(7.7	)		(2.9	)	pts	$	10.0			(5.2	)	pts
Catastrophes		(12.4	)		(6.9	)	pts		(3.3	)		(2.0	)	pts		(15.7	)		(8.9	)	pts
A&E		-			-		pts		-			-		pts		-			-		pts
Total segment	$	5.3			(9.2	)	pts	$	(11.0	)		(4.9	)	pts	$	(5.6	)		(14.1	)	pts

	Nine Months Ended September 30,
	Current			Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year			Pt Change				Years			Pt Change				Incurred			Pt Change
2013
Attritional	$	305.9			49.2	%		$	(8.6	)		-1.4	%		$	297.3			47.8	%
Catastrophes		27.6			4.4	%			15.9			2.6	%			43.5			7.0	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total segment	$	333.5			53.6	%		$	7.3			1.2	%		$	340.8			54.8	%

2012
Attritional	$	273.6			51.7	%		$	8.2			1.6	%		$	281.8			53.3	%
Catastrophes		42.5			8.0	%			(3.0	)		-0.6	%			39.5			7.4	%
A&E		-			0.0	%			0.1			0.0	%			0.1			0.0	%
Total segment	$	316.1			59.7	%		$	5.3			1.0	%		$	321.4			60.7	%

Variance 2013/2012
Attritional	$	32.3			(2.5	)	pts	$	(16.8	)		(3.0	)	pts	$	15.5			(5.5	)	pts
Catastrophes		(14.9	)		(3.6	)	pts		18.9			3.2		pts		4.0			(0.4	)	pts
A&E		-			-		pts		(0.1	)		-		pts		(0.1	)		-		pts
Total segment	$	17.4			(6.1	)	pts	$	2.0			0.2		pts	$	19.4			(5.9	)	pts

(Some amounts may not reconcile due to rounding.)

Incurred losses decreased 5.2% to $102.5 million for the three months ended September 30, 2013 compared to $108.2 million for the three months ended September 30, 2012, primarily due to the decline in catastrophe losses and favorable development on prior year attritional losses, partially offset by an increase in current year attritional losses. Current year catastrophe losses for the three months ended September 30, 2013 were $0.1 million due to Canadian floods ($0.1 million), compared to $12.5 million of current year catastrophe losses for the three months ended September 30, 2012, which related to Hurricane Isaac. Favorable development on prior year attritional losses related primarily to the treaty casualty line of business. Current year attritional losses increased by $17.7 million primarily due to the increase in premiums earned. Despite the increase in current year attritional losses, the current year attritional loss ratio decreased 2.3 points due to the continued shift in business to excess of loss contracts which generally have lower attritional losses than pro rata contracts.

Incurred losses increased 6.0% to $340.8 million for the nine months ended September 30, 2013 compared to $321.4 million for the nine months ended September 30, 2012, primarily due to an increase in current

year attritional losses and unfavorable development on prior year catastrophe losses, partially offset by a decline in current year catastrophe losses and favorable development on prior year attritional losses when comparing 2013 to 2012. Current year attritional losses increased by $32.3 million primarily due to the increase in premiums earned. Despite the increase in current year attritional losses, the current year attritional loss ratio decreased 2.5 points due to the continued shift in business to excess of loss contracts which generally have lower attritional losses than pro rata contracts. Unfavorable development on prior year catastrophe losses was $15.9 million, primarily related to Superstorm Sandy ($11.0 million). Current year catastrophe losses for the nine months ended September 30, 2013, were $27.6 million due to U.S. Storms ($25.0 million), European floods ($2.5 million) and Canadian floods ($0.1 million), compared to $42.5 million of current year catastrophe losses for the nine months ended September 30, 2012, which related to U.S. Storms ($30.0 million) and Hurricane Isaac ($12.5 million). The favorable development on prior year attritional losses when comparing 2013 to 2012 was primarily due to the treaty casualty line of business.

Segment Expenses. Commission and brokerage decreased 4.5% to $38.3 million for the three months ended September 30, 2013 compared to $40.1 million for the three months ended September 30, 2012. The quarter over quarter variance was due to the shift in the mix of business to contracts with lower commission rates, partially offset by the impact from the increase in premiums earned. Commission and brokerage decreased 17.8% to $114.9 million for the nine months ended September 30, 2013 compared to $139.9 million for the nine months ended September 30, 2012. The year over year change was primarily due to the impact of the termination of the large Florida quota share reinsurance contract in the second quarter 2012 as well as the adoption of new accounting standards concerning the accounting for acquisition costs, which increased expenses in 2012, partially offset by the impact from the increase in premiums earned.

Segment other underwriting expenses decreased slightly to $12.0 million for the three months ended September 30, 2013 compared to $12.8 million for the three months ended September 30, 2012. Segment other underwriting expenses decreased slightly to $32.5 million for the nine months ended September 30, 2013 from $33.5 million for the nine months ended September 30, 2012.

International.

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

	Three Months Ended September 30,												Nine Months Ended September 30,
(Dollars in millions)	2013			2012			Variance			% Change			2013			2012			Variance			% Change
Gross written premiums	$	339.7		$	248.5		$	91.3			36.7	%	$	994.5		$	878.6		$	115.9			13.2	%
Net written premiums		149.8			105.6			44.3			41.9	%		446.2			402.1			44.1			11.0	%

Premiums earned	$	140.9		$	121.6		$	19.2			15.8	%	$	433.9		$	426.4		$	7.5			1.7	%
Incurred losses and LAE		90.7			29.3			61.4			209.6	%		262.7			191.8			70.9			36.9	%
Commission and brokerage		27.9			19.7			8.2			41.8	%		87.2			88.4			(1.2	)		-1.4	%
Other underwriting expenses		8.7			8.2			0.5			5.8	%		24.3			21.5			2.8			12.9	%
Underwriting gain (loss)	$	13.5		$	64.4		$	(50.9	)		-79.1	%	$	59.6		$	124.6		$	(65.0	)		-52.1	%

										Point Chg												Point Chg
Loss ratio		64.4	%		24.1	%					40.3			60.6	%		45.0	%					15.6
Commission and brokerage ratio		19.8	%		16.2	%					3.6			20.1	%		20.7	%					(0.6	)
Other underwriting expense ratio		6.2	%		6.8	%					(0.6	)		5.6	%		5.1	%					0.5
Combined ratio		90.4	%		47.1	%					43.3			86.3	%		70.8	%					15.5

(Some amounts may not reconcile due to rounding.)

Premiums. Gross written premiums increased by 36.7% to $339.7 million for the three months ended September 30, 2013 compared to $248.5 million for the three months ended September 30, 2012, primarily due to growth in Latin America business. Net written premiums increased by 41.9% to $149.8 million for the three months ended September 30, 2013 compared to $105.6 million for the three months ended September 30, 2012, which is consistent with the change in gross written premiums. Premiums earned increased by 15.8% to $140.9 million for the three months ended September 30, 2013 compared to

$121.6 million for the three months ended September 30, 2012. 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.

Gross written premiums increased by 13.2% to $994.5 million for the nine months ended September 30, 2013 compared to $878.6 million for the nine months ended September 30, 2012, primarily due to growth in Latin America business. Net written premiums increased by 11.0% to $446.2 million for the nine months ended September 30, 2013 compared to $402.1 million for the nine months ended September 30, 2012, which is consistent with the change in gross written premiums. Premiums earned increased by 1.7% to $433.9 million for the nine months ended September 30, 2013 compared to $426.4 million for the nine months ended September 30, 2012. 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 tables present the incurred losses and LAE for the International segment for the periods indicated.

	Three Months Ended September 30,
	Current		Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year		Pt Change				Years			Pt Change				Incurred			Pt Change
2013
Attritional	$	85.1		60.4	%		$	(1.6	)		-1.1	%		$	83.5			59.3	%
Catastrophes		6.6		4.7	%			0.6			0.4	%			7.2			5.1	%
Total segment	$	91.7		65.1	%		$	(1.0	)		-0.7	%		$	90.7			64.4	%

2012
Attritional	$	39.8		32.8	%		$	(4.0	)		-3.3	%		$	35.8			29.5	%
Catastrophes		-		0.0	%			(6.5	)		-5.4	%			(6.5	)		-5.4	%
Total segment	$	39.8		32.8	%		$	(10.5	)		-8.7	%		$	29.3			24.1	%

Variance 2013/2012
Attritional	$	45.3		27.6		pts	$	2.4			2.2		pts	$	47.7			29.8		pts
Catastrophes		6.6		4.7		pts		7.1			5.8		pts		13.7			10.5		pts
Total segment	$	51.9		32.3		pts	$	9.5			8.0		pts	$	61.4			40.3		pts

	Nine Months Ended September 30,
	Current		Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year		Pt Change				Years			Pt Change				Incurred			Pt Change
2013
Attritional	$	255.5		59.0	%		$	(3.4	)		-0.8	%		$	252.1			58.2	%
Catastrophes		9.1		2.1	%			1.5			0.3	%			10.6			2.4	%
Total segment	$	264.6		61.1	%		$	(1.9	)		-0.5	%		$	262.7			60.6	%

2012
Attritional	$	198.7		46.6	%		$	(4.0	)		-0.9	%		$	194.7			45.7	%
Catastrophes		-		0.0	%			(2.9	)		-0.7	%			(2.9	)		-0.7	%
Total segment	$	198.7		46.6	%		$	(6.9	)		-1.6	%		$	191.8			45.0	%

Variance 2013/2012
Attritional	$	56.8		12.4		pts	$	0.6			0.1		pts	$	57.4			12.5		pts
Catastrophes		9.1		2.1		pts		4.4			1.0		pts		13.5			3.1		pts
Total segment	$	65.9		14.5		pts	$	5.0			1.1		pts	$	70.9			15.6		pts

(Some amounts may not reconcile due to rounding.)

Incurred losses and LAE increased 209.6% to $90.7 million for the three months ended September 30, 2013 compared to $29.3 million for the three months ended September 30, 2012, representing 40.3 loss ratio points. Current year attritional losses increased by $45.3 million, or 27.6 points, due primarily to the increase in premiums earned, the impact of changes in our affiliated quota share agreements and the effect of fluctuations in foreign currency. Current year catastrophe losses were $6.6 million for the three months

ended September 30, 2013, due to the Canadian floods ($6.6 million). There were no current catastrophe losses for the three months ended September 30, 2012.

Incurred losses and LAE increased 36.9% to $262.7 million for the nine months ended September 30, 2013 compared to $191.8 million for the nine months ended September 30, 2012, representing 15.6 loss ratio points. Current year attritional losses increased by $56.8 million, or 12.4 points, due primarily to the increase in premiums earned, the impact of changes in our affiliated quota share agreements and the effect of fluctuations in foreign currency. Current year catastrophe losses were $9.1 million for the nine months ended September 30, 2013, due to the Canadian floods ($9.1 million). There were no current catastrophe losses for the nine months ended September 30, 2012.

Segment Expenses. Commission and brokerage increased 41.8% to $27.9 million for the three months ended September 30, 2013 compared to $19.7 million for the three months ended September 30, 2012. This increase was mainly due to the increase in premiums earned and the impact of changes in our affiliated quota share agreements. Commission and brokerage decreased 1.4% to $87.2 million for the nine months ended September 30, 2013 compared to $88.4 million for the nine months ended September 30, 2012. This decrease was mainly due to the shift in the mix of business towards property catastrophe and excess of loss business which have lower commission rates, partially offset by the increase in premiums earned.

Segment other underwriting expenses increased slightly to $8.7 million for the three months ended September 30, 2013 compared to $8.2 million for the three months ended September 30, 2012. Segment other underwriting expenses increased to $24.3 million for the nine months ended September 30, 2013 compared to $21.5 million for the nine months ended September 30, 2012. These increases related primarily to higher compensation costs.

Insurance.

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

	Three Months Ended September 30,												Nine Months Ended September 30,
(Dollars in millions)	2013			2012			Variance			% Change			2013			2012			Variance			% Change
Gross written premiums	$	367.5		$	328.9		$	38.5			11.7	%	$	923.6		$	783.9		$	139.7			17.8	%
Net written premiums		178.4			133.4			44.9			33.7	%		456.3			348.3			108.0			31.0	%

Premiums earned	$	157.4		$	124.1		$	33.3			26.9	%	$	406.2		$	343.5		$	62.8			18.3	%
Incurred losses and LAE		113.9			105.4			8.5			8.0	%		306.2			273.6			32.5			11.9	%
Commission and brokerage		5.4			10.7			(5.3	)		-49.9	%		12.9			23.0			(10.1	)		-43.8	%
Other underwriting expenses		28.2			24.9			3.3			13.2	%		79.9			71.5			8.4			11.8	%
Underwriting gain (loss)	$	10.0		$	(16.9	)	$	26.9			-159.1	%	$	7.3		$	(24.6	)	$	31.9			-129.7	%

										Point Chg												Point Chg
Loss ratio		72.3	%		84.9	%					(12.6	)		75.4	%		79.7	%					(4.3	)
Commission and brokerage ratio		3.4	%		8.6	%					(5.2	)		3.2	%		6.7	%					(3.5	)
Other underwriting expense ratio		17.9	%		20.1	%					(2.2	)		19.6	%		20.8	%					(1.2	)
Combined ratio		93.6	%		113.6	%					(20.0	)		98.2	%		107.2	%					(9.0	)

(Some amounts may not reconcile due to rounding.)

Premiums. Gross written premiums increased by 11.7% to $367.5 million for the three months ended September 30, 2013 compared to $328.9 million for the three months ended September 30, 2012. This increase was primarily driven by California workers compensation, crop and non-standard auto business. Net written premiums increased 33.7% to $178.4 million for the three months ended September 30, 2013 compared to $133.4 million for the three months ended September 30, 2012. The larger increase in net written premiums compared to gross written premiums is mainly due to less use of reinsurance in 2013, particularly on the crop business. Premiums earned increased 26.9% to $157.4 million for the three months ended September 30, 2013 compared to $124.1 million for the three months ended September 30, 2012. 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.

Gross written premiums increased by 17.8% to $923.6 million for the nine months ended September 30, 2013 compared to $783.9 million for the nine months ended September 30, 2012. This increase was primarily driven by California workers compensation, crop and non-standard auto business. Net written premiums increased 31.0% to $456.3 million for the nine months ended September 30, 2013 compared to $348.3 million for the nine months ended September 30, 2012. The larger increase in net written premiums compared to gross written premiums is mainly due to less use of reinsurance in 2013, particularly on the crop business. Premiums earned increased 18.3% to $406.2 million for the nine months ended September 30, 2013 compared to $343.5 million for the nine months ended September 30, 2012. As with the quarter, the change in premiums earned in relation to net premiums written is due to timing.

Incurred Losses and LAE. The following tables present the incurred losses and LAE for the Insurance segment for the periods indicated.

	Three Months Ended September 30,
	Current		Ratio %/				Prior			Ratio %/				Total		Ratio %/
(Dollars in millions)	Year		Pt Change				Years			Pt Change				Incurred		Pt Change
2013
Attritional	$	112.8		71.6	%		$	1.0			0.7	%		$	113.8		72.3	%
Catastrophes		0.2		0.1	%			(0.1	)		-0.1	%			0.1		0.0	%
Total segment	$	113.0		71.7	%		$	0.9			0.6	%		$	113.9		72.3	%

2012
Attritional	$	101.1		81.4	%		$	4.3			3.5	%		$	105.4		84.9	%
Catastrophes		-		0.0	%			-			0.0	%			-		0.0	%
Total segment	$	101.1		81.4	%		$	4.3			3.5	%		$	105.4		84.9	%

Variance 2013/2012
Attritional	$	11.7		(9.8	)	pts	$	(3.3	)		(2.8	)	pts	$	8.4		(12.6	)	pts
Catastrophes		0.2		0.1		pts		(0.1	)		(0.1	)	pts		0.1		-		pts
Total segment	$	11.9		(9.7	)	pts	$	(3.4	)		(2.9	)	pts	$	8.5		(12.6	)	pts

	Nine Months Ended September 30,
	Current		Ratio %/				Prior			Ratio %/				Total		Ratio %/
(Dollars in millions)	Year		Pt Change				Years			Pt Change				Incurred		Pt Change
2013
Attritional	$	296.6		73.0	%		$	9.5			2.3	%		$	306.1		75.3	%
Catastrophes		0.2		0.1	%			(0.1	)		0.0	%			0.1		0.1	%
Total segment	$	296.8		73.1	%		$	9.4			2.3	%		$	306.2		75.4	%

2012
Attritional	$	266.0		77.5	%		$	7.6			2.2	%		$	273.6		79.7	%
Catastrophes		-		0.0	%			-			0.0	%			-		0.0	%
Total segment	$	266.0		77.5	%		$	7.6			2.2	%		$	273.6		79.7	%

Variance 2013/2012
Attritional	$	30.6		(4.5	)	pts	$	1.9			0.1		pts	$	32.5		(4.4	)	pts
Catastrophes		0.2		0.1		pts		(0.1	)		-		pts		0.1		0.1		pts
Total segment	$	30.8		(4.4	)	pts	$	1.8			0.1		pts	$	32.5		(4.3	)	pts

(Some amounts may not reconcile due to rounding.)

Incurred losses and LAE increased by 8.0% to $113.9 million for the three months ended September 30, 2013 compared to $105.4 million for the three months ended September 30, 2012. The variance resulted from a $11.7 million increase in current year attritional losses due primarily to higher premiums earned, while the current year attritional loss ratio declined 9.8 points, primarily reflecting lower losses on crop business. Current year catastrophe losses were $0.2 million for the three months ended September 30, 2013, due to the Canadian floods ($0.2 million). There were no current year catastrophe losses for the three months ended September 30, 2012.

Incurred losses and LAE increased by 11.9% to $306.2 million for the nine months ended September 30, 2013 compared to $273.6 million for the nine months ended September 30, 2012. The variance resulted from an $30.6 million increase in current year attritional losses due to higher premiums earned, while the current year attritional loss ratio declined 4.5 points. Current year catastrophe losses were $0.2 million for the nine months ended September 30, 2013, due to the Canadian floods ($0.2 million). There were no current year catastrophe losses for the nine months ended September 30, 2012.

Segment Expenses. Commission and brokerage decreased to $5.4 million for the three months ended September 30, 2013 compared to $10.7 million for the three months ended September 30, 2012. Commission and brokerage decreased 43.8% to $12.9 million for the nine months ended September 30, 2013 compared to $23.0 million for the nine months ended September 30, 2012. These decreases were primarily due to the impact of the adoption of new accounting standards concerning the accounting for acquisition costs, which increased in 2012 and changes in our affiliated quota share agreements.

Segment other underwriting expenses increased to $28.2 million for the three months ended September 30, 2013 compared to $24.9 million for the same period in 2012. Segment other underwriting expenses increased to $79.9 million for the nine months ended September 30, 2013 compared to $71.5 million for the same period in 2012. These increases were primarily due to increased premiums earned and higher compensation costs.

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.

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.

Interest Rate Risk. Our $9.3 billion investment portfolio, at September 30, 2013, 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 overall economic 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 $752.3 million of mortgage-backed securities in the $5,309.8 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 display the potential impact of market value fluctuations and after-tax unrealized appreciation on our fixed maturity portfolio (including $454.9 million of short-term investments) for the periods 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 for mortgage-backed securities, changes in prepayment expectations under different interest rate environments were taken into account. For legal entities with 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 September 30, 2013
(Dollars in millions)		-200			-100			0			100			200
Total Market/Fair Value	$	6,061.6		$	5,918.4		$	5,764.7		$	5,600.5		$	5,433.8
Market/Fair Value Change from Base (%)		5.2	%		2.7	%		0.0	%		-2.8	%		-5.7	%
Change in Unrealized Appreciation
After-tax from Base ($)	$	193.0		$	99.9		$	-		$	(106.7	)	$	(215.1	)

We had $7,716.4 million and $8,143.1 million of gross reserves for losses and LAE as of September 30, 2013 and December 31, 2012, 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 that is reasonably consistent with our fixed income portfolio.

Equity Risk. Equity risk is the potential change in fair and/or market value of the common stock and preferred stock portfolios arising from changing prices. Our equity investments consist of a diversified portfolio of individual securities. The primary objective of the equity portfolio is to obtain greater total return relative to bonds over time through market appreciation and income.

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 periods indicated.

	Impact of Percentage Change in Equity Fair/Market Values
	At September 30, 2013
(Dollars in millions)		-20%			-10%			0%		10%		20%
Fair/Market Value of the Equity Portfolio	$	1,014.5		$	1,141.3		$	1,268.2	$	1,395.0	$	1,521.8
After-tax Change in Fair/Market Value		(164.9	)		(82.4	)		-		82.4		164.9

Foreign Exchange 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. (“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 Singapore and Canadian Dollars. 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 September 30, 2013, there has been no material change in exposure to foreign exchange rates as compared to December 31, 2012.

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 and the ability of our subsidiaries to pay dividends. 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 “Risk Factors” in our most recently filed Annual Report on Form 10-K, Part 1, Item 1A. We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market Risk Instruments. See “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 we file or submit under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in the 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

Aside from litigation and arbitrations related to these insurance and reinsurance agreements, the Company is not a party to any other material litigation or arbitration.

ITEM 1A. RISK FACTORS

No material changes.

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

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS

Exhibit Index:

Exhibit No.	Description

31.1	Section 302 Certification of Joseph V. Taranto

31.2	Section 302 Certification of Craig Howie

32.1	Section 906 Certification of Joseph V. Taranto and Craig Howie

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

Everest Reinsurance Holdings, Inc.

Signatures

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

	Everest Reinsurance Holdings, Inc.
	(Registrant)


	/S/ CRAIG HOWIE
	Craig Howie
	Executive Vice President and
		Chief Financial Officer

	(Duly Authorized Officer and Principal Financial Officer)



Dated: November 14, 2013