UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED:

~~March 31,~~June 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 ~~May~~August 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 ~~March 31,~~June 30, 2013 (unaudited) and
		December 31, 2012	1

	Consolidated Statements of Operations and Comprehensive Income (Loss) for the
		three and six months ended ~~March 31,~~June 30, 2013 and 2012 (unaudited)	2

	Consolidated Statements of Changes in Stockholder’s Equity for the three and
		six months ended ~~March 31,~~June 30, 2013 and 2012 (unaudited)	3

	Consolidated Statements of Cash Flows for the three and six months ended
		~~March 31,~~June 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	2728

Item 3.	Quantitative and Qualitative Disclosures About Market Risk		3944

Item 4.	Controls and Procedures		3944

PART II

OTHER INFORMATION


Item 1.	Legal Proceedings	4044

Item 1A.	Risk Factors	4045

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	4045

Item 3.	Defaults Upon Senior Securities	4045

Item 4.	Mine Safety Disclosures	4045

Item 5.	Other Information	4045

Item 6.	Exhibits	4145

Part I

ITEM 1. FINANCIAL STATEMENTS

EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS

	March 31,		December 31,		June 30,		December 31,
(Dollars in thousands, except par value per share)	2013		2012		2013		2012
	(unaudited)				(unaudited)
ASSETS:
Fixed maturities - available for sale, at market value	$	5,611,463	$	5,531,410	$	5,395,606	$	5,531,410
(amortized cost: 2013, $5,380,387; 2012, $5,289,619)
(amortized cost: 2013, $5,285,667; 2012, $5,289,619)
Fixed maturities - available for sale, at fair value		36,127		41,470		18,129		41,470
Equity securities - available for sale, at market value (cost: 2013, $15; 2012, $15)		15		13		15		13
Equity securities - available for sale, at fair value		1,330,699		1,199,848		1,225,181		1,199,848
Short-term investments		381,790		465,550		368,667		465,550
Other invested assets (cost: 2013, $404,149; 2012, $420,744)		404,149		420,744
Other invested assets (cost: 2013, $394,285; 2012, $420,744)						394,285		420,744
Other invested assets, at fair value		1,262,235		1,068,711		1,246,683		1,068,711
Cash		343,955		347,720		291,632		347,720
Total investments and cash		9,370,433		9,075,466		8,940,198		9,075,466
Accrued investment income		56,641		54,914		52,724		54,914
Premiums receivable		1,051,518		1,001,267		1,197,274		1,001,267
Reinsurance receivables - unaffiliated		711,288		650,261		702,792		650,261
Reinsurance receivables - affiliated		2,935,096		2,976,992		3,009,003		2,976,992
Funds held by reinsureds		161,880		161,694		173,174		161,694
Deferred acquisition costs		97,517		97,522		104,567		97,522
Prepaid reinsurance premiums		573,287		557,460		611,106		557,460
Deferred tax asset		119,104		214,175		152,142		214,175
Income taxes recoverable		31,187		61,244		48,341		61,244
Other assets		238,115		236,955		265,905		236,955
TOTAL ASSETS	$	15,346,066	$	15,087,950	$	15,257,226	$	15,087,950

LIABILITIES:
Reserve for losses and loss adjustment expenses	$	7,945,043	$	8,143,055	$	7,868,222	$	8,143,055
Unearned premium reserve		1,135,992		1,093,822		1,214,652		1,093,822
Funds held under reinsurance treaties		84,558		90,079		89,543		90,079
Losses in the course of payment		341,923		179,774		414,899		179,774
Commission reserves		33,198		39,324		35,507		39,324
Other net payable to reinsurers		895,719		900,794		1,017,243		900,794
Revolving credit agreement						40,000		-
5.4% Senior notes due 10/15/2014		249,919		249,907		249,932		249,907
6.6% Long term notes due 5/1/2067		238,358		238,357		238,359		238,357
Junior subordinated debt securities payable		329,897		329,897		-		329,897
Accrued interest on debt and borrowings		12,092		4,781		4,791		4,781
Unsettled securities payable		35,004		48,830		24,156		48,830
Other liabilities		290,162		290,724		294,584		290,724
Total liabilities		11,591,865		11,609,344		11,491,888		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		343,381		340,223		346,279		340,223
Accumulated other comprehensive income (loss), net of deferred income tax expense
(benefit) of $92,429 at 2013 and $99,544 at 2012		171,653		184,867
(benefit) of $50,955 at 2013 and $99,544 at 2012						94,630		184,867
Retained earnings		3,239,167		2,953,516		3,324,429		2,953,516
Total stockholder's equity		3,754,201		3,478,606		3,765,338		3,478,606
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY	$	15,346,066	$	15,087,950	$	15,257,226	$	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						Three Months Ended						Six Months Ended
	March 31,						June 30,						June 30,
(Dollars in thousands)	2013			2012			2013			2012			2013			2012
	(unaudited)						(unaudited)						(unaudited)
REVENUES:
Premiums earned	$	448,006		$	433,711		$	490,022		$	438,470		$	938,028		$	872,181
Net investment income		76,869			81,242			81,736			74,206			158,605			155,448
Net realized capital gains (losses):
Other-than-temporary impairments on fixed maturity securities		-			(5,674	)		-			(467	)		-			(6,141	)
Other-than-temporary impairments on fixed maturity securities
transferred to other comprehensive income (loss)		-			-			-			-			-			-
Other net realized capital gains (losses)		309,806			181,815			15,526			83,056			325,332			264,871
Total net realized capital gains (losses)		309,806			176,141			15,526			82,589			325,332			258,730
Other income (expense)		(9,661	)		(6,254	)		9,744			25,428			83			19,174
Total revenues		825,020			684,840			597,028			620,693			1,422,048			1,305,533

CLAIMS AND EXPENSES:
Incurred losses and loss adjustment expenses		268,641			250,397			333,899			293,577			602,540			543,974
Commission, brokerage, taxes and fees		68,122			87,491			75,365			93,365			143,487			180,856
Other underwriting expenses		43,522			39,514			44,284			41,099			87,806			80,613
Corporate expenses		1,772			1,566			2,065			1,732			3,837			3,298
Interest, fee and bond issue cost amortization expense		12,616			12,696			17,928			12,683			30,544			25,379
Total claims and expenses		394,673			391,664			473,541			442,456			868,214			834,120

INCOME (LOSS) BEFORE TAXES		430,347			293,176			123,487			178,237			553,834			471,413
Income tax expense (benefit)		144,696			78,452			38,225			52,584			182,921			131,036

NET INCOME (LOSS)	$	285,651		$	214,724		$	85,262		$	125,653		$	370,913		$	340,377

Other comprehensive income (loss), net of tax:
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period		(5,606	)		6,411			(78,581	)		(936	)		(84,187	)		5,475
Less: reclassification adjustment for realized losses (gains) included in net income (loss)		(1,358	)		2,713			(158	)		(1,278	)		(1,516	)		1,435
Total URA(D) on securities arising during the period		(6,964	)		9,124			(78,739	)		(2,214	)		(85,703	)		6,910
Foreign currency translation adjustments		(7,596	)		5,297			371			(7,861	)		(7,225	)		(2,564	)
Pension adjustments		1,346			984			1,345			983			2,691			1,967
Total other comprehensive income (loss), net of tax		(13,214	)		15,405			(77,023	)		(9,092	)		(90,237	)		6,313

COMPREHENSIVE INCOME (LOSS)	$	272,437		$	230,129		$	8,239		$	116,561		$	280,676		$	346,690

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					Three Months Ended						Six Months Ended
	March 31,					June 30,						June 30,
(Dollars in thousands, except share amounts)	2013			2012		2013			2012			2013			2012
	(unaudited)					(unaudited)						(unaudited)
COMMON STOCK (shares outstanding):
Balance, beginning of period		1,000			1,000		1,000			1,000			1,000			1,000
Balance, end of period		1,000			1,000		1,000			1,000			1,000			1,000

ADDITIONAL PAID-IN CAPITAL:
Balance, beginning of period	$	340,223		$	333,416	$	343,381		$	335,042		$	340,223		$	333,416
Share-based compensation plans		3,158			1,626		2,898			1,771			6,056			3,397
Balance, end of period		343,381			335,042		346,279			336,813			346,279			336,813

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS),
NET OF DEFERRED INCOME TAXES:
Balance, beginning of period		184,867			174,790		171,653			190,195			184,867			174,790
Net increase (decrease) during the period		(13,214	)		15,405		(77,023	)		(9,092	)		(90,237	)		6,313
Balance, end of period		171,653			190,195		94,630			181,103			94,630			181,103

RETAINED EARNINGS:
Balance, beginning of period		2,953,516			2,433,187		3,239,167			2,647,911			2,953,516			2,433,187
Net income (loss)		285,651			214,724		85,262			125,653			370,913			340,377
Balance, end of period		3,239,167			2,647,911		3,324,429			2,773,564			3,324,429			2,773,564

TOTAL STOCKHOLDER'S EQUITY, END OF PERIOD	$	3,754,201		$	3,173,148	$	3,765,338		$	3,291,480		$	3,765,338		$	3,291,480

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

EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

	Three Months Ended						Three Months Ended						Six Months Ended
	March 31,						June 30,						June 30,
(Dollars in thousands)	2013			2012			2013			2012			2013			2012
	(unaudited)						(unaudited)						(unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	285,651		$	214,724		$	85,262		$	125,653		$	370,913		$	340,377
Adjustments to reconcile net income to net cash provided by operating activities:
Decrease (increase) in premiums receivable		(51,555	)		37,206			(145,988	)		66,341			(197,543	)		103,547
Decrease (increase) in funds held by reinsureds, net		(6,122	)		(40,354	)		(6,364	)		22,830			(12,486	)		(17,524	)
Decrease (increase) in reinsurance receivables		(22,142	)		7,668			(64,010	)		22,823			(86,152	)		30,491
Decrease (increase) in current income taxes		29,912			(898	)		(17,133	)		5,526			12,779			4,628
Decrease (increase) in deferred tax asset		102,187			74,674			8,436			38,950			110,623			113,624
Decrease (increase) in prepaid reinsurance premiums		(16,378	)		4,536			(37,771	)		90,785			(54,149	)		95,321
Increase (decrease) in reserve for losses and loss adjustment expenses		(176,428	)		(165,989	)		(77,864	)		(131,146	)		(254,292	)		(297,135	)
Increase (decrease) in unearned premiums		43,947			(10,324	)		78,867			(190,678	)		122,814			(201,002	)
Increase (decrease) in other net payable to reinsurers		(4,619	)		4,105			121,516			38,445			116,897			42,550
Increase (decrease) in losses in course of payment		162,432			37,901			73,102			(27,312	)		235,534			10,589
Change in equity adjustments in limited partnerships		(11,220	)		(11,285	)		(13,602	)		(8,765	)		(24,822	)		(20,050	)
Change in other assets and liabilities, net		12,988			6,481			(24,739	)		82,274			(11,751	)		88,755
Non-cash compensation expense		2,173			1,616			1,800			1,628			3,973			3,244
Amortization of bond premium (accrual of bond discount)		6,563			4,274			7,134			5,335			13,697			9,609
Amortization of underwriting discount on senior notes		13			13			14			12			27			25
Net realized capital (gains) losses		(309,806	)		(176,141	)		(15,526	)		(82,589	)		(325,332	)		(258,730	)
Net cash provided by (used in) operating activities		47,596			(11,793	)		(26,866	)		60,112			20,730			48,319

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from fixed maturities matured/called - available for sale, at market value		298,241			202,187			329,143			172,534			627,384			374,721
Proceeds from fixed maturities matured/called - available for sale, at fair value		3,000			-			4,213			-			7,213			-
Proceeds from fixed maturities sold - available for sale, at market value		166,934			84,136			173,690			92,165			340,624			176,301
Proceeds from fixed maturities sold - available for sale, at fair value		3,664			59,281			13,678			1,862			17,342			61,143
Proceeds from equity securities sold - available for sale, at fair value		103,828			239,540			251,018			52,340			354,846			291,880
Distributions from other invested assets		32,477			5,861			27,311			9,522			59,788			15,383
Cost of fixed maturities acquired - available for sale, at market value		(586,523	)		(292,848	)		(414,379	)		(369,223	)		(1,000,902	)		(662,071	)
Cost of fixed maturities acquired - available for sale, at fair value		(1,295	)		(3,124	)		(1,411	)		(2,382	)		(2,706	)		(5,506	)
Cost of equity securities acquired - available for sale, at fair value		(120,527	)		(105,214	)		(113,147	)		(75,674	)		(233,674	)		(180,888	)
Cost of other invested assets acquired		(4,661	)		(11,636	)		(3,847	)		(12,130	)		(8,508	)		(23,766	)
Net change in short-term investments		83,622			(222,137	)		13,055			64,548			96,677			(157,589	)
Net change in unsettled securities transactions		(17,558	)		29,769			(14,825	)		(24,657	)		(32,383	)		5,112
Net cash provided by (used in) investing activities		(38,798	)		(14,185	)		264,499			(91,095	)		225,701			(105,280	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Tax benefit from share-based compensation		985			10			1,098			143			2,083			153
Revolving credit borrowings		-			-			40,000			-			40,000			-
Net cost of junior subordinated debt securities maturing								(329,897	)		-			(329,897	)		-
Net cash provided by (used in) financing activities		985			10			(288,799	)		143			(287,814	)		153

EFFECT OF EXCHANGE RATE CHANGES ON CASH		(13,548	)		22,448			(1,157	)		(8,174	)		(14,705	)		14,274

Net increase (decrease) in cash		(3,765	)		(3,520	)		(52,323	)		(39,014	)		(56,088	)		(42,534	)
Cash, beginning of period		347,720			348,267			343,955			344,747			347,720			348,267
Cash, end of period	$	343,955		$	344,747		$	291,632		$	305,733		$	291,632		$	305,733

SUPPLEMENTAL CASH FLOW INFORMATION:
Income taxes paid (recovered)	$	862		$	4,625		$	42,557		$	4,754		$	53,395		$	9,379
Interest paid		5,136			5,217			17,846			19,825			22,982			25,042

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

NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)

For the Three and Six Months Ended ~~March 31,~~June 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); and the “Company” means Holdings and its subsidiaries.

2. BASIS OF PRESENTATION

The unaudited consolidated financial statements of the Company for the three and six months ended ~~March 31,~~June 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 six months ended ~~March 31,~~June 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 ~~$942~~$1,397 thousand expensed during 2012 and in the ~~three~~six months ended ~~March 31,~~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 March 31, 2013									At June 30, 2013
	Amortized		Unrealized		Unrealized			Market		Amortized		Unrealized		Unrealized			Market
(Dollars in thousands)	Cost		Appreciation		Depreciation			Value		Cost		Appreciation		Depreciation			Value
Fixed maturity securities
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	75,235	$	1,398	$	(696	)	$	75,937	$	75,135	$	643	$	(1,141	)	$	74,637
Obligations of U.S. states and political subdivisions		1,100,226		71,375		(2,062	)		1,169,539		1,053,722		50,344		(8,017	)		1,096,049
Corporate securities		1,593,973		62,251		(4,353	)		1,651,871		1,589,897		43,073		(15,623	)		1,617,347
Asset-backed securities		46,837		2,290		-			49,127		43,349		1,340		-			44,689
Mortgage-backed securities
Commercial		45,094		7,165		-			52,259		44,975		5,812		-			50,787
Agency residential		757,378		11,916		(4,678	)		764,616		754,785		7,829		(11,981	)		750,633
Non-agency residential		1,324		172		(23	)		1,473		1,131		147		(47	)		1,231
Foreign government securities		720,011		50,070		(3,580	)		766,501		715,270		35,408		(4,901	)		745,777
Foreign corporate securities		1,040,309		45,837		(6,006	)		1,080,140		1,007,403		24,235		(17,182	)		1,014,456
Total fixed maturity securities	$	5,380,387	$	252,474	$	(21,398	)	$	5,611,463
Total fixed maturity securities										$	5,285,667	$	168,831	$	(58,892	)	$	5,395,606
Equity securities	$	15	$	-	$	-		$	15	$	15	$	-	$	-		$	15

	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 ~~$766,501~~$745,777 thousand of foreign government securities at ~~March 31,~~June 30, 2013 included ~~$90,168~~$83,921 thousand of European sovereign securities. Approximately ~~51.5%~~53.1%, ~~13.7%~~14.8%, ~~11.6%~~12.3%, ~~7.1%~~7.7% and ~~5.3%~~5.1% of European Sovereign Securities represented securities held in the governments of France, the United Kingdom, Sweden, the ~~Netherlands and Austria, respectively. No other countries represented more than 5% of the European~~

Netherlands and Germany, 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 ~~March 31,~~June 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 June 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 ~~periods~~period indicated:

(Dollars in thousands)		At March 31, 2013			At December 31, 2012			At December 31, 2012
Pre-tax cumulative unrealized appreciation (depreciation)		$	302		$	399		$	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 March 31, 2013				At December 31, 2012				At June 30, 2013				At December 31, 2012
	Amortized		Market		Amortized		Market		Amortized		Market		Amortized		Market
(Dollars in thousands)	Cost		Value		Cost		Value		Cost		Value		Cost		Value
Fixed maturity securities – available for sale
Due in one year or less	$	303,216	$	303,754	$	329,474	$	330,149	$	353,541	$	354,715	$	329,474	$	330,149
Due after one year through five years		2,537,939		2,631,420		2,380,093		2,462,430		2,383,027		2,436,496		2,380,093		2,462,430
Due after five years through ten years		959,270		1,006,214		1,008,653		1,064,579		998,823		1,008,302		1,008,653		1,064,579
Due after ten years		729,329		802,600		807,515		889,090		706,036		748,753		807,515		889,090
Asset-backed securities		46,837		49,127		44,070		46,487		43,349		44,689		44,070		46,487
Mortgage-backed securities
Commercial		45,094		52,259		45,157		52,624		44,975		50,787		45,157		52,624
Agency residential		757,378		764,616		672,724		683,722		754,785		750,633		672,724		683,722
Non-agency residential		1,324		1,473		1,933		2,329		1,131		1,231		1,933		2,329
Total fixed maturity securities	$	5,380,387	$	5,611,463	$	5,289,619	$	5,531,410	$	5,285,667	$	5,395,606	$	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						Three Months Ended						Six Months Ended
	March 31,						June 30,						June 30,
(Dollars in thousands)	2013			2012			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	$	(10,618	)	$	14,055		$	(120,835	)	$	(3,358	)	$	(131,453	)	$	10,697
Fixed maturity securities, other-than-temporary impairment		(97	)		(20	)		(302	)		(49	)		(399	)		(69	)
Equity securities		1			2			-			1			1			3
Change in unrealized appreciation (depreciation), pre-tax		(10,714	)		14,037			(121,137	)		(3,406	)		(131,851	)		10,631
Deferred tax benefit (expense)		3,716			(4,920	)		42,292			1,175			46,008			(3,745	)
Deferred tax benefit (expense), other-than-temporary impairment		34			7
Deferred tax benefit (expense), other-than-temporary impairment								106			17			140			24
Change in unrealized appreciation (depreciation),
net of deferred taxes, included in stockholder's equity	$	(6,964	)	$	9,124		$	(78,739	)	$	(2,214	)	$	(85,703	)	$	6,910

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~~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 March 31, 2013 By Security Type															Duration of Unrealized Loss at June 30, 2013 By Security Type
	Less than 12 months					Greater than 12 months					Total					Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross					Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized					Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation			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	$	5,333	$	(19	)	$	6,030	$	(677	)	$	11,363	$	(696	)	$	39,168	$	(444	)	$	5,979	$	(697	)	$	45,147	$	(1,141	)
Obligations of U.S. states and political subdivisions		67,022		(2,007	)		4,930		(55	)		71,952		(2,062	)		96,852		(7,802	)		5,480		(215	)		102,332		(8,017	)
Corporate securities		112,551		(946	)		53,848		(3,407	)		166,399		(4,353	)		673,746		(11,617	)		68,986		(4,006	)		742,732		(15,623	)
Asset-backed securities		-		-			-		-			-		-			-		-			-		-			-		-
Mortgage-backed securities
Commercial		-		-			-		-			-		-			-		-			-		-			-		-
Agency residential		322,361		(3,902	)		70,171		(776	)		392,532		(4,678	)		326,597		(11,286	)		115,509		(695	)		442,106		(11,981	)
Non-agency residential		-		-			411		(23	)		411		(23	)		-		-			318		(47	)		318		(47	)
Foreign government securities		7,849		(111	)		34,454		(3,469	)		42,303		(3,580	)		97,116		(1,986	)		30,397		(2,915	)		127,513		(4,901	)
Foreign corporate securities		80,003		(755	)		74,027		(5,251	)		154,030		(6,006	)		361,421		(11,507	)		74,382		(5,675	)		435,803		(17,182	)
Total fixed maturity securities	$	595,119	$	(7,740	)	$	243,871	$	(13,658	)	$	838,990	$	(21,398	)	$	1,594,900	$	(44,642	)	$	301,051	$	(14,250	)	$	1,895,951	$	(58,892	)
Equity securities		-		-			15		-			15		-			-		-			15		-			15		-
Total	$	595,119	$	(7,740	)	$	243,886	$	(13,658	)	$	839,005	$	(21,398	)	$	1,594,900	$	(44,642	)	$	301,066	$	(14,250	)	$	1,895,966	$	(58,892	)

	Duration of Unrealized Loss at March 31, 2013 By Maturity															Duration of Unrealized Loss at June 30, 2013 By Maturity
	Less than 12 months					Greater than 12 months					Total					Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross					Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized					Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities
Due in one year or less	$	845	$	(4	)	$	20,952	$	(3,170	)	$	21,797	$	(3,174	)	$	33,981	$	(713	)	$	28,277	$	(3,649	)	$	62,258	$	(4,362	)
Due in one year through five years		148,957		(1,065	)		103,911		(8,230	)		252,868		(9,295	)		608,398		(11,175	)		96,655		(6,608	)		705,053		(17,783	)
Due in five years through ten years		48,859		(661	)		30,786		(961	)		79,645		(1,622	)		445,301		(12,025	)		47,827		(1,979	)		493,128		(14,004	)
Due after ten years		74,097		(2,108	)		17,640		(498	)		91,737		(2,606	)		180,623		(9,443	)		12,465		(1,272	)		193,088		(10,715	)
Asset-backed securities		-		-			-		-			-		-			-		-			-		-			-		-
Mortgage-backed securities		322,361		(3,902	)		70,582		(799	)		392,943		(4,701	)		326,597		(11,286	)		115,827		(742	)		442,424		(12,028	)
Total fixed maturity securities	$	595,119	$	(7,740	)	$	243,871	$	(13,658	)	$	838,990	$	(21,398	)	$	1,594,900	$	(44,642	)	$	301,051	$	(14,250	)	$	1,895,951	$	(58,892	)

The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at ~~March 31,~~June 30, 2013 were ~~$839,005~~$1,895,966 thousand and ~~$21,398~~$58,892 thousand, respectively. ~~There were no unrealized losses on a~~The market value of securities for the single issuer ~~that exceeded 0.03%~~whose securities comprised the largest unrealized loss position at June 30, 2013, did not exceed 0.3% of the overall market value of the Company’s fixed maturity ~~securities at March 31, 2013.~~securities. In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector. The ~~$7,740~~$44,642 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 and foreign corporate securities, agency residential mortgage-backed securities ~~and~~as well as state and municipal securities. Of these unrealized losses, ~~$6,819~~$37,043 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization. The ~~$13,658~~$14,250 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, ~~$12,805~~$13,179 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 ~~$23~~$47 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. ~~There were no unrealized losses on a~~The market value of securities for the single issuer ~~that exceeded 0.02%~~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 at December 31, 2012.~~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

~~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 ~~March 31,~~June 30, 2013, the Company held 9,719,971 shares of Group representing ~~16.3%~~16.7% of the total outstanding shares.

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

	Three Months Ended						Three Months Ended						Six Months Ended
	March 31,						June 30,						June 30,
(Dollars in thousands)	2013			2012			2013			2012			2013			2012
Fixed maturities	$	53,899		$	54,821		$	53,366		$	53,932		$	107,265		$	108,753
Equity securities		7,731			10,305			11,114			10,127			18,845			20,432
Short-term investments and cash		266			128			137			300			403			428
Other invested assets
Limited partnerships		11,348			11,612			14,192			9,232			25,540			20,844
Dividends from Parent's shares		4,666			4,666			4,665			4,665			9,331			9,331
Other		2,320			1,518			1,935			(492	)		4,255			1,026
Gross investment income before adjustments		80,230			83,050			85,409			77,764			165,639			160,814
Funds held interest income (expense)		2,418			1,948			1,018			946			3,436			2,894
Gross investment income		82,648			84,998			86,427			78,710			169,075			163,708
Investment expenses		(5,779	)		(3,756	)		(4,691	)		(4,504	)		(10,470	)		(8,260	)
Net investment income	$	76,869		$	81,242		$	81,736		$	74,206		$	158,605		$	155,448

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 ~~$66,345~~$67,067 thousand in limited partnerships at ~~March 31,~~June 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						Three Months Ended						Six Months Ended
	March 31,						June 30,						June 30,
(Dollars in thousands)	2013			2012			2013			2012			2013			2012
Fixed maturity securities, market value:
Other-than-temporary impairments	$	-		$	(5,674	)	$	-		$	(467	)	$	-		$	(6,141	)
Gains (losses) from sales		2,089			1,501			243			2,432			2,332			3,933
Fixed maturity securities, fair value:
Gain (losses) from sales		(58	)		5,207
Gains (losses) from sales								148			(180	)		90			5,027
Gains (losses) from fair value adjustments		84			3,031			(1,666	)		(1,706	)		(1,582	)		1,325
Equity securities, market value:
Gains (losses) from sales		-			-
Equity securities, fair value:
Gains (losses) from sales		8,083			22,317			15,888			(2,370	)		23,971			19,947
Gains (losses) from fair value adjustments		106,069			67,820			16,465			(21,748	)		122,534			46,072
Other invested assets, fair value:
Gains (losses) from fair value adjustments		193,525			81,939			(15,552	)		106,628			177,973			188,567
Short-term investment gains (losses)		14			-			-			-			14			-
Total net realized capital gains (losses)	$	309,806		$	176,141		$	15,526		$	82,589		$	325,332		$	258,730

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						Three Months Ended						Six Months Ended
	March 31,						June 30,						June 30,
(Dollars in thousands)	2013			2012			2013			2012			2013			2012
Proceeds from sales of fixed maturity securities	$	170,598		$	143,417		$	187,368		$	94,027		$	357,966		$	237,444
Gross gains from sales		3,811			8,988			4,866			3,679			8,677			12,667
Gross losses from sales		(1,780	)		(2,280	)		(4,475	)		(1,427	)		(6,255	)		(3,707	)

Proceeds from sales of equity securities	$	103,828		$	239,540		$	251,018		$	52,340		$	354,846		$	291,880
Gross gains from sales		8,869			26,826			20,536			975			29,405			27,801
Gross losses from sales		(786	)		(4,509	)		(4,648	)		(3,345	)		(5,434	)		(7,854	)

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 ~~March 31,~~June 30, 2013 and December 31, 2012.

The Company internally manages a small public equity portfolio which had a fair value at ~~March 31,~~June 30, 2013 of ~~$75,956~~$77,512 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 ~~March 31,~~June 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:								Fair Value Measurement Using:
			Quoted Prices								Quoted Prices
			in Active		Significant						in Active		Significant
			Markets for		Other		Significant				Markets for		Other		Significant
			Identical		Observable		Unobservable				Identical		Observable		Unobservable
			Assets		Inputs		Inputs				Assets		Inputs		Inputs
(Dollars in thousands)	March 31, 2013		(Level 1)		(Level 2)		(Level 3)		June 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	$	75,937	$	-	$	75,937	$	-	$	74,637	$	-	$	74,637	$	-
Obligations of U.S. States and political subdivisions		1,169,539		-		1,169,539		-		1,096,049		-		1,096,049		-
Corporate securities		1,651,871		-		1,651,871		-		1,617,347		-		1,617,347		-
Asset-backed securities		49,127		-		44,441		4,686		44,689		-		39,857		4,832
Mortgage-backed securities
Commercial		52,259		-		52,259		-		50,787		-		50,787		-
Agency residential		764,616		-		764,616		-		750,633		-		750,633		-
Non-agency residential		1,473		-		1,468		5		1,231		-		908		323
Foreign government securities		766,501		-		766,501		-		745,777		-		745,777		-
Foreign corporate securities		1,080,140		-		1,078,348		1,792		1,014,456		-		1,007,231		7,225
Total fixed maturities, market value		5,611,463		-		5,604,980		6,483		5,395,606		-		5,383,226		12,380

Fixed maturities, fair value		36,127		-		36,127		-		18,129		-		18,129		-
Equity securities, market value		15		15		-		-		15		15		-		-
Equity securities, fair value		1,330,699		1,192,549		138,150		-		1,225,181		1,102,278		122,903		-
Other invested assets, fair value		1,262,235		1,262,235		-		-		1,246,683		1,246,683		-		-

There were no transfers between Level 1 and Level 2 for the ~~three~~six months ended ~~March 31,~~June 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 ~~table presents~~tables present the activity under Level 3, fair value measurements using significant unobservable inputs by asset type, for the periods indicated:

		Three Months Ended March 31, 2013														Three Months Ended March 31, 2012													Three Months Ended June 30, 2013														Six Months Ended June 30, 2013
		Asset-backed			Foreign			Non-agency		Agency						Asset-backed			Foreign			Non-agency							Asset-backed			Foreign			Non-agency			Agency					Asset-backed			Foreign			Non-agency			Agency
(Dollars in thousands)		Securities			Corporate			RMBS		RMBS			Total			Securities			Corporate			RMBS			Total				Securities			Corporate			RMBS			RMBS		Total			Securities			Corporate			RMBS			RMBS			Total
Beginning balance		$	4,849		$	11,421		$	5	$	29,398		$	45,673		$	16,046		$	2,536		$	7		$	18,589			$	4,686		$	1,792		$	5		$	-	$	6,483		$	4,849		$	11,421		$	5		$	29,398		$	45,673
Total gains or (losses) (realized/unrealized)
Included in earnings			(99	)		(2	)		-		-			(101	)		55			(3	)		1			53				115			(649	)		2			-		(532	)		16			(651	)		2			-			(633	)
Included in other comprehensive income (loss)			(190	)		(124	)		-		-			(314	)		332			125			(1	)		456				(139	)		(298	)		(25	)		-		(462	)		(329	)		(422	)		(25	)		-			(776	)
Purchases, issuances and settlements			126			750			-		-			876			2,675			2,461			(1	)		5,135				(146	)		2,087			(71	)		-		1,870			(20	)		2,837			(71	)		-			2,746
Transfers in and/or (out) of Level 3			-			(10,253	)		-		(29,398	)		(39,651	)		(6,352	)		-			-			(6,352	)			316			4,293			412			-		5,021			316			(5,960	)		412			(29,398	)		(34,630	)
Ending balance		$	4,686		$	1,792		$	5	$	-		$	6,483		$	12,756		$	5,119		$	6		$	17,881			$	4,832		$	7,225		$	323		$	-	$	12,380		$	4,832		$	7,225		$	323		$	-		$	12,380

The amount of total gains or losses for the period included	The amount of total gains or losses for the period included																											The amount of total gains or losses for the period included
in earnings (or changes in net assets) attributable to the	in earnings (or changes in net assets) attributable to the																											in earnings (or changes in net assets) attributable to the
change in unrealized gains or losses relating to assets	change in unrealized gains or losses relating to assets																											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 June 30, 2012												Six Months Ended June 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	$	12,756		$	5,119		$	6		$	17,881		$	16,046		$	2,536		$	7		$	18,589
Total gains or (losses) (realized/unrealized)
Included in earnings		-			(16	)		1			(15	)		55			(19	)		2			38
Included in other comprehensive income (loss)		6			(13	)		(1	)		(8	)		338			112			(2	)		448
Purchases, issuances and settlements		1,793			4,755			(1	)		6,547			4,468			7,216			(2	)		11,682
Transfers in and/or (out) of Level 3		(5,559	)		(2,462	)		-			(8,021	)		(11,911	)		(2,462	)		-			(14,373	)
Ending balance	$	8,996		$	7,383		$	5		$	16,384		$	8,996		$	7,383		$	5		$	16,384

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 March 31, 2013 At December 31, 2012
$ 144,524 $ 144,628

(Dollars in thousands)		At June 30, 2013				At December 31, 2012
		$	144,841			$	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 March 31, 2013 At December 31, 2012
$ 28,897 $ 29,132

(Dollars in thousands)		At June 30, 2013				At December 31, 2012
		$	29,474			$	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
March 31,
(Dollars in thousands) 2013 2012

Net income (loss) $ 285,651 $ 214,724
Other comprehensive income (loss), before tax:
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period
URA(D) of investments - temporary (8,528 ) 9,884
URA(D) of investments - non-credit OTTI (97 ) (20 )
URA(D) on securities arising during the period (8,625 ) 9,864
Reclassification adjustment for realized losses (gains) included in net income (loss) (2,089 ) 4,173
Total URA(D) on securities arising during the period (10,714 ) 14,037
Foreign currency translation adjustments (11,686 ) 8,149
Reclassification adjustment for benefit plan amortization included in net income (loss) 2,070 1,513
Total other comprehensive income (loss), before tax (20,330 ) 23,699

Income tax benefit (expense) related to items of other comprehensive income (loss):
Tax benefit (expense) on URA(D) arising during the period
Tax benefit (expense) on URA(D) of investments - temporary 2,985 (3,460 )
Tax benefit (expense) on URA(D) of investments - non-credit OTTI
34 7
Tax benefit (expense) on URA(D) on securities arising during the period 3,019 (3,453 )
Reclassification of tax expense (benefit) on realized losses (gains) included in net income (loss) 731 (1,460 )
Total tax benefit (expense) from URA(D) arising during the period 3,750 (4,913 )
Tax benefit (expense) from foreign currency translation 4,090 (2,852 )
Reclassification of tax expense (benefit) on benefit plan amortization included in net income (loss) (724 ) (529 )
Total income tax benefit (expense) related to items of other comprehensive income (loss): 7,116 (8,294 )
Other comprehensive income (loss), net of tax (13,214 ) 15,405
Comprehensive income (loss) $ 272,437 $ 230,129

	Three Months Ended June 30, 2013									Six Months Ended June 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	$	(120,591	)	$	42,207		$	(78,385	)	$	(129,119	)	$	45,192		$	(83,928	)
URA(D) on securities - OTTI		(302	)		106			(196	)		(399	)		140			(259	)
Reclassification of net realized losses (gains) included in net income (loss)		(244	)		85			(158	)		(2,333	)		816			(1,516	)
Foreign currency translation adjustments		570			(199	)		371			(11,116	)		3,891			(7,225	)
Benefit plan liability adjustments		-			-			-			-			-			-
Reclassification of benefit plan liability amortization included in net income (loss)		2,070			(725	)		1,345			4,140			(1,449	)		2,691
Total other comprehensive income (loss)	$	(118,497	)	$	41,474		$	(77,023	)	$	(138,827	)	$	48,590		$	(90,237	)

	Three Months Ended June 30, 2012									Six Months Ended June 30, 2012
(Dollars in thousands)	Before Tax			Tax Effect			Net of Tax			Before Tax			Tax Effect			Net of Tax
URA(D) on securities - temporary	$	(1,392	)	$	488		$	(904	)	$	8,492		$	(2,972	)	$	5,520
URA(D) on securities - OTTI		(49	)		17			(32	)		(69	)		24			(45	)
Reclassification of net realized losses (gains) included in net income (loss)		(1,965	)		687			(1,278	)		2,208			(773	)		1,435
Foreign currency translation adjustments		(12,093	)		4,232			(7,861	)		(3,944	)		1,380			(2,564	)
Benefit plan liability adjustments		-			-			-			-			-			-
Reclassification of benefit plan liability amortization included in net income (loss)		1,514			(531	)		983			3,027			(1,060	)		1,967
Total other comprehensive income (loss)	$	(13,985	)	$	4,893		$	(9,092	)	$	9,714		$	(3,401	)	$	6,313

(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			Six months ended			Affected line item within the statements of
AOCI component	June 30, 2013			June 30, 2013			operations and comprehensive income (loss)
(Dollars in thousands)
URA(D) on securities	$	(244	)	$	(2,333	)	Other net realized capital gains (losses)
		85			816		Income tax expense (benefit)
	$	(158	)	$	(1,516	)	Net income (loss)

Benefit plan liability	$	2,070		$	4,140		Other underwriting expenses
		(725	)		(1,449	)	Income tax expense (benefit)
	$	1,345		$	2,691		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 March 31,			At December 31,			At June 30,			At December 31,
(Dollars in thousands)	2013			2012			2013			2012

Beginning balance of URA (D) on securities	$	157,163		$	147,140		$	157,163		$	147,140
Current period change in URA (D) of investments - temporary		(6,901	)		10,177			(85,444	)		10,177
Current period change in URA (D) of investments - non-credit OTTI		(63	)		(154	)		(259	)		(154	)
Ending balance of URA (D) on securities		150,199			157,163			71,460			157,163

Beginning balance of foreign currency translation adjustments		90,215			83,185			90,215			83,185
Current period change in foreign currency translation adjustments		(7,596	)		7,030			(7,225	)		7,030
Ending balance of foreign currency translation adjustments		82,619			90,215			82,990			90,215

Beginning balance of benefit plans		(62,511	)		(55,535	)		(62,511	)		(55,535	)
Current period change in benefit plans		1,346			(6,976	)		2,691			(6,976	)
Ending balance of benefit plans		(61,165	)		(62,511	)		(59,820	)		(62,511	)

Ending balance of accumulated other comprehensive income (loss)	$	171,653		$	184,867		$	94,630		$	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 ~~March 31,~~June 30, 2013, was ~~$2,016,650~~$2,071,087 thousand. As of ~~March 31,~~June 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 March 31, 2013						At December 31, 2012
(Dollars in thousands)													At June 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	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	$	-			$	150,000	$	40,000	5/22/2013	7/24/2013	$	150,000	$	-
Total revolving credit borrowings				-						-						40,000						-
Total letters of credit				1,551		12/31/2013				1,551		12/31/2013				1,551		12/31/2013				1,551		12/31/2013

Total Citibank Holdings Credit Facility	$	150,000	$	1,551			$	150,000	$	1,551			$	150,000	$	41,551			$	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				Three Months Ended				Six Months Ended
	March 31,				June 30,				June 30,
(Dollars in thousands)	2013		2012		2013		2012		2013		2012
Credit facility fees incurred	$	65	$	167	$	113	$	138	$	178	$	305

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 ~~March 31,~~June 30, 2013, the total amount on deposit in the trust account was ~~$140,525~~$187,504 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.

					March 31, 2013				December 31, 2012								June 30, 2013				December 31, 2012
					Consolidated Balance				Consolidated Balance								Consolidated Balance				Consolidated Balance
(Dollars in thousands)	Date Issued	Date Due	Principal Amounts		Sheet Amount		Market Value		Sheet Amount		Market Value		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	$	249,919	$	265,768	$	249,907	$	266,390	10/12/2004	10/15/2014	$	250,000	$	249,932	$	260,000	$	249,907	$	266,390

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

	Three Months Ended				Three Months Ended				Six Months Ended
	March 31,				June 30,				June 30,
(Dollars in thousands)	2013		2012		2013		2012		2013		2012
Interest expense incurred	$	3,387	$	3,387	$	3,388	$	3,387	$	6,775	$	6,774

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

March 31, 2013

December 31, 2012

Maturity Date

June 30, 2013

December 31, 2012

Original

Consolidated Balance

Original

Consolidated Balance

(Dollars in thousands)

Date Issued

Principal Amount

Scheduled

Final

Sheet Amount

Market Value

Sheet Amount

Market Value

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

238,358

243,304

238,357

242,138

04/26/2007

400,000

05/15/2037

05/01/2067

238,359

244,553

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				Three Months Ended				Six Months Ended
	March 31,				June 30,				June 30,
(Dollars in thousands)	2013		2012		2013		2012		2013		2012
Interest expense incurred	$	3,937	$	3,937	$	3,937	$	3,937	$	7,874	$	7,874

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.

					March 31, 2013				December 31, 2012								June 30, 2013				December 31, 2012
					Consolidated Balance				Consolidated Balance								Consolidated Balance				Consolidated Balance
(Dollars in thousands)	Date Issued	Date Due	Amount Issued		Sheet Amount		Fair Value		Sheet Amount		Fair Value		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	$	330,793	$	329,897	$	333,225	03/29/2004	03/29/2034	$	329,897	$	-	$	-	$	329,897	$	333,225

~~Holdings may redeem~~In accordance with the provisions of the junior subordinated debt securities, ~~before their maturity at 100%~~Holdings elected to redeem the $329,897 thousand of ~~their principal amount plus accrued interest as~~6.2% junior subordinated debt securities outstanding on May 24, 2013. As a result of the ~~date~~early redemption, the Company incurred pre-tax expense of ~~redemption. The securities may be redeemed, in whole or in part, on one or more occasions at any time on or after March 30, 2009; or at any time, in whole, but not in part, within 90 days~~$7,282 thousand related to the immediate amortization of the ~~occurrence and continuation of a determination that~~remaining capitalized issuance costs on the ~~Trust may become subject to tax or the Investment Company Act.~~trust preferred securities.

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

	Three Months Ended				Three Months Ended				Six Months Ended
	March 31,				June 30,				June 30,
(Dollars in thousands)	2013		2012		2013		2012		2013		2012
Interest expense incurred	$	5,113	$	5,113	$	3,068	$	5,114	$	8,181	$	10,227

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

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

There are certain regulatory and contractual restrictions on the ability of Holdings’ operating subsidiaries to transfer funds to Holdings in the form of cash dividends, loans or advances. The insurance laws of the State of Delaware, where Holdings’ direct insurance subsidiaries are domiciled, require regulatory approval before those subsidiaries can pay dividends or make loans or advances to Holdings that exceed certain statutory thresholds. In addition, the terms of Holdings Credit Facility (discussed in Note 8) require Everest Re, Holdings’ principal insurance subsidiary, to maintain a certain statutory surplus level as measured at the end of each fiscal year. At December 31, 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.

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				Three Months Ended					Six Months Ended
U.S. Reinsurance	March 31,				June 30,					June 30,
(Dollars in thousands)	2013		2012		2013		2012			2013		2012
Gross written premiums	$	434,791	$	369,481	$	418,367	$	135,469		$	853,158	$	504,950
Net written premiums		217,623		187,225		215,839		68,162			433,462		255,387

Premiums earned	$	196,945	$	183,867	$	199,254	$	164,146		$	396,199	$	348,013
Incurred losses and LAE		101,194		109,749		137,099		103,495			238,293		213,244
Commission and brokerage		38,130		45,177		38,540		54,651			76,670		99,828
Other underwriting expenses		10,534		10,754		9,994		10,021			20,528		20,775
Underwriting gain (loss)	$	47,087	$	18,187	$	13,621	$	(4,021	)	$	60,708	$	14,166

	Three Months Ended				Three Months Ended				Six Months Ended
International	March 31,				June 30,				June 30,
(Dollars in thousands)	2013		2012		2013		2012		2013		2012
Gross written premiums	$	300,399	$	280,461	$	354,388	$	349,717	$	654,787	$	630,178
Net written premiums		133,789		136,329		162,557		160,199		296,346		296,528

Premiums earned	$	141,893	$	147,793	$	151,125	$	157,015	$	293,018	$	304,808
Incurred losses and LAE		82,083		64,640		89,883		97,888		171,966		162,528
Commission and brokerage		28,107		31,762		31,156		36,978		59,263		68,740
Other underwriting expenses		7,930		6,740		7,667		6,546		15,597		13,286
Underwriting gain (loss)	$	23,773	$	44,651	$	22,419	$	15,603	$	46,192	$	60,254

	Three Months Ended					Six Months Ended
Insurance	June 30,					June 30,
(Dollars in thousands)	2013		2012			2013			2012
Gross written premiums	$	307,550	$	247,693		$	556,106		$	454,942
Net written premiums		153,214		111,071			277,969			214,896

Premiums earned	$	139,643	$	117,309		$	248,811		$	219,360
Incurred losses and LAE		106,917		92,194			192,281			168,202
Commission and brokerage		5,669		1,736			7,554			12,288
Other underwriting expenses		26,623		24,532			51,681			46,552
Underwriting gain (loss)	$	434	$	(1,153	)	$	(2,705	)	$	(7,682	)

2122

Three Months Ended
Insurance March 31,
(Dollars in thousands) 2013 2012
Gross written premiums $ 248,556 $ 207,249
Net written premiums 124,755 103,825

Premiums earned $ 109,168 $ 102,051
Incurred losses and LAE 85,364 76,008
Commission and brokerage 1,885 10,552
Other underwriting expenses 25,058 22,020
Underwriting gain (loss) $ (3,139 ) $ (6,529 )

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						Three Months Ended						Six Months Ended
	March 31,						June 30,						June 30,
(Dollars in thousands)	2013			2012			2013			2012			2013			2012
Underwriting gain (loss)	$	67,721		$	56,309		$	36,474		$	10,429		$	104,195		$	66,738
Net investment income		76,869			81,242			81,736			74,206			158,605			155,448
Net realized capital gains (losses)		309,806			176,141			15,526			82,589			325,332			258,730
Corporate expense		(1,772	)		(1,566	)		(2,065	)		(1,732	)		(3,837	)		(3,298	)
Interest, fee and bond issue cost amortization expense		(12,616	)		(12,696	)		(17,928	)		(12,683	)		(30,544	)		(25,379	)
Other income (expense)		(9,661	)		(6,254	)		9,744			25,428			83			19,174
Income (loss) before taxes	$	430,347		$	293,176		$	123,487		$	178,237		$	553,834		$	471,413

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				Three Months Ended				Six Months Ended
	March 31,				June 30,				June 30,
(Dollars in thousands)	2013		2012		2013		2012		2013		2012
Canada	$	40,146	$	47,440	$	35,436	$	27,835	$	75,582	$	75,275

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		~~20,000,000~~5,000,000
		25,000,000

As of ~~March 31,~~June 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				Three Months Ended				Six Months Ended
	March 31,				June 30,				June 30,
(Dollars in thousands)	2013		2012		2013		2012		2013		2012
Dividends received	$	4,666	$	4,666	$	4,665	$	4,665	$	9,331	$	9,331

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				Three Months Ended				Six Months Ended
	March 31,				June 30,				June 30,
(Dollars in thousands)	2013		2012		2013		2012		2013		2012
Expenses incurred	$	18,555	$	18,134	$	18,214	$	18,239	$	36,769	$	36,373

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.

2425

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. 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
Bermuda Re March 31,
(Dollars in thousands) 2013 2012
Ceded written premiums $ 477,131 $ 399,068
Ceded earned premiums 454,382 398,032
Ceded losses and LAE (a) 231,531 256,375

	Three Months Ended						Three Months Ended				Six Months Ended
Everest International	March 31,
Bermuda Re							June 30,				June 30,
(Dollars in thousands)	2013			2012			2013		2012		2013		2012
Ceded written premiums	$	(135	)	$	255		$	509,451	$	341,220	$	986,582	$	740,288
Ceded earned premiums		61			1,092			475,419		427,461		929,801		825,493
Ceded losses and LAE(a)		40			(2,099	)		266,455		211,805		497,986		468,180

Three Months Ended
Everest Canada March 31,
(Dollars in thousands) 2013 2012
Assumed written premiums $ 2,838 $ 3,167
Assumed earned premiums 3,770 3,852
Assumed losses and LAE 2,226 2,311

	Three Months Ended					Six Months Ended
Everest International	June 30,					June 30,
(Dollars in thousands)	2013			2012		2013			2012
Ceded written premiums	$	269		$	439	$	134		$	694
Ceded earned premiums		353			875		414			1,967
Ceded losses and LAE		(643	)		523		(603	)		(1,576	)

	Three Months Ended				Six Months Ended
Everest Canada	June 30,				June 30,
(Dollars in thousands)	2013		2012		2013		2012
Assumed written premiums	$	6,287	$	5,476	$	9,125	$	8,643
Assumed earned premiums		3,619		3,514		7,389		7,366
Assumed losses and LAE		2,048		2,109		4,274		4,420

(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).

2526

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.

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 ~~first~~second quarter of 2012, the Company identified an understatement in its Deferred tax asset account of ~~$12,417~~$9,257 thousand. The understatement resulted from differences between filed and recorded amounts that had accumulated over several prior periods. The Company corrected this understatement in its ~~March 31,~~June 30, 2012 financial statements, resulting in an additional ~~$12,417~~$9,257 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 for the quarter ended ~~March 31,~~June 30, 2012. The Company also increased its Deferred tax asset in its Consolidated Balance Sheets by the same amount. The Company recorded a similar adjustment of $12,417 thousand during the first quarter of 2012, for a total six-month adjustment of $21,674 thousand. The Company believes that ~~this~~the out of period ~~adjustment is~~adjustments are immaterial to its ~~March 31,~~June 30, 2012 financial statements and to all prior periods. As such, the Company has not restated any prior period amounts.

16. SUBSEQUENT EVENTS

The Company has ~~announced that on May 24, 2013, it will redeem at par value the $329,897 thousand of 6.2% junior subordinated debt securities that were due~~evaluated known recognized and non-recognized subsequent events. The Company does not have any subsequent events to ~~mature on May 29, 2034. Available funds primarily will be used for the redemption.~~

report.

2627

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

~~However, during~~During the fourth quarter of 2012, the industry sustained significant losses from Superstorm Sandy and also sustained significant losses during 2011 from Australian floods, the New Zealand earthquake, the earthquake and tsunami in Japan, storms in the U.S., and the Thailand floods. It is too early to determine the longer term impact on market conditions as a result of these events. While the 2011 events have resulted in meaningful rate increases for catastrophe coverages in some global catastrophe prone regions, particularly areas impacted by these losses, whether the magnitude of these 2012 and 2011 losses is sufficient to increase rates and improve market conditions for other lines of business remains to be seen.

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

2728

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			Three Months Ended						Percentage			Six Months Ended						Percentage
	March 31,						Increase/			June 30,						Increase/			June 30,						Increase/
(Dollars in millions)	2013			2012			(Decrease)			2013			2012			(Decrease)			2013			2012			(Decrease)
Gross written premiums	$	983.7		$	857.2			14.8	%	$	1,080.3		$	732.9			47.4	%	$	2,064.1		$	1,590.1			29.8	%
Net written premiums		476.2			427.4			11.4	%		531.6			339.4			56.6	%		1,007.8			766.8			31.4	%

REVENUES:
Premiums earned	$	448.0		$	433.7			3.3	%	$	490.0		$	438.5			11.8	%	$	938.0		$	872.2			7.5	%
Net investment income		76.9			81.2			-5.4	%		81.7			74.2			10.1	%		158.6			155.4			2.0	%
Net realized capital gains (losses)		309.8			176.1			75.9	%		15.5			82.6			-81.2	%		325.3			258.7			25.7	%
Other income (expense)		(9.7	)		(6.3	)		54.5	%		9.7			25.4			-61.7	%		0.1			19.2			-99.6	%
Total revenues		825.0			684.8			20.5	%		597.0			620.7			-3.8	%		1,422.0			1,305.5			8.9	%

CLAIMS AND EXPENSES:
Incurred losses and loss adjustment expenses		268.6			250.4			7.3	%		333.9			293.6			13.7	%		602.5			544.0			10.8	%
Commission, brokerage, taxes and fees		68.1			87.5			-22.1	%		75.4			93.4			-19.3	%		143.5			180.9			-20.7	%
Other underwriting expenses		43.5			39.5			10.1	%		44.3			41.1			7.7	%		87.8			80.6			8.9	%
Corporate expense		1.8			1.6			13.2	%		2.1			1.7			19.2	%		3.8			3.3			16.4	%
Interest, fee and bond issue cost amortization expense		12.6			12.7			-0.6	%		17.9			12.7			41.4	%		30.5			25.4			20.4	%
Total claims and expenses		394.7			391.7			0.8	%		473.5			442.5			7.0	%		868.2			834.1			4.1	%

INCOME (LOSS) BEFORE TAXES		430.3			293.2			46.8	%		123.5			178.2			-30.7	%		553.8			471.4			17.5	%
Income tax expense (benefit)		144.7			78.5			84.4	%		38.2			52.6			-27.3	%		182.9			131.0			39.6	%
NET INCOME (LOSS)	$	285.7		$	214.7			33.0	%	$	85.3		$	125.7			-32.1	%	$	370.9		$	340.4			9.0	%

RATIOS:							Point Change									Point Change									Point Change
Loss ratio		60.0	%		57.7	%		2.3			68.1	%		67.0	%		1.1			64.2	%		62.4	%		1.8
Commission and brokerage ratio		15.2	%		20.2	%		(5.0	)		15.4	%		21.3	%		(5.9	)		15.3	%		20.7	%		(5.4	)
Other underwriting expense ratio		9.7	%		9.1	%		0.6			9.1	%		9.3	%		(0.2	)		9.4	%		9.2	%		0.2
Combined ratio		84.9	%		87.0	%		(2.1	)		92.6	%		97.6	%		(5.0	)		88.9	%		92.3	%		(3.4	)


	At			At			Percentage												At			At			Percentage
	March 31,			December 31,			Increase/												June 30,			December 31,			Increase/
(Dollars in millions)		2013			2012		(Decrease)													2013			2012		(Decrease)
Balance sheet data:
Total investments and cash	$	9,370.4		$	9,075.5			3.3	%										$	8,940.2		$	9,075.5			-1.5	%
Total assets		15,346.1			15,088.0			1.7	%											15,257.2			15,088.0			1.1	%
Loss and loss adjustment expense reserves		7,945.0			8,143.1			-2.4	%											7,868.2			8,143.1			-3.4	%
Total debt		818.2			818.2			0.0	%											528.3			818.2			-35.4	%
Total liabilities		11,591.9			11,609.3			-0.2	%											11,491.9			11,609.3			-1.0	%
Stockholder's equity		3,754.2			3,478.6			7.9	%											3,765.3			3,478.6			8.2	%


(Some amounts may not reconcile due to rounding.)

Revenues.

Premiums. Gross written premiums increased by ~~14.8%~~47.4% to ~~$983.7~~$1,080.3 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$857.2~~$732.9 million for the three months ended ~~March 31,~~June 30, 2012, reflecting ~~an $85.2~~a $287.6 million, or 59.3%, increase in our reinsurance business and a ~~$41.3~~$59.9 million increase in our insurance business. The increase in reinsurance premiums was ~~primarily~~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 12.5% and reinsurance premiums increased 8.1%, quarter over quarter. The increase in insurance premiums was primarily due to the growth in California workers compensation, crop and non-standard auto business. ~~Net~~Gross written premiums increased by 29.8% to $2,064.1 million for the six

2829

months ended June 30, 2013 compared to $1,590.1 million for the six months ended June 30, 2012, reflecting a $372.8 million, or 32.8%, increase in our reinsurance business and a $101.2 million 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 ~~by 11.4%~~13.6% and reinsurance premiums increased 10.6%, compared to ~~$476.2~~the prior year six-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 56.6% to $531.6 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$427.4~~$339.4 million for the three months ended ~~March 31,~~June 30, 2012 and increased 31.4% to $1,007.8 million for the six months ended June 30, 2013 compared to $766.8 million for the six months ended June 30, 2012, which is consistent with the increase in gross written premiums. Premiums earned increased by ~~3.3%~~11.8% to ~~$448.0~~$490.0 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$433.7~~$438.5 million for the three months ended ~~March 31,~~June 30, 2012, and increased by 7.5% to $938.0 million for the six months ended June 30, 2013 compared to $872.2 million for the six months ended June 30, 2012. Unlike written premiums, premiums earned were not impacted by the Florida quota share reinsurance contract. The change in premiums earned ~~relative~~was comparable to the change in net written premiums, isexcluding the ~~result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation~~impact of the ~~coverage period.~~Florida quota share reinsurance contract.

Net Investment Income. Net investment income ~~decreased~~increased by ~~5.4%~~10.1% to ~~$76.9~~$81.7 million for the three months ended ~~March 31,~~June 30, 2013 compared with net investment income of ~~$81.2~~$74.2 million for the three months ended ~~March 31,~~June 30, 2012 and increased by 2.0% to $158.6 million for the six months ended June 30, 2013 compared with net investment income of $155.4 million for the six months ended June 30, 2012. Net pre-tax investment income as a percentage of average invested assets was ~~3.7% for the three months ended March 31, 2013 compared to~~ 4.0% for the three months ended ~~March 31, 2012. The decline in income and yield was primarily the result of lower reinvestment rates~~June 30, 2013 compared to 3.6% for the ~~fixed income portfolios,~~three months ended June 30, 2012 and ~~decreased dividend income from equity investments, due to~~was 3.8% for the ~~partial liquidation of some mutual funds.~~six months ended June 30, 2013 and 2012.

Net Realized Capital Gains (Losses). Net realized capital gains were ~~$309.8~~$15.5 million and ~~$176.1~~$82.6 million for the three months ended ~~March 31,~~June 30, 2013 and 2012, respectively. The $15.5 million was comprised of $16.3 million of net realized capital gains from sales on our fixed maturity and equity securities and $0.8 million of losses from fair value re-measurements. The net realized capital gains of $82.6 million for the three months ended June 30, 2012 were the result of $83.2 million of gains from fair value re-measurements, partially offset by $0.5 million of other-than-temporary impairments on our available for sale fixed maturity securities and $0.1 million of net realized capital losses from sales on our fixed maturity and equity securities.

Net realized capital gains were $325.3 million and $258.7 million for the six months ended June 30, 2013 and 2012, respectively. Of the ~~$309.8~~$325.3 million, there were ~~$299.7~~$298.9 million of gains from fair value re-measurements and ~~$10.1~~$26.4 million of net realized capital gains from sales on our fixed maturity and equity securities. The net realized capital gains of ~~$176.1~~$258.7 million for the ~~three~~six months ended ~~March 31,~~June 30, 2012 were the result of ~~$152.8~~$236.0 million of gains from fair value re-measurements and ~~$29.0~~$28.9 million of net realized capital gains from sales on our fixed maturity and equity securities, partially offset by ~~$5.7~~$6.1 million of other-than-temporary impairments on our available for sale fixed maturity securities.

Other Income (Expense). We recorded other ~~expense~~income of $9.7 million and ~~$6.3~~$0.1 million for the three and six months ended ~~March 31,~~June 30, 2013, respectively. We recorded other income of $25.4 million and $19.2 million for the three and six months ended June 30, 2012, respectively. The changes were primarily due to fluctuations in currency exchange rates for the corresponding periods.

Claims and Expenses.

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

	Three Months Ended March 31,																					Three Months Ended June 30,
	Current			Ratio %/				Prior			Ratio %/				Total			Ratio %/				Current		Ratio %/				Prior			Ratio %/				Total		Ratio %/
(Dollars in millions)	Year			Pt Change				Years			Pt Change				Incurred			Pt Change				Year		Pt Change				Years			Pt Change				Incurred		Pt Change
2013
Attritional	$	255.9			57.2	%		$	(1.6	)		-0.4	%		$	254.3			56.8	%		$	290.4		59.2	%		$	11.7			2.4	%		$	302.1		61.6	%
Catastrophes		-			0.0	%			14.3			3.2	%			14.3			3.2	%			30.0		6.1	%			1.8			0.4	%			31.8		6.5	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%			-		0.0	%			-			0.0	%			-		0.0	%
Total segment	$	255.9			57.2	%		$	12.7			2.8	%		$	268.6			60.0	%		$	320.4		65.3	%		$	13.5			2.8	%		$	333.9		68.1	%

2012
Attritional	$	235.4			54.2	%		$	1.8			0.4	%		$	237.2			54.6	%		$	266.1		60.8	%		$	14.1			3.2	%		$	280.2		64.0	%
Catastrophes		15.0			3.5	%			(1.9	)		-0.4	%			13.1			3.1	%			15.0		3.4	%			(1.7	)		-0.4	%			13.3		3.0	%
A&E		-			0.0	%			0.1			0.0	%			0.1			0.0	%			-		0.0	%			-			0.0	%			-		0.0	%
Total segment	$	250.4			57.7	%		$	-			0.0	%		$	250.4			57.7	%		$	281.1		64.2	%		$	12.5			2.8	%		$	293.6		67.0	%

Variance 2013/2012
Attritional	$	20.5			3.0		pts	$	(3.4	)		(0.8	)	pts	$	17.1			2.2		pts	$	24.3		(1.6	)	pts	$	(2.4	)		(0.8	)	pts	$	21.9		(2.4	)	pts
Catastrophes		(15.0	)		(3.5	)	pts		16.2			3.6		pts		1.2			0.1		pts		15.0		2.7		pts		3.5			0.8		pts		18.5		3.5		pts
A&E		-			-		pts		(0.1	)		-		pts		(0.1	)		-		pts		-		-		pts		-			-		pts		-		-		pts
Total segment	$	5.5			(0.5	)	pts	$	12.7			2.8		pts	$	18.2			2.3		pts	$	39.3		1.1		pts	$	1.0			-		pts	$	40.3		1.1		pts

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

	Six Months Ended June 30,
	Current		Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year		Pt Change				Years			Pt Change				Incurred			Pt Change
2013
Attritional	$	546.4		58.2	%		$	10.1			1.1	%		$	556.5			59.3	%
Catastrophes		30.0		3.2	%			16.1			1.7	%			46.1			4.9	%
A&E		-		0.0	%			-			0.0	%			-			0.0	%
Total segment	$	576.4		61.4	%		$	26.2			2.8	%		$	602.5			64.2	%

2012
Attritional	$	501.5		57.6	%		$	15.9			1.8	%		$	517.4			59.4	%
Catastrophes		30.0		3.4	%			(3.5	)		-0.4	%			26.5			3.0	%
A&E		-		0.0	%			0.1			0.0	%			0.1			0.0	%
Total segment	$	531.5		61.0	%		$	12.5			1.4	%		$	544.0			62.4	%

Variance 2013/2012
Attritional	$	44.9		0.6		pts	$	(5.8	)		(0.7	)	pts	$	39.1			(0.1	)	pts
Catastrophes		-		(0.2	)	pts		19.6			2.1		pts		19.6			1.9		pts
A&E		-		-		pts		(0.1	)		-		pts		(0.1	)		-		pts
Total segment	$	44.9		0.4		pts	$	13.7			1.4		pts	$	58.5			1.8		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 ~~7.3%~~13.7% to ~~$268.6~~$333.9 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$250.4~~$293.6 million for the three months ended ~~March 31,~~June 30, 2012, representing ~~2.3~~1.1 loss ratio ~~points. The increase was mainly~~points, primarily due to ~~increased premiums~~increases in ~~2013 and prior year development on Superstorm~~

~~Sandy. Current~~current year catastrophe losses ~~were lower by $15.0 million, or 3.5 points, period over period. There were no~~and current year attritional losses. Current year catastrophe losses for the three months ended ~~March 31, 2013.~~June 30, 2013 were $30.0 million, or 6.1 points, due to U.S. Storms ($25.0 million), Canadian floods ($2.5 million) and European floods (2.5 million). The $15.0 million of current year catastrophe losses for the three months ended ~~March 31,~~June 30, 2012 represented 3.4 points and related to U.S. ~~storms.~~tornadoes. Current year attritional losses increased ~~$20.5~~due to higher premiums earned. Despite the increase in current year attritional losses, the current year attritional loss ratio decreased by 1.6 points due to a shift in the mix of business towards excess of loss business, which generally results lower loss ratios.

Incurred losses and LAE increased by 10.8% to $602.5 million for the six months ended June 30, 2013 compared to $544.0 million for the six months ended June 30, 2012, representing ~~3.0~~an increase of 1.8 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 $44.9 million due to the increases in premiums earned. Prior year catastrophe losses for the ~~impact~~six months ended June 30, 2013, were $16.1 million, or 1.7 points, and related primarily to Superstorm Sandy. Current year

catastrophe losses for the six month ended June 30, 2013 were $30.0 million, or 3.2 points, due to U.S. Storms ($25.0 million), Canadian floods ($2.5 million) and European floods ($2.5 million). The $30.0 million of ~~changes in our affiliated quota share agreements~~current year catastrophe losses for the six months ended June 30, 2012 represented 3.4 points and ~~the effect of fluctuations in foreign currency.~~related primarily to U.S. storm losses.

Commission, Brokerage, Taxes and Fees. Commission, brokerage, taxes and fees decreased by ~~22.1%~~19.3% to ~~$68.1~~$75.4 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$87.5~~$93.4 million for the three months ended ~~March 31,~~June 30, 2012. Commission, brokerage, taxes and fees decreased by 20.7% to $143.5 million for the six months ended June 30, 2013 compared to $180.9 million for the six months ended June 30, 2012. The ~~three months ended March 31, 2013 decrease is~~decreases were due primarily to the one-time impact of the termination of the Florida quota share reinsurance contract in the second quarter of 2012, as well as an increase in excess of loss business in 2013 which carries a lower commission than pro rata ~~business, and growth in crop insurance on a direct distribution basis, which has lower acquisition costs.~~business.

Other Underwriting Expenses. Other underwriting expenses were ~~$43.5~~$44.3 million and ~~$39.5~~$41.1 million for the three months ended ~~March 31,~~June 30, 2013 and 2012, respectively, and $87.8 million and $80.6 million for the six months ended June 30, 2013 and 2012, respectively. The ~~increase~~increases in other underwriting expense ~~was~~were mainly due to higher compensation expenses.

Corporate Expenses. Corporate expenses, which are general operating expenses that are not allocated to segments, were ~~$1.8~~$2.1 million and ~~$1.6~~$1.7 million for the three months ended ~~March 31,~~June 30, 2013 and 2012, respectively, and $3.8 million and $3.3 million for the six months ended June 30, 2013 and 2012, respectively.

Interest, Fees and Bond Issue Cost Amortization Expense. Interest, fees and other bond amortization expense was ~~$12.6~~$17.9 million and $12.7 million for the three months ended ~~March 31,~~June 30, 2013 and 2012, respectively, and $30.5 million and $25.4 million for the six months ended June 30, 2013 and 2012, respectively. The increases were primarily due to $7.3 million of amortization expense on remaining capitalized issuance costs, related to the redemption of the $329.9 million of trust preferred securities in May, 2013.

Income Tax Expense (Benefit). Income tax expense was ~~$144.7~~$38.2 million and ~~$78.5~~$52.6 million for the three months ended ~~March 31,~~June 30, 2013 and 2012, respectively, and $182.9 million and $131.0 million for the six months ended June 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. The ~~increases~~increase in tax expense ~~were~~for the three month period was mainly due to the increase in taxable income resulting from higher underwriting income, partially offset by lower net capital gains in 2013. The increase in tax expense for the six month period was mainly due to the increase in taxable income resulting from higher underwriting income and net capital gains in 2013. The ~~2012~~ income tax expense for the three and six months ended June 30, 2012 also ~~reflects~~reflect tax ~~benefit~~benefits of ~~$12.4~~$9.3 million and $21.7 million, respectively, realized due to corrections of understatement in the deferred tax asset account.

Net Income (Loss).

Our net income was ~~$285.7~~$85.3 million and ~~$214.7~~$125.7 million for the three months ended ~~March 31,~~June 30, 2013 and 2012, respectively, and $370.9 million and $340.4 million for the six months ended June 30, 2013 and 2012, respectively. The ~~increase~~variance was primarily driven by the financial component fluctuations explained above.

Ratios.

Our combined ratio decreased by ~~2.1~~5.0 points to ~~84.9%~~92.6% for the three months ended ~~March 31,~~June 30, 2013 compared to ~~87.0%~~97.6% for the three months ended ~~March 31,~~June 30, 2012 and decreased by 3.4 points to 88.9% for the six months ended June 30, 2013 compared to 92.3% for the six months ended June 30, 2012. The loss ratio component increased ~~2.3~~1.1 points for the three months ended ~~March 31,~~June 30, 2013, over the same period last year primarily due ~~mainly~~ to the ~~impact~~$15.0 million increase in current year catastrophe losses, which added 2.7 points to the loss ratio. The loss ratio increased 1.8 points for the six months ended June 30, 2013 over the same period last year primarily due to the variance of ~~changes~~prior year development on catastrophe losses in ~~our affiliated quota share agreements and the effect~~2013 compared to 2012 of ~~fluctuations in foreign currency.~~2.1 points. The commission and brokerage ratio ~~component~~components decreased ~~5.0~~5.9 points ~~over~~and 5.4 points for the ~~same period last year~~three and six months ended June 30, 2013, respectively, due to an increase in excess of loss

business which carries a lower commission than pro rata business and ~~growth~~the one-time impact of the termination of the Florida quota share reinsurance contract in ~~crop insurance on a direct distribution basis, which has lower acquisition costs.~~the second quarter of 2012. The other underwriting expense ratio component ~~increased slightly from~~remained relatively flat compared to the same ~~period~~periods last ~~year due to higher compensation costs.~~year.

Stockholder's Equity.

Stockholder's equity increased by ~~$275.6~~$286.7 million to ~~$3,754.2~~$3,765.3 million at ~~March 31,~~June 30, 2013 from $3,478.6 million at December 31, 2012, principally as a result of ~~$285.7~~$370.9 million of net income, ~~$3.2~~$6.1 million of share-based compensation transactions and ~~$1.3~~$2.7 million of net benefit plan obligation adjustments, partially offset by ~~$7.6~~$85.7 million of net unrealized depreciation on investments and $7.2 million of net foreign currency translation ~~adjustments and $7.0 million of net unrealized depreciation on investments.~~adjustments.

Consolidated Investment Results

Net Investment Income.

Net investment income ~~decreased 5.4%~~increased 10.1% to ~~$76.9~~$81.7 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$81.2~~$74.2 million for the three months ended ~~March 31,~~June 30, 2012 and increased 2.0% to $158.6 million for the six months ended June 30, 2013 compared to $155.4 million for the six months ended June 30, 2012. The ~~decrease was~~increases were primarily due to ~~a decline~~increases in ~~income from our fixed maturities, reflective of declining reinvestment rates, and equities, due to the partial liquidation of some mutual funds.~~limited partnerships.

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

	Three Months Ended						Three Months Ended						Six Months Ended
	March 31,						June 30,						June 30,
(Dollars in millions)	2013			2012			2013			2012			2013			2012
Fixed maturities	$	54.0		$	54.8		$	53.4		$	54.0		$	107.3		$	108.8
Equity securities		7.7			10.3			11.1			10.1			18.8			20.4
Short-term investments and cash		0.3			0.1			0.1			0.3			0.4			0.4
Other invested assets
Limited partnerships		11.3			11.6			14.2			9.2			25.5			20.8
Dividend from Parent		4.7			4.7
Dividends from Parent's shares								4.7			4.6			9.3			9.3
Other		2.3			1.5			1.9			(0.5	)		4.3			1.0
Gross investment income before adjustments		80.2			83.1			85.4			77.7			165.6			160.8
Funds held interest income (expense)		2.4			1.9			1.0			0.9			3.4			2.9
Future policy benefit reserve income (expense)		-			-
Gross investment income		82.6			85.0			86.4			78.7			169.1			163.7
Investment expenses		(5.8	)		(3.8	)		(4.7	)		(4.5	)		(10.5	)		(8.3	)
Net investment income	$	76.9		$	81.2		$	81.7		$	74.2		$	158.6		$	155.4

(Some amounts may not reconcile due to rounding)

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

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

	Three Months Ended		Three Months Ended		Six Months Ended
	March 31,		June 30,		June 30,
	2013	2012	2013	2012	2013	2012
Annualized pre-tax yield on average cash and invested assets	3.7%	4.0%	4.0%	3.6%	3.8%	3.8%
Annualized after-tax yield on average cash and invested assets	2.6%	2.9%	2.8%	2.7%	2.8%	2.8%

3133

Net Realized Capital Gains (Losses).

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

	Three Months Ended March 31,									Three Months Ended June 30,									Six Months Ended June 30,
(Dollars in millions)	2013			2012			Variance			2013			2012			Variance			2013			2012			Variance
Gains (losses) from sales:
Fixed maturity securities, market value
Gains	$	3.7		$	3.6		$	0.1		$	4.6		$	3.6		$	1.0		$	8.3		$	7.2		$	1.1
Losses		(1.6	)		(2.1	)		0.5			(4.4	)		(1.2	)		(3.2	)		(6.0	)		(3.3	)		(2.7	)
Total		2.1			1.5			0.6			0.2			2.4			(2.2	)		2.3			3.9			(1.6	)

Fixed maturity securities, fair value
Gains		0.1			5.4			(5.3	)		0.3			0.1			0.2			0.4			5.5			(5.1	)
Losses		(0.2	)		(0.2	)		-			(0.1	)		(0.2	)		0.1			(0.3	)		(0.4	)		0.1
Total		(0.1	)		5.2			(5.3	)		0.2			(0.2	)		0.4			0.1			5.0			(4.9	)

Equity securities, fair value
Gains		8.9			26.8			(17.9	)		20.5			1.0			19.5			29.4			27.8			1.6
Losses		(0.8	)		(4.5	)		3.7			(4.6	)		(3.4	)		(1.2	)		(5.4	)		(7.9	)		2.5
Total		8.1			22.3			(14.2	)		15.9			(2.4	)		18.3			24.0			19.9			4.1

Total net realized gains (losses) from sales
Gains		12.7			35.8			(23.1	)		25.4			4.7			20.7			38.1			40.5			(2.4	)
Losses		(2.6	)		(6.8	)		4.2			(9.1	)		(4.8	)		(4.3	)		(11.7	)		(11.6	)		(0.1	)
Total		10.1			29.0			(18.9	)		16.3			(0.1	)		16.4			26.4			28.9			(2.5	)

Other than temporary impairments:		-			(5.7	)		5.7			-			(0.5	)		0.5			-			(6.1	)		6.1

Gains (losses) from fair value adjustments:
Fixed maturities, fair value		0.1			3.0			(2.9	)		(1.7	)		(1.7	)		-			(1.6	)		1.3			(2.9	)
Equity securities, fair value		106.1			67.8			38.3			16.4			(21.7	)		38.1			122.5			46.1			76.4
Other invested assets, fair value		193.5			81.9			111.6			(15.5	)		106.7			(122.2	)		178.0			188.6			(10.6	)
Total		299.7			152.8			146.9			(0.8	)		83.2			(84.0	)		298.9			236.0			62.9

Total net realized gains (losses)	$	309.8		$	176.1		$	133.7		$	15.5		$	82.6		$	(67.1	)	$	325.3		$	258.7		$	66.6

(Some amounts may not reconcile due to rounding)

Net realized capital gains were ~~$309.8~~$15.5 million and ~~$176.1~~$82.6 million for the three months ended ~~March 31,~~June 30, 2013 and 2012, respectively. For the three months ended ~~March 31,~~June 30, 2013, we recorded ~~$299.7~~$16.3 million of net realized capital gains from sales of fixed maturity and equity securities and $0.8 million of losses due to fair value re-measurements on fixed maturity, equity securities and other invested assets. The fixed maturity and equity sales for the three months ended June 30, 2013 related primarily to adjusting the portfolios for overall market changes and individual credit shifts. For the three months ended June 30, 2012, we recorded $83.2 million of gains due to fair value re-measurements on fixed maturity, equity securities and other invested assets, partially offset by $0.5 million of other-than-temporary impairments on fixed maturity securities and $0.1 million of net realized capital losses from sales of fixed maturity and equity securities.

Net realized capital gains were $325.3 million and $258.7 million for the six months ended June 30, 2013 and 2012, respectively. For the six months ended June 30, 2013, we recorded $298.9 million of gains due to fair value re-measurements on fixed maturity, equity securities and other invested assets and ~~$10.1~~$26.4 million of net realized capital gains from sales of fixed maturity and equity securities. The fixed maturity and equity sales for the ~~three~~six months ended ~~March 31,~~June 30, 2013 related primarily to adjusting the portfolios for overall market changes and individual credit shifts. For the ~~three~~six months ended ~~March 31,~~June 30, 2012, we recorded ~~$152.8~~$236.0 million of gains due to fair value re-measurements on fixed maturity, ~~and~~ equity securities and other invested assets and ~~$29.0~~$28.9 million of net realized capital gains from sales of fixed maturity and equity securities, partially offset by ~~$5.7~~$6.1 million of other-than-temporary impairments on fixed maturity securities.

3234

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 March 31,												Three Months Ended June 30,												Six Months Ended June 30,
(Dollars in millions)	2013			2012			Variance			% Change			2013			2012			Variance			% Change			2013			2012			Variance			% Change
Gross written premiums	$	434.8		$	369.5		$	65.3			17.7	%	$	418.4		$	135.5		$	282.9			208.8	%	$	853.2		$	505.0		$	348.2			69.0	%
Net written premiums		217.6			187.2			30.4			16.2	%		215.8			68.2			147.7			216.7	%		433.5			255.4			178.1			69.7	%

Premiums earned	$	196.9		$	183.9		$	13.1			7.1	%	$	199.3		$	164.1		$	35.1			21.4	%	$	396.2		$	348.0		$	48.2			13.8	%
Incurred losses and LAE		101.2			109.7			(8.6	)		-7.8	%		137.1			103.5			33.6			32.5	%		238.3			213.2			25.1			11.7	%
Commission and brokerage		38.1			45.2			(7.0	)		-15.6	%		38.5			54.7			(16.1	)		-29.5	%		76.7			99.8			(23.2	)		-23.2	%
Other underwriting expenses		10.5			10.8			(0.2	)		-2.0	%		10.0			10.0			-			-0.3	%		20.5			20.8			(0.2	)		-1.2	%
Underwriting gain (loss)	$	47.1		$	18.2		$	28.9			158.9	%	$	13.6		$	(4.0	)	$	17.6		NM			$	60.7		$	14.2		$	46.5		NM

										Point Chg												Point Chg												Point Chg
Loss ratio		51.4	%		59.7	%					(8.3	)		68.8	%		63.0	%					5.8			60.1	%		61.3	%					(1.2	)
Commission and brokerage ratio		19.4	%		24.6	%					(5.2	)		19.3	%		33.3	%					(14.0	)		19.4	%		28.7	%					(9.3	)
Other underwriting expense ratio		5.3	%		5.8	%					(0.5	)		5.1	%		6.1	%					(1.0	)		5.2	%		5.9	%					(0.7	)
Combined ratio		76.1	%		90.1	%					(14.0	)		93.2	%		102.4	%					(9.2	)		84.7	%		95.9	%					(11.2	)

(Some amounts may not reconcile due to rounding.)

Premiums. Gross written premiums increased by ~~17.7%~~208.8% to ~~$434.8~~$418.4 million for the three months ended ~~March 31,~~June 30, 2013 from ~~$369.5~~$135.5 million for the three months ended ~~March 31,~~June 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 15.6%. Net written premiums increased ~~16.2%~~216.7% to ~~$217.6~~$215.8 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$187.2~~$68.2 million for the three months ended ~~March 31,~~June 30, 2012, which is in line with the increase in gross written premiums. Premiums earned increased ~~7.1%~~21.4% to ~~$196.9~~$199.3 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$183.9~~$164.1 million for the three months ended ~~March 31,~~June 30, 2012. Premiums earned were not impacted by the Florida quota share reinsurance contract that affected written premiums. The change in premiums earned ~~relative~~was relatively comparable to the increase in net written premiums, excluding the Florida quota share reinsurance contract.

Gross written premiums increased by 69.0% to $853.2 million for the six months ended June 30, 2013 from $505.0 million for the six months ended June 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 16.7%. Net written premiums increased 69.7% to $433.5 million for the six months ended June 30, 2013 compared to $255.4 million for the six months ended June 30, 2012, which is in line with the increase in gross written premiums. Premiums earned increased 13.8% to $396.2 million for the six months ended June 30, 2013 compared to $348.0 million for the six months ended June 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.

3336

~~net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.~~

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

	Three Months Ended March 31,																					Three Months Ended June 30,
	Current			Ratio %/				Prior			Ratio %/				Total			Ratio %/				Current		Ratio %/				Prior			Ratio %/				Total		Ratio %/
(Dollars in millions)	Year			Pt Change				Years			Pt Change				Incurred			Pt Change				Year		Pt Change				Years			Pt Change				Incurred		Pt Change
2013
Attritional	$	88.3			44.9	%		$	(2.3	)		-1.2	%		$	86.1			43.7	%		$	103.9		52.1	%		$	5.7			2.9	%		$	109.6		55.0	%
Catastrophes		-			0.0	%			15.1			7.7	%			15.1			7.7	%			27.5		13.8	%			-			0.0	%			27.5		13.8	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%			-		0.0	%			-			0.0	%			-		0.0	%
Total segment	$	88.3			44.9	%		$	12.9			6.5	%		$	101.2			51.4	%		$	131.4		65.9	%		$	5.7			2.9	%		$	137.1		68.8	%

2012
Attritional	$	94.7			51.5	%		$	4.3			2.4	%		$	99.0			53.8	%		$	82.9		50.6	%		$	8.3			5.0	%		$	91.2		55.6	%
Catastrophes		15.0			8.2	%			(4.4	)		-2.4	%			10.6			5.8	%			15.0		9.1	%			(2.7	)		-1.7	%			12.3		7.4	%
A&E		-			0.0	%			0.1			0.1	%			0.1			0.1	%			-		0.0	%			-			0.0	%			-		0.0	%
Total segment	$	109.7			59.7	%		$	-			0.1	%		$	109.7			59.7	%		$	97.9		59.7	%		$	5.6			3.3	%		$	103.5		63.0	%

Variance 2013/2012
Attritional	$	(6.4	)		(6.6	)	pts	$	(6.6	)		(3.6	)	pts	$	(12.9	)		(10.1	)	pts	$	21.0		1.5		pts	$	(2.6	)		(2.1	)	pts	$	18.4		(0.6	)	pts
Catastrophes		(15.0	)		(8.2	)	pts		19.5			10.1		pts		4.5			1.9		pts		12.5		4.7		pts		2.7			1.7		pts		15.2		6.4		pts
A&E		-			-		pts		(0.1	)		(0.1	)	pts		(0.1	)		(0.1	)	pts		-		-		pts		-			-		pts		-		-		pts
Total segment	$	(21.4	)		(14.8	)	pts	$	12.9			6.4		pts	$	(8.6	)		(8.3	)	pts	$	33.5		6.2		pts	$	0.1			(0.4	)	pts	$	33.6		5.8		pts

(Some amounts may not reconcile due to rounding.)

	Six Months Ended June 30,
	Current			Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year			Pt Change				Years			Pt Change				Incurred			Pt Change
2013
Attritional	$	192.2			48.5	%		$	3.4			0.9	%		$	195.6			49.4	%
Catastrophes		27.5			6.9	%			15.2			3.8	%			42.7			10.7	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total segment	$	219.7			55.4	%		$	18.6			4.7	%		$	238.3			60.1	%

2012
Attritional	$	177.6			51.1	%		$	12.6			3.6	%		$	190.2			54.7	%
Catastrophes		30.0			8.6	%			(7.1	)		-2.0	%			22.9			6.6	%
A&E		-			0.0	%			0.1			0.0	%			0.1			0.0	%
Total segment	$	207.6			59.7	%		$	5.6			1.6	%		$	213.2			61.3	%

Variance 2013/2012
Attritional	$	14.6			(2.6	)	pts	$	(9.2	)		(2.7	)	pts	$	5.4			(5.3	)	pts
Catastrophes		(2.5	)		(1.7	)	pts		22.3			5.8		pts		19.8			4.1		pts
A&E		-			-		pts		(0.1	)		-		pts		(0.1	)		-		pts
Total segment	$	12.1			(4.3	)	pts	$	13.0			3.1		pts	$	25.1			(1.2	)	pts

(Some amounts may not reconcile due to rounding.)

Incurred losses ~~decreased 7.8%~~increased 32.5% to ~~$101.2~~$137.1 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$109.7~~$103.5 million for the three months ended ~~March 31,~~June 30, 2012. Current year catastrophe losses for the three months ended June 30, 2013 were $27.5 million due to U.S. Storms ($25.0 million) and the European floods ($2.5 million), compared to $15.0 million of current year catastrophe losses for the three months ended June 30, 2012, which related to U.S. tornadoes. Current year attritional losses increased by $21.0 million primarily due to ~~a $15.0~~the increase in premiums earned.

Incurred losses increased 11.7% to $238.3 million ~~(8.2 points) decrease in~~for the six months ended June 30, 2013 compared to $213.2 million for the six months ended June 30, 2012. Current year catastrophe losses for the six months ended June 30, 2013, were $27.5 million due to U.S. Storms ($25.0 million) and the European floods ($2.5 million), compared to $30.0 million of current year ~~catastrophes and a decrease~~catastrophe losses for the six months ended June 30, 2012, which related to U.S. tornadoes. Current year attritional losses increased by $14.6 million primarily due to the increase in premiums earned. Despite the increase in current year attritional losses, ~~of $6.4 million (6.6 points), partially offset by~~ the ~~$19.5 million (10.1 points) increase in prior year catastrophe losses. The~~ current year attritional ~~losses~~loss ratio decreased 2.6 points due ~~primarily~~ to athe continued shift in business to excess of loss contracts which generally have lower attritional losses than pro rata contracts. The $15.0 million of current year catastrophe losses for the three months ended March 31, 2012 related to U.S. storm losses ($15.0 million). The increase in prior year catastrophe losses mainly related to development on Superstorm Sandy.

Segment Expenses. Commission and brokerage ~~expenses~~ decreased ~~15.6%~~29.5% to ~~$38.1~~$38.5 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$45.2~~$54.7 million for the three months ended ~~March 31,~~June 30, 2012. ~~This variance was~~Commission and brokerage decreased 23.2% to $76.7 million for the six months ended June 30, 2013 compared to $99.8 million for the six months ended June 30, 2012. These variances were primarily due to the impact of the termination of the large Florida quota share reinsurance contract in second quarter 2012 as well as the shift in the mix of business ~~towards excess of loss~~to contracts ~~which generally carry~~with lower commission ~~expense than pro rata contracts.~~rates.

Segment other underwriting expenses remained flat at $10.0 million for the three months ended June 30, 2013 and 2012. Segment other underwriting expenses decreased slightly to ~~$10.5~~$20.5 million for the ~~three~~six months ended ~~March 31,~~June 30, 2013 ~~compared to $10.8~~from $20.8 million for the ~~same period in~~six months ended June 30, 2012.

International.

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

	Three Months Ended March 31,												Three Months Ended June 30,												Six Months Ended June 30,
(Dollars in millions)	2013			2012			Variance			% Change			2013			2012			Variance			% Change			2013			2012			Variance			% Change
Gross written premiums	$	300.4		$	280.5		$	19.9			7.1	%	$	354.4		$	349.7		$	4.7			1.3	%	$	654.8		$	630.2		$	24.6			3.9	%
Net written premiums		133.8			136.3			(2.5	)		-1.9	%		162.6			160.2			2.4			1.5	%		296.3			296.5			(0.2	)		-0.1	%

Premiums earned	$	141.9		$	147.8		$	(5.9	)		-4.0	%	$	151.1		$	157.0		$	(5.9	)		-3.8	%	$	293.0		$	304.8		$	(11.8	)		-3.9	%
Incurred losses and LAE		82.1			64.6			17.4			27.0	%		89.9			97.9			(8.0	)		-8.2	%		172.0			162.5			9.5			5.8	%
Commission and brokerage		28.1			31.8			(3.7	)		-11.5	%		31.2			37.0			(5.8	)		-15.7	%		59.3			68.7			(9.5	)		-13.8	%
Other underwriting expenses		7.9			6.7			1.2			17.7	%		7.7			6.5			1.1			17.1	%		15.6			13.3			2.3			17.4	%
Underwriting gain (loss)	$	23.8		$	44.7		$	(20.9	)		-46.8	%	$	22.4		$	15.6		$	6.8			43.7	%	$	46.2		$	60.3		$	(14.1	)		-23.3	%

										Point Chg												Point Chg												Point Chg
Loss ratio		57.8	%		43.7	%					14.1			59.5	%		62.3	%					(2.8	)		58.7	%		53.3	%					5.4
Commission and brokerage ratio		19.8	%		21.5	%					(1.7	)		20.6	%		23.6	%					(3.0	)		20.2	%		22.6	%					(2.4	)
Other underwriting expense ratio		5.6	%		4.6	%					1.0			5.1	%		4.2	%					0.9			5.3	%		4.3	%					1.0
Combined ratio		83.2	%		69.8	%					13.4			85.2	%		90.1	%					(4.9	)		84.2	%		80.2	%					4.0

(Some amounts may not reconcile due to rounding.)

Premiums. Gross written premiums increased by ~~7.1%~~1.3% to ~~$300.4~~$354.4 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$280.5~~$349.7 million for the three months ended ~~March 31,~~June 30, 2012, primarily due to ~~an increase~~growth in ~~new business and higher premium rates on renewals, particularly for contracts with catastrophe exposed risks.~~Latin America business. Net written premiums ~~decreased~~increased by ~~1.9%~~1.5% to ~~$133.8~~$162.6 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$136.3~~$160.2 million for the three months ended March 31, 2012, primarily due to the impact of changes in our affiliated quota share agreements. Premiums earned decreased by 4.0% to $141.9 million for the three months ended March 31, 2013 compared to $147.8 million for the three months ended March 31, 2012. The change in premiums earned is comparable to the change in net written premiums.

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

Three Months Ended March 31,
Current Ratio %/ Prior Ratio %/ Total Ratio %/
(Dollars in millions) Year Pt Change Years Pt Change Incurred Pt Change
2013
Attritional $ 87.1 61.4 % $ (4.2 ) -3.0 % $ 82.9 58.4 %
Catastrophes - 0.0 % (0.8 ) -0.6 % (0.8 ) -0.6 %
Total segment $ 87.1 61.4 % $ (5.0 ) -3.6 % $ 82.1 57.8 %

2012
Attritional $ 65.1 44.0 % $ (3.0 ) -2.0 % $ 62.1 42.0 %
Catastrophes - 0.0 % 2.5 1.7 % 2.5 1.7 %
Total segment $ 65.1 44.0 % $ (0.5 ) -0.3 % $ 64.6 43.7 %

Variance 2013/2012
Attritional $ 22.0 17.4 pts $ (1.2 ) (1.0 ) pts $ 20.8 16.4 pts
Catastrophes - - pts (3.3 ) (2.3 ) pts (3.3 ) (2.3 ) pts
Total segment $ 22.0 17.4 pts $ (4.5 ) (3.3 ) pts $ 17.4 14.1 pts

(Some amounts may not reconcile due to rounding.)

Incurred losses and LAE increased 27.0% to $82.1 million for the three months ended March 31, 2013 compared to $64.6 million for the three months ended March 31, 2012, representing 14.1 loss ratio points. Current years’ attritional losses increased by $22.0 million due primarily to the impact of changes in our affiliated quota share agreements and the effect of fluctuations in foreign currency.

~~Segment Expenses.~~ Commission and brokerage expenses decreased 11.5% to $28.1 million for the three months ended March 31, 2013 compared to $31.8 million for the three months ended March 31, 2012. This decrease is mainly due to the shift in the mix of business towards property catastrophe and excess of loss business which have lower commission rates. Segment other underwriting expenses increased to $7.9 million for the three months ended March 31, 2013 compared to $6.7 million for the three months ended March 31, 2012. The increases relate 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 March 31,
(Dollars in millions) 2013 2012 Variance % Change
Gross written premiums $ 248.6 $ 207.2 $ 41.3 19.9 %
Net written premiums 124.8 103.8 20.9 20.2 %

Premiums earned $ 109.2 $ 102.1 $ 7.1 7.0 %
Incurred losses and LAE 85.4 76.0 9.4 12.3 %
Commission and brokerage 1.9 10.6 (8.7 ) -82.1 %
Other underwriting expenses 25.1 22.0 3.0 13.8 %
Underwriting gain (loss) $ (3.1 ) $ (6.5 ) $ 3.4 -51.9 %

Point Chg
Loss ratio 78.2 % 74.5 % 3.7
Commission and brokerage ratio 1.7 % 10.3 % (8.6 )
Other underwriting expense ratio 23.0 % 21.6 % 1.4
Combined ratio 102.9 % 106.4 % (3.5 )

(Some amounts may not reconcile due to rounding.)

~~Premiums.~~ Gross written premiums increased by 19.9% to $248.6 million for the three months ended March 31, 2013 compared to $207.2 million for the three months ended March 31, 2012. This increase was primarily driven by California workers compensation, crop and non-standard auto business. Net written premiums increased 20.2% to $124.8 million for the three months ended March 31, 2013 compared to $103.8 million for the three months ended March 31,June 30, 2012, which is consistent with the change in gross written premiums. Premiums earned ~~increased 7.0%~~decreased by 3.8% to ~~$109.2~~$151.1 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$102.1~~$157.0 million for the three months ended ~~March 31,~~June 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 3.9% to $654.8 million for the six months ended June 30, 2013 compared to $630.2 million for the six months ended June 30, 2012, primarily due to growth in Latin America business. Net written premiums decreased by 0.1% to $296.3 million for the six months ended June 30, 2013 compared to $296.5 million for the six months ended June 30, 2012, primarily due to the impact of changes in our affiliated quota share agreements. Premiums earned decreased by 3.9% to $293.0 million for the six months ended June 30, 2013 compared to $304.8 million for the six months ended June 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.

3638

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

	Three Months Ended June 30,
	Current			Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year			Pt Change				Years			Pt Change				Incurred			Pt Change
2013
Attritional	$	83.2			55.1	%		$	2.4			1.6	%		$	85.7			56.7	%
Catastrophes		2.5			1.7	%			1.7			1.1	%			4.2			2.8	%
Total segment	$	85.7			56.8	%		$	4.1			2.7	%		$	89.9			59.5	%

2012
Attritional	$	93.8			59.7	%		$	3.1			1.9	%		$	96.8			61.6	%
Catastrophes		-			0.0	%			1.1			0.7	%			1.1			0.7	%
Total segment	$	93.8			59.7	%		$	4.2			2.6	%		$	97.9			62.3	%

Variance 2013/2012
Attritional	$	(10.6	)		(4.6	)	pts	$	(0.7	)		(0.3	)	pts	$	(11.1	)		(4.9	)	pts
Catastrophes		2.5			1.7		pts		0.6			0.4		pts		3.1			2.1		pts
Total segment	$	(8.1	)		(2.9	)	pts	$	(0.1	)		0.1		pts	$	(8.0	)		(2.8	)	pts

	Six Months Ended June 30,
	Current		Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year		Pt Change				Years			Pt Change				Incurred			Pt Change
2013
Attritional	$	170.4		58.1	%		$	(1.8	)		-0.6	%		$	168.6			57.5	%
Catastrophes		2.5		0.9	%			0.9			0.3	%			3.4			1.2	%
Total segment	$	172.9		59.0	%		$	(0.9	)		-0.3	%		$	172.0			58.7	%

2012
Attritional	$	158.9		52.1	%		$	-			0.0	%		$	158.9			52.1	%
Catastrophes		-		0.0	%			3.6			1.2	%			3.6			1.2	%
Total segment	$	158.9		52.1	%		$	3.6			1.2	%		$	162.5			53.3	%

Variance 2013/2012
Attritional	$	11.5		6.0		pts	$	(1.8	)		(0.6	)	pts	$	9.7			5.4		pts
Catastrophes		2.5		0.9		pts		(2.7	)		(0.9	)	pts		(0.2	)		-		pts
Total segment	$	14.0		6.9		pts	$	(4.5	)		(1.5	)	pts	$	9.5			5.4		pts

(Some amounts may not reconcile due to rounding.)

Incurred losses and LAE decreased 8.2% to $89.9 million for the three months ended June 30, 2013 compared to $97.9 million for the three months ended June 30, 2012, representing 2.8 loss ratio points. Current year attritional losses decreased $10.6 million due primarily to the decrease in premiums earned. Current year catastrophe losses were $2.5 million for the three months ended June 30, 2013, due to the Canadian floods. There were no current catastrophe losses for the three months ended June 30, 2012.

Incurred losses and LAE increased 5.8% to $172.0 million for the six months ended June 30, 2013 compared to $162.5 million for the six months ended June 30, 2012, representing 5.4 loss ratio points. Current year attritional losses increased $11.5 million, or 6.0 points, due primarily to the impact of changes in our affiliated quota share agreements and the effect of fluctuations in foreign currency. Current year catastrophe losses were $2.5 million for the six months ended June 30, 2013, due to the Canadian floods. There were no current catastrophe losses for the six months ended June 30, 2012.

Segment Expenses. Commission and brokerage decreased 15.7% to $31.2 million for the three months ended June 30, 2013 compared to $37.0 million for the three months ended June 30, 2012. Commission and brokerage decreased 13.8% to $59.3 million for the six months ended June 30, 2013 compared to $68.7 million for the six months ended June 30, 2012. These decreases were mainly due to the shift in the mix of business towards property catastrophe and excess of loss business which have lower commission rates and the decrease in premiums earned.

Segment other underwriting expenses increased to $7.7 million for the three months ended June 30, 2013 compared to $6.5 million for the three months ended June 30, 2012. Segment other underwriting expenses increased to $15.6 million for the six months ended June 30, 2013 compared to $13.3 million for the six months ended June 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 June 30,											Six Months Ended June 30,
(Dollars in millions)	2013			2012			Variance		% Change			2013			2012			Variance			% Change
Gross written premiums	$	307.6		$	247.7		$	59.9		24.2	%	$	556.1		$	454.9		$	101.2			22.2	%
Net written premiums		153.2			111.1			42.1		37.9	%		278.0			214.9			63.1			29.4	%

Premiums earned	$	139.6		$	117.3		$	22.3		19.0	%	$	248.8		$	219.4		$	29.5			13.4	%
Incurred losses and LAE		106.9			92.2			14.7		16.0	%		192.3			168.2			24.1			14.3	%
Commission and brokerage		5.7			1.7			3.9		226.6	%		7.6			12.3			(4.7	)		-38.5	%
Other underwriting expenses		26.6			24.5			2.1		8.5	%		51.7			46.6			5.1			11.0	%
Underwriting gain (loss)	$	0.4		$	(1.2	)	$	1.6		-137.6	%	$	(2.7	)	$	(7.7	)	$	5.0			-64.8	%

									Point Chg												Point Chg
Loss ratio		76.6	%		78.6	%				(2.0	)		77.3	%		76.7	%					0.6
Commission and brokerage ratio		4.1	%		1.5	%				2.6			3.0	%		5.6	%					(2.6	)
Other underwriting expense ratio		19.0	%		20.9	%				(1.9	)		20.8	%		21.2	%					(0.4	)
Combined ratio		99.7	%		101.0	%				(1.3	)		101.1	%		103.5	%					(2.4	)

(Some amounts may not reconcile due to rounding.)

Premiums. Gross written premiums increased by 24.2% to $307.6 million for the three months ended June 30, 2013 compared to $247.7 million for the three months ended June 30, 2012. This increase was primarily driven by California workers compensation, crop and non-standard auto business. Net written premiums increased 37.9% to $153.2 million for the three months ended June 30, 2013 compared to $111.1 million for the three months ended June 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 19.0% to $139.6 million for the three months ended June 30, 2013 compared to $117.3 million for the three months ended June 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 22.2% to $556.1 million for the six months ended June 30, 2013 compared to $454.9 million for the six months ended June 30, 2012. This increase was primarily driven by California workers compensation, crop and non-standard auto business. Net written premiums increased 29.4% to $278.0 million for the six months ended June 30, 2013 compared to $214.9 million for the six months ended June 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 13.4% to $248.8 million for the six months ended June 30, 2013 compared to $219.4 million for the six months ended June 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 March 31,																		Three Months Ended June 30,
	Current		Ratio %/				Prior		Ratio %/				Total		Ratio %/				Current		Ratio %/				Prior		Ratio %/				Total		Ratio %/
(Dollars in millions)	Year		Pt Change				Years		Pt Change				Incurred		Pt Change				Year		Pt Change				Years		Pt Change				Incurred		Pt Change
2013
Attritional	$	80.5		73.7	%		$	4.9		4.5	%		$	85.4		78.2	%		$	103.3		74.1	%		$	3.5		2.5	%		$	106.8		76.6	%
Catastrophes		-		0.0	%			-		0.0	%			-		0.0	%			-		0.0	%			0.1		0.0	%			0.1		0.0	%
Total segment	$	80.5		73.7	%		$	4.9		4.5	%		$	85.4		78.2	%		$	103.3		74.1	%		$	3.6		2.5	%		$	106.9		76.6	%

2012
Attritional	$	75.5		74.0	%		$	0.5		0.5	%		$	76.0		74.5	%		$	89.4		76.2	%		$	2.8		2.4	%		$	92.2		78.6	%
Catastrophes		-		0.0	%			-		0.0	%			-		0.0	%			-		0.0	%			-		0.0	%			-		0.0	%
Total segment	$	75.5		74.0	%		$	0.5		0.5	%		$	76.0		74.5	%		$	89.4		76.2	%		$	2.8		2.4	%		$	92.2		78.6	%

Variance 2013/2012
Attritional	$	5.0		(0.3	)	pts	$	4.4		4.0		pts	$	9.4		3.7		pts	$	13.9		(2.1	)	pts	$	0.7		0.1		pts	$	14.6		(2.0	)	pts
Catastrophes		-		-		pts		-		-		pts		-		-		pts		-		-		pts		0.1		-		pts		0.1		-		pts
Total segment	$	5.0		(0.3	)	pts	$	4.4		4.0		pts	$	9.4		3.7		pts	$	13.9		(2.1	)	pts	$	0.8		0.1		pts	$	14.7		(2.0	)	pts

(Some amounts may not reconcile due to rounding.)

	Six Months Ended June 30,
	Current		Ratio %/				Prior		Ratio %/				Total		Ratio %/
(Dollars in millions)	Year		Pt Change				Years		Pt Change				Incurred		Pt Change
2013
Attritional	$	183.8		73.9	%		$	8.4		3.4	%		$	192.2		77.3	%
Catastrophes		-		0.0	%			-		0.0	%			-		0.0	%
Total segment	$	183.8		73.9	%		$	8.4		3.4	%		$	192.3		77.3	%

2012
Attritional	$	164.9		75.2	%		$	3.3		1.5	%		$	168.2		76.7	%
Catastrophes		-		0.0	%			-		0.0	%			-		0.0	%
Total segment	$	164.9		75.2	%		$	3.3		1.5	%		$	168.2		76.7	%

Variance 2013/2012
Attritional	$	18.9		(1.3	)	pts	$	5.1		1.9		pts	$	24.0		0.6		pts
Catastrophes		-		-		pts		-		-		pts		-		-		pts
Total segment	$	18.9		(1.3	)	pts	$	5.1		1.9		pts	$	24.1		0.6		pts

(Some amounts may not reconcile due to rounding.)

Incurred losses and LAE increased by ~~12.3%~~16.0% to ~~$85.4~~$106.9 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$76.0~~$92.2 million for the three months ended ~~March 31,~~June 30, 2012. ~~This~~There were no current year catastrophe losses for the three months ended June 30, 2013 and 2012. The variance ~~was mainly due to an~~resulted from a $13.9 million increase ~~of $9.4 million~~ in ~~attritional losses resulting primarily from higher premium and the impact of changes in our affiliated quota share agreements. Despite higher~~ current year attritional losses due to higher premiums earned, while the current year attritional loss ratio declined 2.1 points.

Incurred losses and LAE increased by ~~0.3 points~~14.3% to $192.3 million for the six months ended June 30, 2013 compared to $168.2 million for the six months ended June 30, 2012. There were no current year catastrophe losses for the six months ended June 30, 2013 and 2012. The variance resulted from an $18.9 million increase in current year attritional losses due to ~~improvement in~~higher premiums earned, while the current year attritional loss ratio was down 1.3 points. The prior year loss development variance of $5.1 million, or 1.9 points, was primarily due to losses on ~~workers compensation~~the crop business ~~and the benefit of compounding rate increases.~~from 2012’s severe weather conditions.

Segment Expenses. Commission and brokerage ~~expenses decreased 82.1%~~increased to ~~$1.9~~$5.7 million for the three months ended ~~March 31,~~June 30, 2013 compared to ~~$10.6~~$1.7 million for the three months ended ~~March 31,~~June 30, 2012. The increase was driven by growth in premium earned. Commission and brokerage decreased 38.5% to $7.6 million for the six months ended June 30, 2013 compared to $12.3 million for the six months ended June 30, 2012 ~~driven by~~due to growth in direct distribution business, which has lower acquisition costs and changes in our affiliated quota share agreements.

Segment other underwriting expenses ~~for the three months ended March 31, 2013~~ increased to ~~$25.1 million from $22.0~~$26.6 million for the three months ended ~~March 31, 2012~~June 30, 2013 compared to $24.5 million for the same period in 2012. Segment other underwriting expenses increased to $51.7 million for the six months ended June 30, 2013 compared to $46.6 million for the same period in 2012. These increases were primarily due primarily 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 ~~$9.4~~$8.9 billion investment portfolio, at ~~March 31,~~June 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 ~~$818.3~~$802.7 million of mortgage-backed securities in the ~~$5,647.6~~$5,413.7 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 ~~$381.8~~$368.7 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															Impact of Interest Rate Shift in Basis Points
	At March 31, 2013															At June 30, 2013
(Dollars in millions)		-200			-100			0			100			200			-200			-100			0			100			200
Total Market/Fair Value	$	6,314.8		$	6,175.2		$	6,029.4		$	5,871.1		$	5,703.9		$	6,078.1		$	5,935.8		$	5,782.4		$	5,616.4		$	5,446.9
Market/Fair Value Change from Base (%)		4.7	%		2.4	%		0.0	%		-2.6	%		-5.4	%		5.1	%		2.7	%		0.0	%		-2.9	%		-5.8	%
Change in Unrealized Appreciation
After-tax from Base ($)	$	185.5		$	94.8		$	-		$	(102.9	)	$	(211.6	)	$	192.2		$	99.7		$	-		$	(107.9	)	$	(218.0	)

We had ~~$7,945.0~~$7,868.2 million and $8,143.1 million of gross reserves for losses and LAE as of ~~March 31,~~June 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												Impact of Percentage Change in Equity Fair/Market Values
	At March 31, 2013												At June 30, 2013
(Dollars in millions)		-20%			-10%			0%		10%		20%		-20%			-10%			0%		10%		20%
Fair/Market Value of the Equity Portfolio	$	1,064.6		$	1,197.6		$	1,330.7	$	1,463.8	$	1,596.9	$	980.2		$	1,102.7		$	1,225.2	$	1,347.7	$	1,470.2
After-tax Change in Fair/Market Value		(173.0	)		(86.5	)		-		86.5		173.0		(159.3	)		(79.6	)		-		79.6		159.3

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 ~~March 31,~~June 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.

~~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.

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

None.

ITEM 3.

~~ITEM 3.~~ DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.

~~ITEM 4.~~ MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5.

~~ITEM 5.~~ OTHER INFORMATION

None.

ITEM 6.

~~ITEM 6.~~ EXHIBITS~~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

4145

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: ~~May 15,~~August 14, 2013