10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended September 30, 2003

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number: 1-10777

Ambac Financial Group, Inc.

(Exact name of Registrant as specified in its charter)

Delaware	13-3621676
(State of incorporation)	(I.R.S. employer identification no.)
One State Street Plaza New York, New York	10004
(Address of principal executive offices)	(Zip code)

(212) 668-0340

(Registrant’s telephone number, including area code)

Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes  x  No  ¨

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).  Yes  x  No  ¨

As of October 31, 2003, 106,855,206 shares of Common Stock, par value $0.01 per share, (net of 0 treasury shares) of the Registrant were outstanding.

Ambac Financial Group, Inc. and Subsidiaries

INDEX

		PAGE
PART I   FINANCIAL INFORMATION
Item 1.	Financial Statements of Ambac Financial Group, Inc. and Subsidiaries
	Consolidated Balance Sheets – September 30, 2003 and December 31, 2002	3
	Consolidated Statements of Operations – three and nine months ended September 30, 2003 and 2002	4
	Consolidated Statements of Stockholders’ Equity – nine months ended September 30, 2003 and 2002	5
	Consolidated Statements of Cash Flows – nine months ended September 30, 2003 and 2002	6
	Notes to Consolidated Financial Statements (Unaudited)	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	14
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	34
Item 4.	Controls and Procedures	35
PART II  OTHER INFORMATION
Item 6.	Exhibits and Reports on Form 8-K	36
SIGNATURES		37
INDEX TO EXHIBITS		38

PART 1 - FINANCIAL INFORMATION

Item 1 - Financial Statements of Ambac Financial Group, Inc. and Subsidiaries

Ambac Financial Group, Inc. and Subsidiaries

Consolidated Balance Sheets

September 30, 2003 and December 31, 2002

(Dollars in Thousands)

	September 30, 2003		December 31, 2002
	(unaudited)
Assets
Investments:
Fixed income securities, at fair value (amortized cost of $12,349,310 in 2003 and $11,132,149 in 2002)	$	12,827,430	$	11,597,623
Fixed income securities pledged as collateral, at fair value (amortized cost of $593,095 in 2003 and $537,711 in 2002)		594,499		543,572
Short-term investments, at cost (approximates fair value)		164,852		395,761
Other, at fair value (cost of $4,523 in 2003 and $3,518 in 2002)		3,967		2,354
Total investments		13,590,748		12,539,310
Cash		37,001		25,816
Securities purchased under agreements to resell		105,705		260,818
Receivable for investment agreements		—		169
Receivable for securities sold		96,925		6,936
Investment income due and accrued		140,456		142,406
Reinsurance recoverable on paid and unpaid losses		3,575		4,842
Prepaid reinsurance		310,418		296,126
Deferred acquisition costs		179,841		174,055
Loans		837,226		843,809
Derivative product assets		998,562		1,010,081
Other assets		43,978		51,170
Total assets	$	16,344,435	$	15,355,538
Liabilities and Stockholders’ Equity
Liabilities:
Unearned premiums	$	2,470,122	$	2,128,847
Losses and loss adjustment expense reserve		187,452		172,137
Ceded reinsurance balances payable		8,989		16,930
Obligations under investment and payment agreements		6,369,755		6,434,497
Obligations under investment repurchase agreements		606,110		848,358
Securities sold under agreement to repurchase		144,600		132,235
Deferred income taxes		189,079		185,641
Current income taxes		40,663		44,807
Debentures		791,759		616,715
Accrued interest payable		64,547		81,252
Derivative product liabilities		839,304		836,146
Other liabilities		163,184		154,640
Payable for securities purchased		379,584		78,154
Total liabilities		12,255,148		11,730,359
Stockholders’ equity:
Preferred stock		—		—
Common stock		1,069		1,062
Additional paid-in capital		581,083		550,289
Accumulated other comprehensive income		271,493		265,427
Retained earnings		3,235,642		2,820,281
Common stock held in treasury at cost		—		(11,880	)
Total stockholders’ equity		4,089,287		3,625,179
Total liabilities and stockholders’ equity	$	16,344,435	$	15,355,538

See accompanying Notes to Consolidated Financial Statements

3

Ambac Financial Group, Inc. and Subsidiaries

Consolidated Statements of Operations

(Unaudited)

For the Periods Ended September 30, 2003 and 2002

(Dollars in Thousands Except Share Data)

	Three Months Ended September 30,						Nine Months Ended September 30,
	2003			2002			2003			2002
Revenues:
Financial Guarantee:
Gross premiums written	$	280,330		$	205,110		$	863,554		$	550,154
Ceded premiums written		(17,451	)		(26,854	)		(90,932	)		(71,108	)
Net premiums written	$	262,879		$	178,256		$	772,622		$	479,046
Net premiums earned	$	159,626		$	122,396		$	446,370		$	339,680
Other credit enhancement fees		11,936			7,307			34,594			20,171
Net premiums earned and other credit enhancement fees		171,562			129,703			480,964			359,851
Net investment income		80,890			75,895			237,377			222,035
Net realized investment gains		7,037			5,408			33,757			8,380
Net mark-to-market losses on credit derivative contracts		(4,053	)		(6,908	)		(6,227	)		(18,961	)
Other income		949			472			3,705			2,586
Financial Services:
Interest from investment and payment agreements		47,227			65,376			161,699			192,985
Other revenue		19,995			6,348			22,333			21,795
Net realized investment (losses) gains		(1,161	)		1,399			3,788			1,983
Net mark-to-market gains on derivative hedge contracts		11			3			739			185
Corporate:
Net investment income		1,977			974			5,016			2,659
Net realized investment losses		—			(127	)		—			(571	)
Total revenues		324,434			278,543			943,151			792,927
Expenses:
Financial Guarantee:
Losses and loss adjustment expenses		15,900			6,100			36,600			17,700
Underwriting and operating expenses		23,795			18,467			66,974			55,631
Financial Services:
Interest from investment and payment agreements		45,890			58,142			149,482			173,641
Other expenses		6,780			5,380			19,172			16,215
Interest		13,750			10,774			40,741			32,256
Corporate		1,938			1,884			12,438			5,365
Total expenses		108,053			100,747			325,407			300,808
Income before income taxes		216,381			177,796			617,744			492,119
Provision for income taxes		56,712			46,105			157,581			123,715
Net income	$	159,669		$	131,691		$	460,163		$	368,404
Net income per share:
Basic	$	1.50		$	1.24		$	4.32		$	3.48
Diluted	$	1.45		$	1.21		$	4.21		$	3.38
Weighted average number of common shares outstanding:
Basic		106,779,009			105,865,884			106,418,669			105,940,661
Diluted		109,944,141			108,959,876			109,280,533			109,148,469

See accompanying Notes to Consolidated Financial Statements

4

Ambac Financial Group, Inc. and Subsidiaries

Consolidated Statements of Stockholders’ Equity

(Unaudited)

For The Nine Months Ended September 30, 2003 and 2002

(Dollars in Thousands)

	2003						2002
Retained Earnings:
Balance at January 1	$	2,820,281					$	2,403,473
Net income		460,163		$	460,163			368,404		$	368,404
Dividends declared - common stock		(32,979	)					(29,654	)
Exercise of stock options		(11,823	)					30,286
Balance at September 30	$	3,235,642					$	2,772,509
Accumulated Other Comprehensive Income:
Balance at January 1	$	265,427					$	62,476
Unrealized gains on securities, $9,093 and $421,900, pre-tax in 2003 and 2002, respectively(1)					5,863						268,014
Loss on derivative hedges					(515	)					(12,330	)
Foreign currency translation gain					718						1,633
Other comprehensive income		6,066			6,066			257,317			257,317
Comprehensive income				$	466,229					$	625,721
Balance at September 30	$	271,493					$	319,793
Preferred Stock:
Balance at January 1 and September 30	$	—					$	—
Common Stock:
Balance at January 1	$	1,062					$	1,060
Issuance of stock		7						2
Balance at September 30	$	1,069					$	1,062
Additional Paid-in Capital:
Balance at January 1	$	550,289					$	538,135
Employee benefit plans		18,168						13,371
Issuance of stock		16,161						4,286
Capital issuance costs		(3,535	)					(6,969	)
Balance at September 30	$	581,083					$	548,823
Common Stock Held in Treasury at Cost:
Balance at January 1	$	(11,880	)				$	(21,456	)
Cost of shares acquired		(25,183	)					(38,654	)
Shares issued under equity plans		37,063						38,047
Balance at September 30	$	0					$	(22,063	)
Total Stockholders’ Equity at September 30	$	4,089,287					$	3,620,124
(1) Disclosure of reclassification amount:
Unrealized holding gains arising during period	$	34,024					$	273,288
Less: reclassification adjustment for net gains included in net income		28,161						5,274
Net unrealized gains on securities	$	5,863					$	268,014

See accompanying Notes to Consolidated Financial Statements.

5

Ambac Financial Group, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)

For The Nine Months Ended September 30, 2003 and 2002

(Dollars in Thousands)

	2003			2002
Cash flows from operating activities:
Net income	$	460,163		$	368,404
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		2,366			2,608
Amortization of bond premium and discount		15,013			3,891
Current income taxes		(4,144	)		(61,470	)
Deferred income taxes		547			2,186
Deferred acquisition costs		(5,786	)		(9,241	)
Unearned premiums, net		326,983			140,241
Losses and loss adjustment expenses		16,582			14,757
Ceded reinsurance balances payable		(7,941	)		1,102
Investment income due and accrued		1,950			16,502
Accrued interest payable		(16,705	)		(13,947	)
Net realized investment gains		(37,545	)		(9,792	)
Net unrealized losses on credit derivative contracts and derivative hedge contracts		4,266			14,819
Other, net		39,907			11,936
Net cash provided by operating activities		795,656			481,996
Cash flows from investing activities:
Proceeds from sales of bonds		2,638,940			1,525,160
Proceeds from matured bonds		2,191,984			1,586,991
Purchases of bonds		(5,862,012	)		(4,599,837	)
Change in short-term investments		230,909			277,633
Securities purchased under agreements to resell		155,113			(13,304	)
Loans		6,583			52,795
Other, net		(6,708	)		(29,110	)
Net cash used in investing activities		(645,191	)		(1,199,672	)
Cash flows from financing activities:
Dividends paid		(32,979	)		(29,654	)
Securities sold under agreements to repurchase		12,380			(14,366	)
Proceeds from issuance of investment and payment agreements		1,369,298			2,085,524
Payments for investment and payment agreement draws		(1,675,679	)		(1,364,778	)
Proceeds from issuance of debentures		363,188			—
Payment for buyback of debentures		(200,000	)		—
Capital issuance costs		(3,535	)		(6,969	)
Issuance of common stock		16,167			4,288
Proceeds from sale of treasury stock		37,063			38,047
Purchases of treasury stock		(25,183	)		(38,654	)
Net cash (used in) provided by financing activities		(139,280	)		673,438
Net cash flow		11,185			(44,238	)
Cash and cash pledged as collateral at January 1		25,816			76,580
Cash and cash pledged as collateral at September 30	$	37,001		$	32,342
Supplemental disclosures of cash flow information:
Cash paid during the period for:
Income taxes	$	127,756		$	122,500
Interest expense on debt	$	42,565		$	38,407
Interest expense on investment agreements	$	138,561		$	164,261

See accompanying Notes to Consolidated Financial Statements

6

Ambac Financial Group, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (Unaudited)

(1) Basis of Presentation

Ambac Financial Group, Inc., headquartered in New York City, is a holding company whose subsidiaries provide financial guarantee products and other financial services to clients in both the public and private sectors around the world. Ambac provides financial guarantees for public finance and structured finance obligations through its principal operating subsidiary, Ambac Assurance Corporation. Through its financial services subsidiaries, Ambac provides financial and investment products including investment agreements, interest rate, currency and total return swaps, funding conduits, and investment advisory and cash management services.

Ambac Assurance has earned triple-A ratings, the highest ratings available from Moody’s Investors Service, Inc., Standard & Poor’s Ratings Services, Fitch, Inc. and Rating and Investment Information, Inc. These ratings are an essential part of Ambac Assurance’s ability to provide financial guarantees.

Ambac’s consolidated unaudited interim financial statements have been prepared on the basis of accounting principles generally accepted in the United States of America (“GAAP”) and, in the opinion of management, reflect all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of Ambac’s financial condition, results of operations and cash flows for the periods presented. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported revenues and expenses during the reporting period. Actual results could differ from those estimates. The results of operations for the three and nine months ended September 30, 2003 may not be indicative of the results that may be expected for the full year ending December 31, 2003. These consolidated financial statements and notes should be read in conjunction with the financial statements and notes included in the consolidated financial statements of Ambac Financial Group, Inc. and its subsidiaries contained in (i) Ambac’s Annual Report on Form 10-K for the year ended December 31, 2002, which was filed with the Securities and Exchange Commission on March 28, 2003, (ii) Ambac’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2003, which was filed with the SEC on May 15, 2003, and (iii) Ambac’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2003, which was filed with the SEC on August 14, 2003.

The consolidated financial statements include the accounts of Ambac and each of its subsidiaries. All significant intercompany balances have been eliminated.

Certain reclassifications have been made to prior period’s amounts to conform to the current period’s presentation.

(2) Segment Information

Ambac has two reportable segments, as follows: (1) financial guarantee, which provides financial guarantee products (including structured credit derivatives); and (2) financial services, which provides investment agreements, interest rate swaps, currency and total return swaps, funding conduits, and investment advisory and cash management services. Ambac’s reportable segments are strategic business units that offer different products and services. They are managed separately because each business requires different marketing strategies, personnel skill sets and technology.

7

Notes to Consolidated Financial Statements (Unaudited) (Continued)

Pursuant to insurance and indemnity agreements, Ambac Assurance guarantees the swap and investment agreement obligations of those financial services subsidiaries. Intersegment revenues include the premiums earned under those agreements, but which are eliminated in the consolidated financial statements. Such premiums are accounted for as if they were premiums to third parties, that is, at current market prices.

Information provided below for “Corporate and Other” relates to Ambac Financial Group, Inc. corporate activities. Corporate and other revenue from unaffiliated customers consists primarily of interest income. Intersegment revenues consist of dividends received.

The following tables summarize the financial information by reportable segment as of and for the three and nine-month periods ended September 30, 2003 and 2002:

(Dollars in thousands) Three months ended September 30,	Financial Guarantee		Financial Services			Corporate And Other			Intersegment Eliminations			Consolidated
2003:
Revenues:
Unaffiliated customers	$	256,385	$	66,072		$	1,977		$	—		$	324,434
Intersegment		8,411		(1,588	)		22,400			(29,223	)		—
Total revenues	$	264,796	$	64,484		$	24,377		$	(29,223	)	$	324,434
Income before income taxes:
Unaffiliated customers	$	216,690	$	13,402		$	(13,711	)	$	—		$	216,381
Intersegment		9,023		(1,144	)		21,974			(29,853	)		—
Total income before income taxes	$	225,713	$	12,258		$	8,263		$	(29,853	)	$	216,381
Identifiable assets	$	7,829,038	$	8,315,561		$	199,836		$	—		$	16,344,435
2002:
Revenues:
Unaffiliated customers	$	204,570	$	73,126		$	847		$	—		$	278,543
Intersegment		1,795		(1,438	)		19,500			(19,857	)		—
Total revenues	$	206,365	$	71,688		$	20,347		$	(19,857	)	$	278,543
Income before income taxes:
Unaffiliated customers	$	180,003	$	9,604		$	(11,811	)	$	—		$	177,796
Intersegment		2,029		(155	)		19,173			(21,047	)		—
Total income before income taxes	$	182,032	$	9,449		$	7,362		$	(21,047	)	$	177,796
Identifiable assets	$	6,788,160	$	7,793,700		$	106,219		$	—		$	14,688,079
(Dollars in thousands) Nine months ended September 30,	Financial Guarantee		Financial Services			Corporate And Other			Intersegment Eliminations			Consolidated
2003:
Revenues:
Unaffiliated customers	$	749,576	$	188,559		$	5,016		$	—		$	943,151
Intersegment		11,399		(4,241	)		67,200			(74,358	)		—
Total revenues	$	760,975	$	184,318		$	72,216		$	(74,358	)	$	943,151
Income before income taxes:
Unaffiliated customers	$	646,002	$	19,905		$	(48,163	)	$	—		$	617,744
Intersegment		13,032		(2,891	)		65,922			(76,063	)		—
Total income before income taxes	$	659,034	$	17,014		$	17,759		$	(76,063	)	$	617,744
Identifiable assets	$	7,829,038	$	8,315,561		$	199,836		$	—		$	16,344,435
2002:
Revenues:
Unaffiliated customers	$	573,891	$	216,948		$	2,088		$	—		$	792,927
Intersegment		7,055		(3,499	)		62,000			(65,556	)		—
Total revenues	$	580,946	$	213,449		$	64,088		$	(65,556	)	$	792,927
Income before income taxes:
Unaffiliated customers	$	500,560	$	27,092		$	(35,533	)	$	—		$	492,119
Intersegment		7,733		(2,005	)		61,019			(66,747	)		—
Total income before income taxes	$	508,293	$	25,087		$	25,486		$	(66,747	)	$	492,119
Identifiable assets	$	6,788,160	$	7,793,700		$	106,219		$	—		$	14,688,079

8

Notes to Consolidated Financial Statements (Unaudited) (Continued)

The following table summarizes unaffiliated gross premiums written and net premiums earned and other credit enhancement fees included in the financial guarantee segment by location of risk for the three and nine month periods ended September 30, 2003 and 2002:

(Dollars in thousands)	Three Months				Nine Months
	Gross Premiums Written		Net Premiums Earned and Other Credit Enhancement Fees		Gross Premiums Written		Net Premiums Earned and Other Credit Enhancement Fees
2003:
United States	$	244,069	$	129,372	$	684,426	$	358,694
United Kingdom		13,637		9,548		92,281		23,825
Japan		6,112		6,817		19,280		19,118
Mexico		4,361		1,997		12,330		5,758
Italy		1,281		1,847		10,316		4,650
Australia		196		1,377		4,543		4,089
Germany		432		1,527		1,254		4,406
Internationally diversified (1)		5,884		13,679		21,896		42,954
Other international		4,358		5,398		17,228		17,470
Total	$	280,330	$	171,562	$	863,554	$	480,964
2002:
United States	$	168,479	$	95,974	$	452,140	$	274,458
United Kingdom		7,605		5,628		30,825		13,904
Japan		6,042		4,950		15,985		12,602
Mexico		4,083		1,912		12,268		5,764
Italy		—		99		—		313
Australia		8,942		1,718		9,208		3,701
Germany		441		1,486		869		3,349
Internationally diversified (1)		4,562		12,645		11,466		31,560
Other international		4,956		5,291		17,393		14,200
Total	$	205,110	$	129,703	$	550,154	$	359,851

1) Internationally diversified includes guarantees with multiple locations of risk and includes components of United States exposure.

(3) Stock Options

Ambac sponsors the “1997 Equity Plan”, where awards are granted to eligible employees of Ambac in the form of non-qualified stock options and other stock-based awards. Prior to 2003, Ambac accounted for such awards under the recognition and measurement provisions of APB Opinion No. 25, “Accounting for Stock Issued to Employees”. No stock-based employee compensation cost is reflected in three and nine months ended September 30, 2002 net income, as all options granted under the plan had an exercise price equal to the market value of the underlying common stock on the date of grant. Effective January 1, 2003, Ambac adopted the fair value recognition provisions of FAS Statement No. 123, “Accounting for Stock-Based Compensation”, prospectively to all employee awards granted after January 1, 2003. Therefore, the cost related to stock-based employee compensation included in the determination of net income for the three and nine months ended September 30, 2003 is less than that which would have been recognized if the fair value based method had been applied to all awards prior to January 1, 2003. The following table illustrates the effect on net income and earnings per share if the fair value based method had been applied to all outstanding and unvested awards in each period:

9

Notes to Consolidated Financial Statements (Unaudited) (Continued)

(Dollars in thousands, except per share information)	Three Months Ended September 30,						Nine Months Ended September 30,
	2003			2002			2003			2002
Net income, as reported	$	159,669		$	131,691		$	460,163		$	368,404
Add: Stock-based employee compensation included in reported net income, net of tax		1,280			—			2,902			—
Deduct: Total stock-based employee compensation expense determined under the fair value based method for all awards, net of tax		(4,031	)		(3,213	)		(11,156	)		(9,371	)
Pro-forma net income	$	156,918		$	128,478		$	451,909		$	359,033
Earnings per share:
As reported	$	1.50		$	1.24		$	4.32		$	3.48
Pro-forma	$	1.47		$	1.21		$	4.25		$	3.39
Earnings per diluted share:
As reported	$	1.45		$	1.21		$	4.21		$	3.38
Pro-forma	$	1.43		$	1.18		$	4.14		$	3.29

(4) Accounting Standards

Financial Accounting Standards Board (“FASB”) Interpretation No. 46 “Consolidation of Variable Interest Entities” (“FIN 46”) provides accounting and disclosure rules for variable interest entities (“VIE”). A VIE is an entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. VIEs are often created for a single specific purpose, for example, to facilitate asset securitization. FIN 46 became effective in the first quarter of 2003 for VIEs created after January 31, 2003, and to VIEs in which an enterprise obtains an interest after that date. In October 2003, the FASB announced that the effective date of FIN 46 was deferred from July 1, 2003 to periods ending after December 15, 2003 for VIE’s created prior to February 1, 2003. In general, FIN 46 requires VIEs to be consolidated by their primary beneficiaries if the entities do not effectively disperse risk among the parties involved. FIN 46 requires disclosures for entities that have either a primary or significant variable interest in a VIE.

Ambac has involvement with VIEs in two ways. First, Ambac is a provider of financial guarantee insurance for various securitized asset-backed debt obligations, including mortgage backed security obligations, collateralized debt obligations (“CDO”) and other asset-backed securitization obligations. Second, Ambac has sponsored two VIEs that issue medium-term notes (“MTNs”) to fund the purchase of certain financial assets. As discussed in detail below, these Ambac sponsored special purpose entities are considered Qualifying Special Purpose Entities (“QSPEs”).

10

Notes to Consolidated Financial Statements (Unaudited) (Continued)

Ambac provides financial guarantee insurance to securitized asset-backed debt obligations of VIEs. The transaction structure provides certain financial protection to Ambac. This financial protection can take several forms, however, the most common are over-collateralization, first loss retention and excess spread. In the case of over-collateralization (i.e., the principal amount of the securitized assets exceeds the principal amount of the structured finance obligations guaranteed by Ambac Assurance), the structure allows the transaction to experience defaults among the securitized assets before a default is experienced on the structured finance obligations which have been guaranteed by Ambac. In the case of first loss retention, the financial guarantee insurance policy only covers a senior layer of losses on debt issued by the VIE. The expected losses on the assets are either retained by the seller or sold off in the form of equity and mezzanine debt to other investors. In the case of excess spread, the financial assets contributed to a VIE generate cash flow in the form of interest that is in excess of the interest payments on the related debt. All or a portion of this excess spread typically accumulates and is available to absorb losses in the transaction. Ambac requires these financial protections as a condition for issuing its financial guarantee insurance policy. At this time, it is anticipated that the effect on Ambac’s Consolidated Balance Sheet could be an increase of approximately $200 million to $1 billion to both assets and liabilities. As we continue to evaluate the impact of applying FIN 46, additional entities may be identified that would need to be consolidated.

It is possible in the future that Ambac will consolidate an entity for which it has issued a financial guarantee insurance policy. If Ambac issues a financial guarantee insurance policy for the obligations of a VIE and does not receive structural financial protection adequate to absorb the majority of expected loss, Ambac may be required to consolidate the related VIE in accordance with FIN 46. Ambac underwrites its insurance to a remote loss standard and normally demands structural financial protection that absorbs the majority of expected loss in a transaction. However, transactions may occur where the structural financial protections are outside of the VIE and as result this type of transaction could be consolidated under FIN 46. Upon the occurrence of certain events, the insurance policy may give Ambac certain rights to remediate potential or actual losses. These events include an asset manager or asset servicer breach of certain financial, corporate or performance covenants. A breach of these covenants may give Ambac the right to take certain actions such as replacing the asset manager or asset servicer. Depending upon the actions taken, Ambac may be required to consolidate the structure under FIN 46. As we underwrite to a remote loss standard, we expect such situations to be infrequent. However, management is committed to take actions to reduce economic loss regardless of any requirement to consolidate. Consolidation is an important accounting concept, however, it does not change the economic risk profile of the insurance exposure. Ambac’s insured exposures as of December 31, 2002, are disclosed in Note 12 “Guarantees in Force” of Ambac’s 2002 Annual Report.

Regarding QSPEs, Ambac has transferred financial assets to two VIEs. The business purpose of these entities is to provide certain financial guarantee clients with funding for their debt obligations. These entities meet the characteristics of QSPEs in accordance with Statement of Financial Accounting Standards 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities” (“FAS 140”). QSPEs are not subject to the requirements of FIN 46 and accordingly are not consolidated in Ambac’s financial statements. However, see the discussion below on the Exposure Draft recently issued by the FASB that could change the accounting rules for QSPEs in the future. The QSPEs are legal entities that are demonstrably distinct from Ambac. Ambac, its affiliates or its agents cannot unilaterally dissolve the QSPEs. The QSPEs permitted activities are limited to those outlined below.

11

Notes to Consolidated Financial Statements (Unaudited) (Continued)

As of September 30, 2003, there have been 12 individual transactions processed through the QSPEs, of which 8 remain. In each case, Ambac sells fixed income debt obligations to the QSPEs. These transactions are true sales based upon the bankruptcy remote nature of the QSPE and the absence of any agreement or obligation for Ambac to repurchase or redeem assets of the QSPE. The purchase by the QSPE is financed through the issuance of MTNs, which are collateralized by the purchased assets. These MTNs approximately match the cash flow of the assets purchased. Derivative contracts may be used (interest rate and currency swaps) for hedging purposes only. Derivative hedges are established at the time MTNs are issued to purchase financial assets. The activities of the QSPEs are contractually limited to purchasing assets from Ambac, issuing MTNs to fund such purchase, executing derivative hedges and related administrative services. Ambac Assurance may issue a financial guarantee insurance policy on the assets sold, the MTNs issued or both. As of September 30, 2003, Ambac Assurance had financial guarantee insurance policies issued for all assets and MTNs owned and outstanding by the QSPEs.

Ambac’s exposure under these financial guarantee insurance policies as of December 31, 2002, is included in the disclosure in Note 12 “Guarantees in Force” of Ambac’s 2002 Annual Report. Pursuant to the terms of Ambac Assurance’s insurance policy, insurance premiums are paid to Ambac Assurance by the QSPE and are earned in a manner consistent with other insurance policies, over the risk period. Any losses incurred would be included in Ambac’s Consolidated Statements of Operations. Under the terms of an Administrative Agency Agreement, Ambac provides certain administrative duties, primarily collecting amounts due on the obligations and making interest payments on the MTNs.

Assets sold to the QSPEs during the nine months ended September 30, 2003 and the year ended December 31, 2002 were $0 million and $350.0 million, respectively. No gains or losses were recognized on these sales. As of September 30, 2003, the estimated fair value of financial assets, MTN liabilities and derivative hedges were $1.4 billion, $ 1.3 billion and $100 million, respectively. When market quotes are not available, estimated fair value is determined utilizing valuation models. These models include estimates, made by management, which utilize current market information. The valuation results from these models could differ materially from amounts that would actually be realized in the market. Ambac Assurance received gross premiums for issuing financial guarantee policies on the assets, MTNs and derivative hedges of $4.0 million and $19.3 million for the nine months ended September 30, 2003 and for the year ended December 31, 2002, respectively. Ambac also received fees for providing other services amounting to $0.3 million and $0.1 million for the nine months ended September 30, 2003 and the year ended December 31, 2002, respectively.

In June 2003, the FASB issued an Exposure Draft for proposed Statement of Financial Accounting Standards entitled “Qualifying Special-Purposes Entities and Isolation of Transferred Assets”, an amendment of FASB Statement No. 140 (“The Exposure Draft”). The Exposure Draft is a proposal that is subject to change and as such, is not yet authoritative. If the proposal is enacted in its current form, it will amend and clarify FAS 140. The Exposure Draft would prohibit an entity from being a QSPE if it enters into an agreement that obligates a transferor of financial assets, its affiliates, or its agents to deliver additional cash or other assets to fulfill the SPE’s obligations to beneficial interest holders. While Ambac is still evaluating the Exposure Draft, management believes that Ambac would consolidate its current QSPEs if this Statement becomes enacted as currently proposed and if the QSPEs issue new beneficial interests after the effective date and receive assets other than those they are committed to receive. It appears only static structures would be grandfathered under the proposal. This conclusion is based upon the fact that Ambac provides financial support to these entities such

12

Notes to Consolidated Financial Statements (Unaudited) (Continued)

as financial guarantees and liquidity commitments. The impact of consolidation would be to gross up Ambac’s consolidated balance sheet for the assets and liabilities held by the QSPEs that approximate $1.4 billion at September 30, 2003. Additionally, fees received by Ambac from the QSPEs (primarily insurance premiums) would be eliminated in consolidation and essentially reclassified to net interest income. The risk characteristics of these transactions are not impacted by consolidation.

In April 2003, the FASB issued FAS Statement 149 “Amendment to Statement 133 on Derivative Instruments and Hedging Activities” (“FAS 149”). This statement amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts (collectively referred to as derivatives) and for hedging activities under FAS 133 “Accounting for Derivative Instruments and Hedging Activities”. The changes in FAS 149 improve financial reporting by requiring that contracts with comparable characteristics be accounted for similarly. In particular, FAS 149 (i) clarifies under what circumstances a contract with an initial net investment meets the characteristic of a derivative under FAS 133, (ii) clarifies when a derivative contains a financing component, (iii) amends the definition of an underlying obligation to conform it to language used in FASB Interpretation No. 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others”, and (iv) amends certain other pronouncements. Those changes will result in more consistent reporting of contracts as either derivatives or hybrid instruments. FAS 149 is effective for contracts entered into or modified after June 30, 2003, except in certain instances detailed in FAS 149, and hedging relationships designated after June 30, 2003. Except as otherwise stated in FAS 149, all provisions should be applied prospectively. FAS 149 did not have a material impact on Ambac.

In May 2003, the FASB issued FAS Statement 150, “Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity” (“FAS 150”). FAS 150 establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). Many of those instruments were previously classified as equity. FAS 150 is effective for financial instruments entered into or modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15, 2003. FAS 150 did not have an impact on Ambac.

13

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations

Ambac Financial Group, Inc., headquartered in New York City, is a holding company whose subsidiaries provide financial guarantee products and financial services to clients in both the public and private sectors around the world. Information about Ambac Financial Group is available through our web site at http://www.ambac.com. In addition, our press releases and filings with the Securities and Exchange Commission are available free of charge on the investor relations portion of our web site.

Management has identified the accounting for loss and loss adjustment expenses and the valuation of financial instruments as critical accounting policies.

The reserve for losses and loss adjustment expenses consists of the active credit reserve and case basis credit loss and loss adjustment expense reserves. The active credit reserve is established based upon probable debt service defaults resulting from incurred losses, as a result of credit deterioration. Reserve amounts are reasonably estimated based on management’s review of each credit. When defaults occur, case basis credit loss reserves are established in an amount that is sufficient to cover the present value of the anticipated defaulted debt service payments over the expected period of default and estimated expenses associated with settling the claims, less estimated recoveries under salvage or subrogation rights. These reserves are discounted in accordance with discount rates prescribed or permitted by state regulatory authorities. All or parts of case basis credit loss reserves are allocated from any active credit reserves available. Management believes that the reserves for losses and loss adjustment expenses are adequate to cover the ultimate net cost of claims, but the reserves are necessarily based on estimates and there can be no assurance that the ultimate liability will not exceed such estimates.

The following financial instruments are carried in the accompanying balance sheets at fair value: fixed income investment securities and derivatives used for hedging purposes and derivatives held for trading purposes. The fair values of fixed income investment securities are based primarily on quoted market prices received from a nationally recognized pricing service or dealer quotes. When quotes are not available, fair values are estimated based upon internal valuation models. The fair values of all derivatives are based on quoted dealer prices or pricing valuation models. All valuation models include estimates, made by management, which utilize current and historical market information. The valuation results from these models could differ materially from amounts that would actually be realized in the market.

Materials in this Form 10-Q may contain information that includes or is based upon forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements give Ambac’s expectations or forecasts of future events. You can identify these statements by the fact that they do not relate strictly to historical or current facts and relate to future operating or financial performance.

Any or all of Ambac’s forward-looking statements here or in other publications may turn out to be wrong and are based on current expectations and the current economic environment. Ambac’s actual results may vary materially, and there are no guarantees about the performance of our securities. Among factors that could cause actual results to differ materially are: (1) changes in the economic, credit or interest rate environment in the United States and abroad; (2) the level of activity within the national and worldwide debt markets; (3) competitive conditions and pricing levels; (4) legislative and regulatory developments; (5) changes in tax laws; (6) the policies and actions of the United States and other governments; and (7) other risks and uncertainties that have not been identified at this time. Ambac is not obligated to publicly correct or update any forward-looking statement if we later become aware that it is not

14

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

likely to be achieved, except as required by law. You are advised, however, to consult any further disclosures we make on related subjects in Ambac’s reports to the Securities and Exchange Commission.

Results of Operations

The following paragraphs describe the consolidated results of operations of Ambac and its subsidiaries for the three and nine-month periods ended September 30, 2003 and 2002, and its financial condition as of September 30, 2003 and December 31, 2002. These results are presented for Ambac’s two reportable segments: Financial Guarantee and Financial Services.

Consolidated Net Income

Ambac’s net income for the three months ended September 30, 2003 was $159.7 million or $1.45 per diluted share. This represents a 21% increase from the three months ended September 30, 2002 net income of $131.7 million and a 20% increase in net income per diluted share of $1.21. Ambac’s income before income taxes was $216.4 million for the three months ended September 30, 2003, an increase of 22% from income before income taxes of $177.8 million in the three months ended September 30, 2002. Of the $216.4 million of income before income taxes in the third quarter of 2003, $216.7 million was from Financial Guarantee, $13.4 million from Financial Services and $(13.7) million from Corporate, compared to $180.0 million, $9.6 million and $(11.8) million for Financial Guarantee, Financial Services and Corporate, respectively in the third quarter of 2002. Corporate consists primarily of Ambac’s interest expense and other expenses, partially offset by investment income. Financial Guarantee income before income taxes increased as a result of (i) higher net premiums earned and other credit enhancement fees, (ii) higher net investment income (iii) lower net mark-to-market losses on credit derivative contracts and (iv) higher realized investment gains, partially offset by (i) a higher provision for losses and loss adjustment expenses, and (ii) higher operating expenses. The Financial Services increase is primarily attributable to higher swap revenues, partially offset by lower revenues in the investment agreement business.

Ambac’s net income for the nine months ended September 30, 2003 was $460.2 million or $4.21 per diluted share. This represents an increase of 25% from the comparable prior period net income of $368.4 million or $3.38 per diluted share in the nine months ended September 30, 2002.

Financial Guarantee

Ambac provides financial guarantees for debt obligations through its principal operating subsidiary, Ambac Assurance, as well as credit protection in the form of structured credit derivatives through Ambac Credit Products LLC, a wholly owned subsidiary of Ambac Assurance. Ambac provides these services in three principal markets: public finance, structured finance and international finance.

Public finance obligations are bonds issued by states, municipalities and other governmental or not-for-profit entities located in the United States (“Public Finance”). Bond proceeds are used to finance or refinance a broad spectrum of public purpose initiatives, including education, utility, transportation, health care and other general purpose projects. Although Ambac guarantees the full range of Public Finance obligations, Ambac continues to seek transaction flow on those deals that require more structuring skills. Certain projects, which had been financed by the local or U.S. government alone are now being financed through

15

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

public-private partnerships. In these transactions, debt service on the bonds, rather than being paid solely by tax revenues or other governmental funds, are being paid from a variety of revenue sources, including revenues derived from the project itself. Examples of these deals include stadium financings, student housing and military housing.

Structured finance obligations include the securitization of a variety of asset types such as mortgages, home equity loans, leases and domestic pooled debt obligations (“Structured Finance”). Currently, the largest component of Ambac’s Structured Finance business relates to the securitization of mortgages and home equity loans. Another target area in Structured Finance is the credit enhancement of pooled debt obligations including structured credit derivatives. These transactions involve the securitization of a portfolio of corporate bonds and loan obligations and asset-backed securities (the “Securitized Assets”). Ambac’s exposure to these Securitized Assets is mitigated through first loss protection. Typically, first loss protection is in the form of over-collateralization (i.e., the principal amount of the Securitized Assets exceeds the principal amount of the structured finance obligations guaranteed by Ambac Assurance), which allows the transaction to experience defaults among the Securitized Assets before a default is experienced on the structured finance obligations which have been guaranteed by Ambac.

International finance obligations include public purpose infrastructure projects, pooled debt obligations and asset-backed securities (“International Finance”). Ambac’s emphasis internationally has been on Western Europe, Japan and Australia. In the United Kingdom, ongoing privatization efforts have shifted certain funding associated with the development or operation of infrastructure projects from the government to private market participants, thus prompting investors in such projects to seek the security of financial guarantee products. Ambac also participates in developing markets through certain structures such as pooled debt obligations or future flow transactions. Future flow transactions securitize future revenue streams derived from operating receivables or the sale of commodities.

Gross Par Written. Ambac Assurance guaranteed $22.4 billion in par value bonds during the three months ended September 30, 2003, a decrease of 34% from $33.7 billion in par value bonds guaranteed during the comparable prior year period. Par value written for the third quarter of 2003 was comprised of $11.5 billion from Public Finance bond obligations, $9.2 billion from Structured Finance obligations and $1.7 billion from International Finance obligations, compared to $10.1 billion, $14.5 billion and $9.1 billion, respectively, in the third quarter of 2002.

During the nine months ended September 30, 2003, Ambac Assurance guaranteed $85.8 billion in par value bonds, a 17% increase from $73.2 billion in par during the nine months of 2002. Par value written for the nine months ended September 30, 2003 was comprised of $33.4 billion from Public Finance bond obligations, $38.5 billion from Structured Finance obligations and $13.9 billion from International Finance obligations, compared to $28.9 billion, $30.2 billion and $14.1 billion, respectively, in the nine months ended September 30, 2002.

The increase in guaranteed Public Finance obligations for the three months ended September 30, 2003 compared to September 30, 2002 was primarily due to the continued high level of municipal issuances that were insured during the period, partially offset by Ambac’s slightly lower market share. Municipal issuances were relatively flat period on period, however the insured percentage increased from 48% for the three months ended September 30, 2002 to 54% for the three months ended September 30, 2003. The increase in guaranteed Public Finance obligations for the nine months ended September 30, 2003 was affected by a 15%

16

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

increase in total public finance issuance. Insured market penetration increased to 53% from 51% for the nine months ended September 30, 2003 and 2002, respectively, while Ambac’s market share declined in the nine months of 2003 to 20% from 21% in the nine months of 2003 and 2002, respectively. The increase in total issuance was largely the result of the lower interest rate environment, causing an increase in both the refinancing and new money components of the market. Also contributing to the increased issuance is the budget deficits of municipalities throughout the United States. The decrease in Structured Finance obligations guaranteed for the third quarter 2003 as compared to the third quarter 2002 resulted primarily from lower par written in the mortgage-backed and asset-backed sectors of the market, partially offset by a large structured finance pool transaction guaranteed during the third quarter of 2003. However, for the nine months ended September 30, 2003 Ambac continues to show increased par written in these sectors of Structured Finance. International Finance obligations guaranteed during the three and nine months ended September 30, 2003 decreased from their comparable 2002 periods primarily due to fewer large transactions closing during the 2003 period.

Gross Premiums Written. Ambac receives insurance premiums either up front at policy issuance or on an installment basis over the life of the transaction. The collection method is determined at the time of policy issuance. Gross premiums written for the three and nine months ended September 30, 2003 were $280.3 million and $863.6 million, respectively, an increase of $75.2 million or 37% from $205.1 million in the three months ended September 30, 2002 and an increase of $313.4 million or 57% from $550.2 million in the nine months ended September 30, 2002. Up-front premiums written during the three and nine months ended September 30, 2003 were $183.4 million and $568.5 million, respectively, an increase of 49% from $122.7 million in the three months ended September 30, 2002 and an increase of 85% from $307.5 million in the nine months ended September 30, 2002. The increase for the three months ended September 30, 2003 is a result of increased premiums written in the Public Finance and Structured Finance markets, partially offset by lower premiums written in the International Finance market. The increase for the nine months ended September 30, 2003 is a result of increased business activity across all three markets, Public Finance, Structured Finance and International Finance.

Installment premiums written for the three and nine months ended September 30, 2003 were $96.9 million and $295.1 million, respectively, an increase of 18% from $82.4 million in the three months ended September 30, 2002 and an increase of 22% from $242.7 million in the nine months ended September 30, 2002. The growth in installment premiums is due to the increased business activity in both Structured and International Finance, partially offset by a decrease in installment Public Finance premiums written.

17

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

The following tables set forth the amounts of gross premiums written and the related gross par written by type:

	Three Months Ended September 30,
(Dollars in Millions)	2003				2002
	Gross Premiums Written		Gross Par Written		Gross Premiums Written		Gross Par Written
Public Finance:
Up-front	$	146.0	$	11,089	$	107.8	$	8,968
Installment		3.8		407		7.3		1,141
Total Public Finance		149.8		11,496		115.1		10,109
Structured Finance:
Up-front		34.4		3,280		6.3		305
Installment		59.9		5,872		47.1		14,189
Total Structured Finance		94.3		9,152		53.4		14,494
International Finance:
Up-front		3.0		477		8.6		386
Installment		33.2		1,248		28.0		8,682
Total International Finance		36.2		1,725		36.6		9,068
Total	$	280.3	$	22,373	$	205.1	$	33,671
Total up-front	$	183.4	$	14,846	$	122.7	$	9,659
Total installment		96.9		7,527		82.4		24,012
Total	$	280.3	$	22,373	$	205.1	$	33,671

	Nine Months Ended September 30,
(Dollars in Millions)	2003				2002
	Gross Premiums Written		Gross Par Written		Gross Premiums Written		Gross Par Written
Public Finance:
Up-front	$	428.9	$	31,411	$	258.1	$	25,013
Installment		16.1		2,009		27.9		3,866
Total Public Finance		445.0		33,420		286.0		28,879
Structured Finance:
Up-front		67.1		5,158		26.7		2,243
Installment		172.4		33,337		139.5		27,985
Total Structured Finance		239.5		38,495		166.2		30,228
International Finance:
Up-front		72.5		2,306		22.7		1,008
Installment		106.6		11,576		75.3		13,092
Total International Finance		179.1		13,882		98.0		14,100
Total	$	863.6	$	85,797	$	550.2	$	73,207
Total up-front	$	568.5	$	38,875	$	307.5	$	28,264
Total installment		295.1		46,922		242.7		44,943
Total	$	863.6	$	85,797	$	550.2	$	73,207

Ceded Premiums Written. Ceded premiums written for the three and nine months ended September 30, 2003 were $17.5 million and $90.9 million, respectively, a decrease of 35% from $26.9 million in the three months ended September 30, 2002 and an increase of 28% from $71.1 million in the nine months ended September 30, 2002. Ambac’s reinsurance program is comprised of a surplus share treaty reinsurance program and facultative reinsurance. The surplus share treaty requires Ambac to cede covered transactions while retaining flexibility to cede those transactions within a pre-defined range. Certain types of transactions are excluded from the surplus share treaty and management may use facultative reinsurance to cede such risks. Ceded premiums written as a percentage of gross premiums written were 6.2% and

18

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

10.5% for the three and nine months ended September 30, 2003, respectively, compared with 13.1% and 12.9% for the three and nine months ended September 30, 2002, respectively. The size of insured transactions can be large and management’s determination of risk retention on such deals impacts the total cede percentage. Accordingly, the reduction in ceded premiums written as a percentage of gross premiums written in the third quarter is primarily due to management’s decision to retain a greater participation in certain large transactions in the three months ended September 30, 2003 as well as $4.2 million received from a buyback of certain Public Finance reinsurance.

The reinsurance of risk does not relieve Ambac of its original liability to its policyholders. In the event that any of Ambac’s reinsurers are unable to meet their obligations under reinsurance contracts, Ambac would be liable for such defaulted amounts. To minimize exposure to significant losses from reinsurers, Ambac (i) evaluates the financial condition of its reinsurers; (ii) has collateral provisions in certain reinsurance contracts; and (iii) has certain termination triggers that can be exercised by Ambac in the event of a rating downgrade of a reinsurer. Ambac held letters of credit and collateral at September 30, 2003 amounting to approximately $123.0 million from its reinsurers. The following table provides ceded par outstanding by financial strength rating of Ambac’s reinsurers, on a Standard and Poor’s (“S&P) basis:

(Dollars in billions)	September 30, 2003		December 31, 2002
AAA	$	17.9	$	23.8
AA		15.0		20.4
A		7.9		—
Not rated		7.1		—
Total	$	47.9	$	44.2

On January 13, 2003, S&P lowered the financial strength rating of AXA Re Finance S.A. from AAA to BBB. The ratings were withdrawn at AXA Re Finance S.A. management’s request. This downgrade was attributable to AXA Re Finance S.A.’s decision to cease writing new financial guarantee business. During 2003, S&P lowered the financial strength rating of American Re-Insurance Company from AA- to A. The downgrade was because of the recent downgrade of American Re-Insurance Co.’s ultimate parent. The downgrades give Ambac the contractual right to terminate all reinsurance agreements with both AXA Re Finance S.A. and American Re-Insurance Company. Ambac is currently exploring whether or not to exercise this contractual right. When a reinsurer is downgraded, less capital credit is given to Ambac under rating agency models. The reduced capital credit has not and is not expected to have a material adverse effect on Ambac.

Net Premiums Earned and Other Credit Enhancement Fees. Net premiums earned and other credit enhancement fees during the three and nine months ended September 30, 2003 were $171.6 million and $481.0 million, respectively, an increase of 32% from $129.7 million for the three months ended September 30, 2002 and an increase of 34% from $359.9 million for the nine months ended September 30, 2002. These increases were primarily the result of the larger Financial Guarantee book of business, higher refundings, calls and other accelerations of previously insured obligations (collectively referred to as “refundings”) and higher other credit enhancement fees earned from the structured credit derivatives business.

When an issue insured by Ambac Assurance has been refunded or called, any remaining unearned premium (net of refunding credits, if any) is earned at that time. Refunding levels vary depending upon a number of conditions, primarily the relationship between current interest rates and interest rates on outstanding debt. Net premiums earned during the three and

19

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

nine months ended September 30, 2003 included $20.8 million and $54.0 million from refundings of previously insured issues. Net premiums earned during the three and nine months ended September 30, 2002 included $15.7 million and $34.2 million from refundings of previously insured issues. The current relatively low interest rate environment continues to prompt the high levels of refundings. When interest rates rise in the future, refundings should decline.

Excluding the effect of accelerated earnings related to refundings, normal net premiums earned (which is defined as net premiums earned less refundings) increased 30% from $106.7 million in the third quarter of 2002 to $138.9 million in the third quarter of 2003. Normal net premiums earned for the nine months ended September 30, 2003 were $392.4 million, an increase of 28% from $305.5 million in the nine months ended September 30, 2002. The increases in normal net premiums earned resulted primarily from the continued growth in the insured book of business in all markets. Normal net premiums earned during the three months ended September 30, 2003 increased 22%, 34% and 38% for Public, Structured and International Finance, respectively, from the three months ended September 30, 2002. Normal net premiums earned during the nine months ended September 30, 2003 increased 18%, 30% and 45% for Public, Structured and International Finance, respectively, from the nine months ended September 30, 2002.

Other credit enhancement fees, which are primarily comprised of fees received from the structured credit derivatives product, during the three and nine months ended September 30, 2003 were $11.9 million and $34.6 million, respectively, an increase of 63% from $7.3 million in the three months ended September 30, 2002 and an increase of 71% from $20.2 million in the nine months ended September 30, 2002. The increases are due to the continued growth in the structured credit derivatives business.

The following table provides a breakdown of net premiums earned by market sector and other credit enhancement fees:

(Dollars in Millions)	Three Months Ended September 30,				Nine Months Ended September 30,
	2003		2002		2003		2002
Public Finance	$	47.4	$	39.0	$	134.8	$	114.3
Structured Finance		59.6		44.6		165.5		127.7
International Finance		31.9		23.1		92.1		63.5
Total normal premiums earned		138.9		106.7		392.4		305.5
Refundings		20.8		15.7		54.0		34.2
Total net premiums earned		159.7		122.4		446.4		339.7
Other credit enhancement fees		11.9		7.3		34.6		20.2
Total net premiums earned and other credit enhancement fees	$	171.6	$	129.7	$	481.0	$	359.9

Net Investment Income. Net investment income for the three and nine months ended September 30, 2003 was $80.9 million and $237.4 million, an increase of 7% from $75.9 million in the three months ended September 30, 2002 and an increase of 7% from $222.0 million in the nine months ended September 30, 2002. These increases were primarily attributable to (i) the growth of the investment portfolio resulting from the growth in the Financial Guarantee book of business and (ii) a capital contribution from Ambac Financial Group, Inc. totaling approximately $75 million during the first quarter of 2003. The capital contribution is a result of Ambac Financial Group’s issuance of $200.0 million of debentures in February 2003. Net investment income in 2003 was negatively impacted by the low interest rate environment. Investments in tax-exempt securities amounted to 75% of the total fair value of the portfolio as of September 30, 2003, versus 69% at September 30, 2002.

20

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

The average pre-tax yield-to-maturity on the investment portfolio was 5.01% and 5.62% as of September 30, 2003 and 2002, respectively.

Net Realized Investment Gains. Net realized investment gains in the three and nine months ended September 30, 2003 were $7.0 million and $33.8 million, respectively, compared to net realized gains of $5.4 million and $8.4 million for the three and nine months ended September 30, 2002. The following table details amounts included in net realized investment gains:

(Dollars in Millions)	Three Months Ended September 30,					Nine Months Ended September 30,
	2003		2002			2003		2002
Net gains on securities sold	$	6.5	$	5.8		$	26.4	$	6.6
Foreign exchange gains on investments		0.5		(0.4	)		7.4		1.8
Net securities gains	$	7.0	$	5.4		$	33.8	$	8.4

Net Mark-to-Market Losses on Credit Derivative Contracts. Net mark-to-market losses on credit derivative contracts for the three and nine months ended September 30, 2003 were $4.1 million and $6.2 million, respectively, compared to net mark-to-market losses of $6.9 million and $19.0 million in the three and nine months ended September 30, 2002. Change in net mark-to-market losses on structured credit derivatives are impacted by a number of factors. The primary factors impacting the net mark-to-market are credit spreads in the underlying obligations of the structure, credit events which erode subordination of the structure and observable pricing for the tranche that Ambac guarantees (replacement cost). The net mark-to-market loss in the third quarter of 2003 resulted primarily from one large transaction with spread widening due to credit deterioration and another with spread widening for which Ambac has a minor equity retention. Paid losses on structured credit derivatives in the three and nine months ended September 30, 2003 totaled $0.0 million and $1.2 million, respectively, compared to $2.5 million and $4.0 million for the three and nine months ended September 30, 2002, respectively.

Losses and Loss Adjustment Expenses. Losses and loss adjustment expenses for the three and nine months ended September 30, 2003 were $15.9 million and $36.6 million, respectively, compared to $6.1 million and $17.7 million for the three and nine months ended September 30, 2002, respectively. Losses and loss adjustment expenses are based upon estimates of the ultimate aggregate losses inherent in the Financial Guarantee portfolio. In most instances, claim payments are forecasted in advance as a result of Ambac’s active surveillance of the insured book of business. Based upon company and industry experience, claim payments become probable and estimable once the issuer’s credit profile has migrated to certain impaired credit levels. The insured party has the right to a claim under Ambac’s financial insurance policy at the first scheduled debt service date of the defaulted obligation. The trustee for the insured obligation notifies Ambac of the payment default so that a claim payment can be made. The trustee reports payment defaults at or prior to the scheduled payment date. Subsequent claims would be paid if payment defaults continue and would be based on the originally scheduled interest and principal payment schedule.

The liability for losses and loss adjustment expenses consists of case basis credit and active credit reserves. Case basis credit reserves are established for losses on guaranteed

21

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

obligations that have already defaulted. These reserves are established in an amount that is sufficient to cover the present value of the anticipated defaulted debt service payments over the expected period of default and estimated expenses associated with settling the claims, less estimated recoveries under collateral and subrogation rights. As noted above, the payment pattern and ultimate costs are fixed and determinable on an individual claim basis (i.e., the originally scheduled debt service of the insured obligation). Ambac discounts these reserves in accordance with discount rates prescribed or permitted by state regulatory authorities. Consistent with industry practice, we also establish and accrue an active credit reserve, which is separate from the case basis credit reserves noted above. We believe, based on our active surveillance of the insured portfolio, along with historical defaults and related loss data and current economic factors, that additional losses are inherent in our portfolio. Current economic factors considered include estimates of current defaults and recovery values from collateral or subrogation rights. The active credit reserve is established based upon probable debt service defaults from incurred losses, as a result of credit deterioration. Reserve amounts are reasonably estimated based on management’s review of each credit. Active surveillance of the insured portfolio enables Ambac to track credit migration of insured obligations from period to period. Our Surveillance group, which is comprised of senior credit professionals, all of whom are independent from transaction execution, is responsible for extensive ongoing review of every credit to which Ambac has exposure. At least monthly, Senior Finance and Credit Management meets with Surveillance to review the status of their work. During the monthly review, Senior Management determines the adequacy of Ambac’s loss reserves and makes any necessary adjustments. The following table summarizes Ambac’s loss reserves split between case basis credit loss reserves and active credit reserves at September 30, 2003 and December 31, 2002.

(Dollars in millions)	September 30, 2003		December 31, 2002
Net loss and loss adjustment expense reserves:
Case basis reserves *	$	53.6	$	49.0
Active credit reserves		130.8		118.6
Total	$	184.4	$	167.6

(*) After netting reinsurance recoverable amounting to $3.0 million and $4.6 million at September 30, 2003 and December 31, 2002, respectively.

The following table summarizes the changes in the total net loss reserves for the nine months ended September 30, 2003 and the year-ended December 31, 2002:

(Dollars in millions)	September 30, 2003			December 31, 2002
Beginning balance of net loss reserves	$	167.6		$	150.1
Additions to loss and loss adjustment expense reserves		36.6			26.7
Losses and loss adjustment expenses paid		(29.0	)		(11.1	)
Recoveries of losses from reinsurers		2.8			1.3
Recoveries of losses other		6.4			0.6
Ending balance of net loss reserves	$	184.4		$	167.6

At September 30, 2003 case basis credit reserves are sufficient to cover management’s estimate of losses through 2018 totaling $67.3 million for credits currently in default. Annual debt service payments on credits with case basis credit reserves, net of reinsurance and estimated recoveries, are estimated at $16.5 million, $22.8 million, $4.1 million, $3.7 million and $3.6 million for the remainder of 2003, 2004, 2005, 2006 and 2007, respectively. For Public Finance transactions, debt service is equal to the known scheduled principal and interest due on the insured obligations. For Structured Finance transactions that do not have defined payment schedules, debt service is estimated based on management’s judgment about the

22

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

timing and extent of deterioration in the underlying collateral pool. As these debt service amounts are estimates, there can be no assurance that the ultimate payments will not exceed such estimates.

Additions made to the case basis credit reserve for the nine months ended September 30, 2003 were $4.6 million. These additions to the case basis loss reserves during the nine months ended September 30, 2003 primarily related to three mortgage-backed securitizations. These three mortgage-backed securitizations have experienced credit deterioration and Ambac has paid net claims of approximately $16.5 million on these three securitizations during the nine months ended September 30, 2003. Remaining net par exposure on these three securitizations is approximately $684 million at September 30, 2003. The net claims paid and case basis credit reserve for the three mortgage securitizations are included in the Structured Finance market sector. The following tables provide details of net losses paid for the nine months ended September 30, 2003 and 2002 and case basis credit reserves at September 30, 2003 and December 31, 2002 by market sector:

(Dollars in millions)	September 30, 2003		September 30, 2002
Net losses paid:
Public Finance	$	1.9	$	2.9
Structured Finance		17.5		0.1
International Finance		0.3		—
Total	$	19.7	$	3.0
(Dollars in millions)	September 30, 2003		December 31, 2002
Net case basis credit reserves:
Public Finance	$	22.3	$	19.0
Structured Finance		27.5		26.1
International Finance		3.8		3.9
Total	$	53.6	$	49.0

Underwriting and Operating Expenses. Underwriting and operating expenses for the three and nine months ended September 30, 2003 were $23.8 million and $67.0 million, respectively, an increase of 29% from $18.5 million in the three months ended September 30, 2002 and an increase of 21% from $55.6 million in the nine months ended September 30, 2002. Underwriting and operating expenses consist of gross underwriting and operating expenses, less the deferral to future periods of expenses and reinsurance commissions related to the acquisition of new insurance contracts, plus the amortization of previously deferred expenses and reinsurance commissions. The increase reflects the overall increased business activity and is primarily attributable to higher compensation costs related to the addition of staff and the expensing of stock options, which began in 2003, partially offset by higher profit commission collected on the reinsured book of business. Underwriting and operating expenses deferred for the three and nine months ended September 30, 2003 were $19.8 million and $60.1 million, respectively, compared to $17.4 million and $51.3 million for the three and nine months ended September 30, 2002. The amortization of previously deferred expenses and reinsurance commissions for the three and nine months ended September 30, 2003 were $9.6 million and $28.2 million, respectively, compared to $8.2 million and $24.0 million for the three and nine months ended September 30, 2002, respectively.

Financial Services

Through its Financial Services subsidiaries, Ambac provides financial and investment products including investment agreements, interest rate swaps, currency and total return swaps, funding conduits, investment advisory and cash management services, to municipalities and their authorities, school districts, health care organizations and asset-backed issuers.

23

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

Net Revenues. Financial Services net revenue is defined by management as gross interest income less gross interest expense from investment and payment agreements plus other revenue and realized and unrealized gains and losses. Net Financial Services revenues for the three and nine months ended September 30, 2003 were $20.2 million and $39.1 million, respectively, an increase of 35% from $15.0 million in the three months ended September 30, 2002 and down 10% from $43.3 million in revenues for the nine months ended September 30, 2002. The three primary activities within financial services are operations from our guaranteed investment contract, interest rate swap and cash management services.

Revenue from our interest rate swap product in the third quarter of 2003 increased $14.0 million and $1.6 million in the three and nine months ended September 30, 2003, respectively, from the three and nine months ended September 30, 2002. This product’s increase during the third quarter of 2003 was primarily a result of two factors. First, a large swap transaction that generated approximately $7.2 million. Second, a positive mark-to-market adjustment totaling $4.8 million. The mark-to-market adjustment was driven by the relationship between tax-exempt and taxable interest rates. This ratio trended down towards its historical average during the quarter, recouping a portion of the $12.0 million negative adjustment recorded in the second quarter of 2003. Net interest income from our guaranteed investment contract product declined $6.1 million and $7.4 million in the three and nine months ended September 30, 2003, respectively, from the three and nine months ended September 30, 2002. This product was adversely impacted by the continued decline in interest rates. The decline in interest rates results in lower income on cash held for liquidity purposes. Additionally, certain mortgage-backed investments tend to prepay causing the related proceeds to be reinvested at lower yields. Revenue from our cash management product in the third quarter of 2003 declined $0.4 million as compared to the third quarter of 2002. Revenue from the cash management product in the nine months ended September 30, 2003 declined $1.1 million from the nine months ended September 30, 2002.

Net realized investment (losses) gains were ($1.2) million and $3.8 million for the three and nine months ended September 30, 2003, respectively, compared to $1.4 million and $2.0 million for the three and nine months ended September 30, 2002, respectively. Losses and gains from investment securities are due to the normal operations of the guaranteed investment contract business, and shaping of the investment portfolio to maximize yield within our defined risk guidelines. Ambac does not maintain a trading portfolio.

Other Expenses. Other expenses for the three and nine months ended September 30, 2003 were $6.8 million and $19.2 million, respectively, up 26% from $5.4 million in the three months ended September 30, 2002 and up 19% from $16.2 million in the nine months ended September 30, 2002. The increase during the third quarter of 2003 was primarily due to higher deal related expenses in the derivative products area. The increase for the nine months ended September 30, 2003 was primarily due to a reversal of employee benefit accruals in the first quarter of 2002 and the addition of stock option expenses beginning in 2003.

Corporate Items

Interest Expense. Interest expense for the three and nine months ended September 30, 2003 was $13.8 million and $40.7 million, respectively, an increase of 28% from $10.8 million in the three months ended September 30, 2002 and an increase of 26% from $32.3 million in the

24

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

nine months ended September 30, 2002. The increase is primarily attributable to Ambac’s issuance of $200 million, 5.95% debt, due February 28, 2103, issued in February 2003 and the issuance of $175 million, 5.875%, due March 24, 2103, issued in March 2003. This was partially offset by the redemption at par of Ambac’s $200 million, 7.08% Debentures in April 2003. For additional information, please refer to “Liquidity and Capital Resources – Ambac Financial Group, Inc. Liquidity” section.

Corporate Expense. Corporate expenses include the operating expenses of Ambac Financial Group. Corporate expenses for the three and nine months ended September 30, 2003 were $1.9 million and $12.4 million, respectively, compared to $1.9 million and $5.4 million for the three and nine months ended September 30, 2002, respectively. The increase in the nine months ended September 30, 2003 is primarily attributable to a $6.5 million write-off of previously deferred issuance expenses related to the 1998 issuance of $200 million, 7.08% Debentures, that was redeemed at par at the end of April 2003.

Income Taxes. Income taxes for the three and nine months ended September 30, 2003 were at an effective rate of 26.2% and 25.5%, respectively, compared to 25.9% and 25.1% for the three and nine months ended September 30, 2002, respectively. The increase in the effective rate is primarily the result of the higher taxable profits stemming from the financial guarantee segment.

Supplemental Analytical Financial Data

Management, equity analysts and investors consider adjusted gross premiums written important in analyzing the financial results of Ambac because it is considered an indication of premium production during the period. However, adjusted gross premiums written is not promulgated in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and should not be considered a substitute for gross premiums written. The definition of adjusted gross premiums written described below may differ from the definition used by other public holding companies of financial guarantee insurers.

Adjusted Gross Premiums Written. Ambac defines adjusted gross premiums written as gross (direct and assumed) up-front premiums written plus the present value of estimated installment premiums written on insurance policies and structured credit derivatives issued in the period. Adjusted gross premiums for the three and nine months ended September 30, 2003 were $282.5 million and $1,060.0 million, respectively, a decrease of 8% from $305.6 million in the three months ended September 30, 2002 and an increase of 33% from $794.2 million in the nine months ended September 30, 2002. For the three months ended September 30, 2003, adjusted gross premiums declined in International Finance, partially offset by growth in Public and Structured Finance. For the nine months of 2003, adjusted gross premium growth was achieved in all markets.

25

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

The following table reconciles adjusted gross premiums written to gross premiums written for the three and nine months ended September 30, 2003 and 2002:

(Dollars in Millions)	Three Months Ended September 30,						Nine Months Ended September 30,
	2003			2002			2003			2002
Adjusted gross premiums written	$	282.5		$	305.6		$	1,060.0		$	794.2
Present value of estimated installment premiums written on insurance policies and structured credit derivatives issued in the period		(99.1	)		(182.9	)		(491.5	)		(486.7	)
Gross up-front premiums written		183.4			122.7			568.5			307.5
Gross installment premiums written on insurance policies		96.9			82.4			295.1			242.7
Gross premiums written	$	280.3		$	205.1		$	863.6		$	550.2

Public Finance adjusted gross premiums for the three and nine months ended September 30, 2003 were $159.4 million and $471.0 million, respectively, an increase of 26% from $126.8 million in the three months ended September 30, 2002 and an increase of 40% from $335.7 million in the nine months ended September 30, 2002. The increase is primarily the result of the continued high level of municipal issuance. Transactions guaranteed during the nine months of 2003 included strong writings in the health care, municipal lease and transportation sectors of the market.

Structured Finance adjusted gross premiums for the three and nine months ended September 30, 2003 were $95.0 million and $346.4 million, respectively, an increase of 11% from $85.6 million in the three months ended September 30, 2002 and an increase of 30% from $266.5 million in the nine months ended September 30, 2002. Increases in this market were driven by strong activity in the consumer and commercial asset-backed sectors, as well as the investor-owned utilities sector.

International Finance adjusted gross premiums for the three and nine months ended September 30, 2003 were $28.1 million and $242.6 million, respectively, a decrease of 70% from $93.2 million in the three months ended September 30, 2002 and an increase of 26% from $192.0 million in the nine months ended September 30, 2002. The International Finance segment continues to experience strong activity across several sectors, primarily Western Europe. Very few large international transactions were closed during the third quarter 2003.

26

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

The following table sets forth the amounts of adjusted gross premiums by type and percent of total for the three and nine months ended September 30, 2003 and 2002:

	Three Months Ended September 30,						Nine Months Ended September 30,
(Dollars in Millions)	2003		%	2002		%	2003		%	2002		%
Public Finance policies:
Up-front policies:
Up-front	$	146.0	52	$	107.8	35	$	428.9	40	$	258.0	32
Installment		13.4	4		19.0	6		42.1	4		77.7	10
Total Public Finance policies		159.4	56		126.8	41		471.0	44		335.7	42
Structured Finance policies:
Up-front		34.4	12		6.2	2		67.1	6		26.7	4
Installment		60.6	22		79.4	26		279.3	27		239.8	30
Total Structured Finance policies		95.0	34		85.6	28		346.4	33		266.5	34
International policies (1):
Up-front		3.0	1		8.7	3		72.5	7		22.8	3
Installment		25.1	9		84.5	28		170.1	16		169.2	21
Total International policies		28.1	10		93.2	31		242.6	23		192.0	24
Total adjusted gross premiums	$	282.5	100	$	305.6	100	$	1,060.0	100	$	794.2	100
Total up-front	$	183.4	65	$	122.7	40	$	568.5	54	$	307.5	39
Total installment		99.1	35		182.9	60		491.5	46		486.7	61
Total adjusted gross premiums	$	282.5	100	$	305.6	100	$	1,060.0	100	$	794.2	100

⁽¹⁾ Adjusted gross premiums written include reinsurance assumed of $0.0 million and $0.9 million in the third quarter and nine months ended September 30, 2003, respectively and $17.6 million and $18.5 million in the third quarter and nine months ended September 30, 2002, respectively.

Liquidity and Capital Resources

Ambac Financial Group, Inc. Liquidity. Ambac’s liquidity, both on a short-term basis (for the next twelve months) and a long-term basis (beyond the next twelve months), is largely dependent upon (i) Ambac Assurance’s ability to pay dividends or make other payments to Ambac; (ii) external financings; and (iii) investment income from its investment portfolio. Pursuant to Wisconsin insurance laws, Ambac Assurance may declare dividends, provided that, after giving effect to the distribution, it would not violate certain statutory equity, solvency and asset tests. During the nine months ended September 30, 2003, Ambac Assurance paid dividends of $67.2 million on its common stock to Ambac.

Ambac’s principal uses of liquidity are for the payment of its operating expenses, income taxes, interest on its debt, dividends on its shares of common stock, purchases of its common stock in the open market and capital investments in its subsidiaries. Ambac contributed $75 million to Ambac Assurance during the first quarter of 2003. Based on the amount of dividends that it expects to receive from Ambac Assurance and other subsidiaries during the next twelve months and the income it expects to receive from its investment portfolio, management believes that Ambac will have sufficient liquidity to satisfy its needs over the next twelve months, including the ability to pay dividends on its common stock in accordance with its dividend policy. Beyond the next twelve months, Ambac Assurance’s ability to declare and pay dividends to Ambac may be influenced by a variety of factors, including adverse market changes, insurance regulatory changes and changes in general economic conditions. Consequently, although management believes that Ambac will continue to have sufficient liquidity to meet its debt service and other obligations over the long term, no guarantee can be given that Ambac Assurance will be permitted to dividend amounts sufficient to pay all of Ambac’s operating expenses, debt service obligations and dividends on its common stock.

27

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

Ambac Assurance Liquidity. The principal uses of Ambac Assurance’s liquidity are the payment of operating expenses, claims, reinsurance premiums, taxes, dividends to Ambac and capital investments in its subsidiaries. Management believes that Ambac Assurance’s operating liquidity needs can be funded exclusively from its operating cash flow. The principal sources of Ambac Assurance’s liquidity are gross premiums written, scheduled investment maturities, net investment income and receipts from structured credit derivatives.

Financial Services Liquidity. The principal uses of liquidity by financial services subsidiaries are payment of investment agreement obligations pursuant to defined terms, net obligations under interest rate swaps and related hedges, operating expenses, income taxes and dividends to Ambac. Management believes that its Financial Services liquidity needs can be funded primarily from its operating cash flow and the maturity of its invested assets. The principal sources of this segment’s liquidity are proceeds from issuance of investment agreements, net investment income, maturities of securities from its investment portfolio (which are invested with the objective of matching the maturity schedule of its obligations under the investment agreements), net receipts from interest rate swaps and related hedges, and fees for investment management services. Additionally, from time to time, liquidity needs of the financial services subsidiaries are satisfied by short-term inter-company loans from Ambac Assurance or Ambac Financial Group. The investment objectives with respect to investment agreements are to achieve the highest after-tax total return, subject to a minimum average credit quality rating of Aa/AA on invested assets, and to maintain cash flow matching of invested assets to funded liabilities to minimize interest rate and liquidity exposure. Financial Services subsidiaries maintain a portion of their assets in short-term investments and repurchase agreements in order to meet unexpected liquidity needs.

Credit Facilities. Ambac and Ambac Assurance have a revolving credit facility with eight major international banks for $300 million, which expires in July 2004 and provides a two-year term loan provision. The facility is available for general corporate purposes, including the payment of claims. As of September 30, 2003 and December 31, 2002, no amounts were outstanding under this credit facility. This facility’s financial covenants require that Ambac: (i) maintain as of the end of each fiscal quarter a debt to capital ratio of not more than 30% and (ii) maintain at all times total stockholders’ equity equal to or greater than $2.00 billion.

Capital Support. Ambac Assurance has a series of perpetual put options on its own preferred stock. The counterparty to these put options are trusts established by a major investment bank. The trusts were created as a vehicle for providing capital support to Ambac Assurance by allowing Ambac Assurance to obtain immediate access to new capital at its sole discretion at any time through the exercise of the put option. If the put option were exercised, the preferred stock holdings of Ambac Assurance would give investors the rights of an equity investor in Ambac Assurance. Such rights are subordinate to insurance claims, as well as to the general unsecured creditors of Ambac Assurance. If exercised, Ambac Assurance would receive up to $800 million in return for the issuance of its own perpetual preferred stock, the proceeds of which may be used for any purpose including the payment of claims. Dividend payments on the preferred stock are cumulative only if Ambac Assurance pays dividends on its common stock. Each trust is restricted to holding high quality short-term commercial paper investments to ensure that it can meet its obligations under the put option. To fund these investments, each trust has issued its own auction market perpetual preferred stock. Each trust is rated AA/Aa2 by Standard & Poor’s and Moody’s respectively.

28

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

From time to time Ambac accesses the capital markets to support the growth of its businesses. In April 2003, Ambac filed Form S-3 with the SEC utilizing a “shelf” registration process. Under this process, Ambac may issue up to $500 million of the securities described in the prospectus filed as part of the registration, namely, common stock, preferred stock and debt securities of Ambac.

Stock Repurchase Program. The Board of Directors of Ambac has authorized the establishment of a stock repurchase program that permits the repurchase of up to 12,000,000 shares of Ambac’s Common Stock. During the nine months ended September 30, 2003, Ambac acquired approximately 416,000 shares for an aggregate amount of $25.2 million. Since inception of the Stock Repurchase Program, Ambac has acquired approximately 9,384,000 shares for an aggregate amount of $291.1 million.

Balance Sheet. Total assets as of September 30, 2003 were $16.34 billion, an increase of 6% from total assets of $15.36 billion at December 31, 2002. This increase was due primarily to cash generated from business written during the period and proceeds from debt issuance. As of September 30, 2003, stockholders’ equity was $4.09 billion, a 13% increase from year-end 2002 stockholders’ equity of $3.63 billion. The increase stemmed primarily from net income during the period.

Investments. Ambac has a formal review process for all securities in its investment portfolio, including a review for impairment losses. Factors considered when assessing impairment include: (i) securities whose fair values have declined by 20% or more below amortized cost for a continuous period of at least six months; (ii) recent credit downgrades by rating agencies; (iii) the financial condition of the issuer; (iv) whether scheduled interest payments are past due; and (v) whether Ambac has the ability and intent to hold the security for a sufficient period of time to allow for anticipated recoveries in fair value. If we believe a decline in the value of a particular investment is temporary, we record the decline as an unrealized loss in Accumulated Other Comprehensive Income in stockholders’ equity on our Consolidated Balance Sheets. If we believe the decline is “other than temporary”, we reduce the carrying value of the investment and record a loss on our Consolidated Statements of Operations. Ambac’s assessment of a decline in value includes management’s current judgment of the factors noted above. If that judgment changes in the future, Ambac may ultimately record a loss after having originally concluded that the decline in value was temporary. The following table summarizes, for all securities in an unrealized loss position as of September 30, 2003 and December 31, 2002, the aggregate fair value and gross unrealized loss by length of time those securities have been continuously in an unrealized loss position:

29

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

	September 30, 2003				December 31, 2002
(Dollars in millions)	Estimated Fair Value		Gross Unrealized Losses		Estimated Fair Value		Gross Unrealized Losses
Municipal obligations in continuous unrealized loss for:
0 – 6 months	$	662.8	$	10.0	$	146.1	$	2.4
7 - 12 months		—		—		0.9		0.3
Greater than 12 months		6.5		0.5		26.9		1.9
		669.3		10.5		173.9		4.6
Corporate obligations in continuous unrealized loss for:
0 – 6 months		160.3		1.7		461.1		7.5
7 - 12 months		—		—		18.5		2.2
Greater than 12 months		98.5		6.9		106.7		18.1
		258.8		8.6		586.3		27.8
Foreign government obligations in continuous unrealized loss for:
0 – 6 months		41.8		0.3		1.6		—
7 - 12 months		—		—		—		—
Greater than 12 months		—		—		—		—
		41.8		0.3		1.6		—
U.S. government obligations in continuous unrealized loss for:
0 – 6 months		68.7		0.9		15.9		0.3
7 – 12 months		—		—		—		—
Greater than 12 months		—		—		—		—
		68.7		0.9		15.9		0.3
Mortgage and asset-backed securities in continuous unrealized loss for:
0 – 6 months		1,136.7		13.2		576.8		3.2
7 - 12 months		294.8		2.4		11.7		0.1
Greater than 12 months		135.9		2.1		33.1		1.0
		1,567.4		17.7		621.6		4.3
Total	$	2,606.0	$	38.0	$	1,399.3	$	37.0

There were no impairment write-downs during the nine months ended September 30, 2003 and 2002. The net realized investment gains in the three and nine months ended September 30, 2003 and 2002 were the result of security sales made in the usual course of business in order to achieve Ambac’s investment objectives for the Financial Guarantee and Financial Services investment portfolios.

The amortized cost and estimated fair value of investments in fixed income securities and short-term investments at September 30, 2003 were as follows:

30

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

(Dollars in thousands)	Amortized Cost		Estimated Fair Value
Fixed income securities:
Municipal obligations	$	5,412,941	$	5,730,640
Corporate obligations		1,321,594		1,388,347
Foreign government obligations		136,542		150,468
U.S. government obligations		158,761		160,556
Mortgage and asset-backed securities (includes U.S. government agency obligations)		5,319,472		5,397,419
Short-term		164,852		164,852
		12,514,162		12,992,282
Fixed income securities pledged as collateral:
Mortgage and asset-backed securities (includes U.S. government agency obligations)		593,095		594,499
Total	$	13,107,257	$	13,586,781

The following table provides the ratings distribution of the Financial Guarantee investment portfolio at September 30, 2003 and December 31, 2002:

Rating (1)	September 30, 2003		December 31, 2002
AAA(2)	75	%	73	%
AA	15		16
A	6		7
BBB	2		1
Below investment grade	<1		1
Not Rated	1		2
	100	%	100	%

(1) Ratings represent Standard & Poor’s classifications. If unavailable, Moody’s rating is used.

(2) Includes U.S. Treasury and agency obligations, which comprised approximately 15% of the Financial Guarantee investment portfolio as of September 30, 2003 and December 31, 2002. Also includes municipal bonds which have been advance refunded and defeased with U.S. Treasury and Agency obligations, but not necessarily re-rated by S&P and/or Moody’s. Ambac considers the credit quality of these bonds, which comprise 8% of the Financial Guarantee portfolio, to be AAA.

Approximately 96% and 98% of the mortgage and asset-backed securities in the Financial Guarantee portfolio is composed of securities issued by GNMA, FNMA, and FHLMC, as of September 30, 2003 and December 31, 2002, respectively.

Short-term investments in the Financial Guarantee portfolio consisted primarily of money market funds, and foreign and domestic time deposits.

The Financial Services investment portfolio consists primarily of assets funded with the proceeds from the issuance of investment agreement liabilities. The investment objectives of the portfolio are to match the investment security maturity schedule to the maturity schedule of related liabilities under the investment agreements and achieve the highest after-tax net investment income. The investment portfolio is subject to internal investment guidelines, which are approved by Ambac’s Board of Directors. Such guidelines set forth minimum credit rating requirements and credit risk concentration limits.

31

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

The following table provides the ratings distribution of the Financial Services investment portfolio at September 30, 2003 and December 31, 2002:

Rating (1)	September 30, 2003		December 31, 2002
AAA(2)	91	%	88	%
AA	1		2
A	5		6
BBB	3		3
Below investment grade	<1		1
	100	%	100	%

(1) Ratings represent Standard & Poor’s classifications. If unavailable, Moody’s rating is used.

(2) Includes U.S. Treasury and agency obligations, which comprised approximately 34% and 44% of the Financial Services investment portfolio as of September 30, 2003 and December 31, 2002, respectively.

Approximately 47% and 59% of the mortgage and asset-backed securities in the Financial Services portfolio is composed of securities issued by GNMA, FNMA, and FHLMC, as of September 30, 2003 and December 31, 2002, respectively.

Special Purpose Entities. Ambac has transferred third-party debt obligations to two special purpose entities. The business purpose of these entities is to provide some of our financial guarantee clients with funding for their debt obligations. These special purpose entities meet the characteristics of Qualifying Special Purpose Entities (“QSPEs”) in accordance with Statement of Financial Accounting Standards 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities”. The QSPEs are not consolidated in Ambac’s consolidated financial statements. The QSPEs are legal entities that are demonstrably distinct from Ambac. Ambac, its affiliates or its agents cannot unilaterally dissolve the QSPEs. The QSPEs permitted activities are limited to (i) purchasing assets from Ambac, which are defined in the governing documents of the QSPEs, (ii) issuing Medium Term Notes (“MTNs”) to fund such purchase, (iii) executing derivative hedges and (iv) providing related administrative services. The QSPEs hold only passive debt obligations transferred to it by Ambac, passive derivative financial instruments used for hedging purposes and cash collected from assets that it holds pending distribution to the MTN holders. The legal documents that established the QSPEs or created the beneficial interests in the transferred assets do not permit the sale or other disposal of the transferred financial assets except for disposals in automatic response to the terms of such financial assets (this would include only issuer call provisions). These required disposals are outside the control of Ambac, its affiliates and the QSPEs. Beneficial interest holders do not have the right to put their beneficial interest back to the QSPEs.

As of September 30, 2003, there have been 12 individual transactions processed through the QSPEs, of which 8 remain. In each case, Ambac sells fixed income debt obligations issued by third parties to the QSPEs. Ambac receives cash consideration for all assets transferred to the QSPEs. Ambac surrenders control over the transferred debt obligations. There are no agreements that entitle or obligate Ambac to repurchase or redeem assets. The QSPEs are structured as bankruptcy remote entities. Ambac management believes that the assets transferred represent a true sale and the assets held by the QSPEs are beyond the reach of Ambac and its creditors, even in bankruptcy or other receivership. Legal counsel has concurred with management’s belief and has provided Ambac true sale and non-substantive consolidation opinions. The purchase by the QSPEs is financed through the issuance of MTNs, which are collateralized by the purchased assets. Derivative contracts may be used for hedging purposes

32

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations (Continued)

only. Derivative hedges are established at the time MTNs are issued to purchase debt obligations. Ambac Assurance may issue a financial guarantee insurance policy on the assets sold, the MTNs issued and the derivative contracts used. As of September 30, 2003, Ambac Assurance had financial guarantee insurance policies issued for all assets owned, MTNs issued and derivative contracts used by the QSPEs.

Pursuant to the terms of Ambac Assurance’s insurance policy, insurance premiums are paid to Ambac Assurance by the QSPEs and are earned in a manner consistent with other insurance policies, over the risk period. Any losses incurred would be included in Ambac’s Consolidated Statements of Operations. Under the terms of an Administrative Agency Agreement, Ambac provides some administrative services, primarily collecting amounts due on the obligations and making interest payments on the MTNs.

Cash Flows. Net cash provided by operating activities was $795.7 million and $482.0 million during the nine months ended September 30, 2003 and 2002, respectively. These cash flows were primarily provided by Financial Guarantee operations.

Net cash (used in) provided by financing activities was ($139.3) million and $673.4 million during the nine months ended September 30, 2003 and 2002, respectively. Financing activities for the nine months ended September 30, 2003 included ($306.4) million in net investment and payment agreement draws (net of investment and payment agreement issued). Financing activities for the nine months ended September 30, 2003 also included the proceeds from the issuance of debentures of $363.2 million. Financing activities for the nine months ended September 30, 2002 included $720.7 million in net investment and payments agreements issued (net of investment and payment agreement draws).

Net cash used in investing activities was $645.2 million during the nine months ended September 30, 2003, of which $5,862.0 million was used to purchase bonds, partially offset by the proceeds from sales and maturities of bonds of $4,830.9 million. For the nine months ended September 30, 2002, $1,199.7 million was used in investing activities, of which $4,599.8 million was used to purchase bonds, partially offset by the proceeds and maturities of bonds of $3,112.2 million.

Total cash provided by (used in) operating, investing and financing activities was $11.2 million and $(44.2) million during the nine months ended September 30, 2003 and 2002, respectively.

Material Commitments. Ambac has made no commitments for material capital expenditures within the next twelve months.

33

Item 3. Quantitative and Qualitative Disclosures About Market Risk

In the ordinary course of business, Ambac, through its affiliates, manages a variety of risks, principally credit, market, liquidity, operational, and legal. These risks are identified, measured and monitored through a variety of control mechanisms that are in place at different levels throughout the organization.

Market risk represents the potential for losses that may result from changes in the value of a financial instrument as a result of changes in market conditions. The primary market risks that would impact the value of Ambac’s financial instruments are interest rate risk, basis risk (e.g. taxable interest rates relative to tax-exempt interest rates, discussed below) and credit spread risk. Senior managers in Ambac’s Risk Analysis and Reporting group are responsible for monitoring risk limits and applying risk measurement methodologies. The estimation of potential losses arising from adverse changes in market conditions is a key element in managing market risk. Ambac utilizes various systems, models and stress test scenarios to monitor and manage market risk. This process includes frequent analyses of parallel and non-parallel shifts in the yield curve, “Value-at-Risk” (“VaR”) and changes in credit spreads. These models include estimates made by management, which utilize current and historical market information. The valuation results from these models could differ materially from amounts that would actually be realized in the market.

Financial instruments that may be adversely affected by changes in interest rates consist primarily of investment securities, investment agreement liabilities, debentures, and certain derivative contracts (primarily interest rate swaps and futures) used for hedging purposes.

Financial instruments that may be adversely affected by changes in basis include Ambac’s municipal interest rate swap portfolio. Ambac, through its affiliate Ambac Financial Services, L.P., is a provider of interest rate swaps to states, municipalities and their authorities and other entities in connection with their financings. Ambac Financial Services L.P. manages its business with the goal of being market neutral to changes in overall interest rates, while seeking to profit from retaining some basis risk. If actual or projected tax-exempt interest rates change in relation to taxable interest rates, Ambac will experience a mark-to-market gain or loss. Most municipal interest rate swaps transacted by Ambac Financial Services contain provisions that are designed to protect Ambac against certain forms of tax reform, thus mitigating its basis risk. The estimation of potential losses arising from adverse changes in market relationships, known as VaR, is a key element in management’s monitoring of basis risk for the municipal interest rate swap portfolio. Ambac has developed a VaR methodology to estimate potential losses over a specified holding period and based on certain probabilistic assessments. Ambac’s methodology estimates VaR using a 300-day historical “look back” period. This means that changes in market values are simulated using market inputs from the past 300 days. Ambac supplements its VaR methodology, which is a good risk management tool in normal markets, by performing rigorous stress testing to measure the potential for losses in abnormally volatile markets. The stress tests include (i) parallel and non-parallel shifts in the yield curve and (ii) immediate changes in normal basis relationships, such as those between taxable and tax-exempt markets.

Financial instruments that may be adversely affected by changes in credit spreads include Ambac’s outstanding structured credit derivative contracts. Ambac, through its affiliate, Ambac Credit Products, enters into structured credit derivative contracts. These contracts require Ambac Credit Products to make payments upon the occurrence of certain defined credit events relating to underlying obligations (generally a fixed income obligation). If credit spreads of the underlying obligations change, the market value of the related structured credit derivative changes. As such, Ambac Credit Products could experience mark-to-market gains or losses.

34

Item 3. Quantitative and Qualitative Disclosures About Market Risk (Continued)

Market liquidity could also impact valuations. Changes in credit spreads are generally caused by changes in the market’s perception of the credit quality of the underlying obligations. Ambac Credit Products structures its contracts with partial hedges from various financial institutions or with first loss protection. Such structuring mitigates Ambac Credit Products’ risk of loss and reduces the price volatility of these financial instruments. Personnel in Ambac’s Structured Finance Surveillance group monitor credit spread risk. Additionally, management models the potential impact of credit spread changes on the value of its contracts.

Other financial instruments that may be adversely affected by changes in credit spreads include certain total return swap contracts, which are entered into by Ambac through its affiliate, Ambac Capital Services. These contracts require Ambac Capital Services to pay a specified spread in excess of LIBOR in exchange for receiving the total return of an underlying fixed income obligation over a specified period of time. If credit spreads of the underlying obligations change, the market value of the related total return swaps changes and Ambac Capital Services could experience mark-to-market gains or losses.

Item 4. Controls and Procedures

(a) Disclosure Controls and Procedures. Ambac’s management, with the participation of Ambac’s Chief Executive Officer and Ambac’s Chief Financial Officer, has evaluated the effectiveness of Ambac’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. Based on such evaluation, Ambac’s Chief Executive Officer and Ambac’s Chief Financial Officer have concluded that, as of the end of such period, Ambac’s disclosure controls and procedures are effective in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by Ambac in the reports that it files or submits under the Exchange Act.

(b) Internal Control Over Financial Reporting. There have not been any changes in Ambac’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, Ambac’s internal control over financial reporting.

35

PART II – OTHER INFORMATION

Items 1, 2, 3, 4 and 5 are omitted either because they are inapplicable or because the answer to such question is negative.

Item 6 - Exhibits and Reports on Form 8-K

(a) The following are annexed as exhibits:

Exhibit Number	Description
31.1	Certification of CEO Pursuant to Exchange Act Rules 13a-14 and 15d-14.
31.2	Certification of CFO Pursuant to Exchange Act Rules 13a-14 and 15d-14.
32.1	Certification of CEO Pursuant to 18 U.S.C. Section 1350.
32.2	Certification of CFO Pursuant to 18 U.S.C. Section 1350.
99.11	Ambac Assurance Corporation and Subsidiaries Consolidated Unaudited Financial Statements as of September 30, 2003 and December 31, 2002 and for the periods ended September 30, 2003 and 2002.

(b) Reports on Form 8-K:

On October 17, 2003, Ambac Financial Group, Inc. filed a Current Report on Form 8-K with its October 16, 2003 press release containing unaudited financial information and accompanying discussion for the three and nine months ended September 30, 2003.

36

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.

	Ambac Financial Group, Inc. (Registrant)
Dated: November 14, 2003	By:	/s/ Thomas J. Gandolfo
		Thomas J. Gandolfo Senior Vice President and Chief Financial Officer (Principal Financial and Accounting Officer and Duly Authorized Officer)

37

INDEX TO EXHIBITS

Exhibit Number	Description
31.1	Certification of CEO Pursuant to Exchange Act Rules 13A-14 and 15D-14, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of CFO Pursuant to Exchange Act Rules 13A-14 and 15D-14, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of CEO Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2	Certification of CFO Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
99.11	Ambac Assurance Corporation and Subsidiaries Consolidated Unaudited Financial Statements as of September 30, 2003 and December 31, 2002 and for the periods ended September 30, 2003 and 2002.

38

EX-31.1

EXHIBIT 31.1

Ambac Financial Group, Inc.

Certifications

I, Phillip B. Lassiter, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Ambac Financial Group, Inc;

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

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

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a - 15(e) and 15d - 15(e)) for the registrant and have:

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

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

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

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

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

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

By:	/S/    PHILLIP B. LASSITER
	Phillip B. Lassiter
	Chairman and Chief Executive Officer

Date: November 14, 2003

EX-31.2

EXHIBIT 31.2

Ambac Financial Group, Inc.

Certifications

I, Thomas J. Gandolfo, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Ambac Financial Group, Inc;

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

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

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a - 15(e) and 15d - 15(e)) for the registrant and have:

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

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

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

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

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

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

By:	/S/    THOMAS J. GANDOLFO
	Thomas J. Gandolfo
	Senior Vice President and Chief Financial Officer

Date: November 14, 2003

EX-32.1

EXHIBIT 32.1

Certification of CEO Pursuant to

18 U.S.C. Section 1350,

as Adopted Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the Quarterly Report on Form 10-Q of Ambac Financial Group, Inc. (the “Company”) for the quarter ending September 30, 2003 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), Phillip B. Lassiter, as Chief Executive Officer of the Company, hereby certifies, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

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

/S/    PHILLIP B. LASSITER
Name:	Phillip B. Lassiter
Title:	Chairman and Chief Executive Officer
Date:	November 14, 2003

EX-32.2

EXHIBIT 32.2

Certification of CFO Pursuant to

18 U.S.C. Section 1350,

as Adopted Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the Quarterly Report on Form 10-Q of Ambac Financial Group, Inc. (the “Company”) for the quarter ending September 30, 2003 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), Thomas J. Gandolfo, as Chief Financial Officer of the Company, hereby certifies, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

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

/s/ Thomas J. Gandolfo
Name:	Thomas J. Gandolfo
Title:	Senior Vice President and Chief Financial Officer
Date:	November 14, 2003

EX-99.11

EXHIBIT 99.11

AMBAC ASSURANCE CORPORATION AND SUBSIDIARIES

(a wholly owned subsidiary of Ambac Financial Group, Inc.)

Consolidated Unaudited Financial Statements

As of September 30, 2003 and December 31, 2002

and for the Three and Nine Months Ended September 30, 2003 and 2002

Ambac Assurance Corporation and Subsidiaries

Consolidated Balance Sheets

September 30, 2003 and December 31, 2002

(Dollars in Thousands Except Share Data)

	September 30, 2003		December 31, 2002
	(unaudited)
ASSETS
Investments:
Fixed income securities, at fair value (amortized cost of $6,833,114 in 2003 and $5,865,467 in 2002)	$	7,198,873	$	6,223,062
Short-term investments, at cost (approximates fair value)		106,883		287,315
Other (cost of $3,502 in 2003 and $2,415 in 2002)		2,954		1,394
Total investments		7,308,710		6,511,771
Cash		24,710		15,876
Securities purchased under agreements to resell		48,095		57,753
Receivable for securities sold		42,232		230
Investment income due and accrued		86,038		80,825
Reinsurance recoverable on paid and unpaid losses		3,575		4,842
Prepaid reinsurance		310,418		296,126
Deferred acquisition costs		179,841		174,055
Derivative product assets		998,562		1,010,081
Other assets		41,387		43,821
Total assets	$	9,043,568	$	8,195,380
LIABILITIES AND STOCKHOLDER’S EQUITY
Liabilities:
Unearned premiums	$	2,478,690	$	2,137,460
Losses and loss adjustment expense reserve		187,452		172,137
Ceded reinsurance balances payable		8,989		16,930
Obligations under payment agreements		249,810		250,534
Deferred income taxes		237,045		232,269
Current income taxes		31,489		41,375
Notes payable to affiliate		37,090		111,350
Payable for securities purchased		119,802		70,761
Derivative product liabilities		958,035		953,772
Other liabilities		142,851		126,729
Total liabilities		4,451,253		4,113,317
Stockholder’s equity:
Preferred stock, par value $1,000 per share; authorized shares—285,000; issued and outstanding shares—none		—		—
Common stock, par value $2.50 per share; authorized shares—40,000,000; issued and outstanding shares—32,800,000 at September 30, 2003 and December 31, 2002		82,000		82,000
Additional paid-in capital		1,005,321		920,146
Accumulated other comprehensive income		237,728		231,436
Retained earnings		3,267,266		2,848,481
Total stockholder’s equity		4,592,315		4,082,063
Total liabilities and stockholder’s equity	$	9,043,568	$	8,195,380

See accompanying Notes to Consolidated Unaudited Financial Statements.

Ambac Assurance Corporation and Subsidiaries

Consolidated Statements of Operations

(Unaudited)

For The Three and Nine Months Ended September 30, 2003 and 2002

(Dollars in Thousands)

	Three Months Ended September 30,						Nine Months Ended September 30,
	2003			2002			2003			2002
Revenues:
Financial Guarantee:
Gross premiums written	$	280,842		$	206,072		$	868,478		$	554,330
Ceded premiums written		(17,451	)		(26,854	)		(90,932	)		(71,108	)
Net premiums written	$	263,391		$	179,218		$	777,546		$	483,222
Net premiums earned	$	161,381		$	124,243		$	451,340		$	344,411
Other credit enhancement fees		11,936			7,307			34,594			20,171
Net premiums earned and other credit enhancement fees		173,317			131,550			485,934			364,582
Net investment income		80,890			75,863			237,377			222,004
Net realized investment gains		7,037			5,408			33,757			8,380
Net mark-to-market losses on credit derivative contracts		(4,053	)		(6,908	)		(6,227	)		(18,961	)
Other income		927			255			3,606			2,327
Financial Services:
Interest from payment agreements		3,016			—			9,043			—
Other revenue		17,329			3,255			13,422			11,888
Total revenues		278,463			209,423			776,912			590,220
Expenses:
Financial Guarantee:
Losses and loss adjustment expenses		15,900			6,100			36,600			17,700
Underwriting and operating expenses		24,839			18,482			67,371			56,034
Interest expense		51			301			356			1,801
Financial Services:
Interest from payment agreements		736			—			2,660			—
Other expenses		1,857			1,160			4,366			3,484
Total expenses		43,383			26,043			111,353			79,019
Income before income taxes		235,080			183,380			665,559			511,201
Provision for income taxes		66,456			47,991			179,574			130,919
Net income	$	168,624		$	135,389		$	485,985		$	380,282

See accompanying Notes to Consolidated Unaudited Financial Statements

Ambac Assurance Corporation and Subsidiaries

Consolidated Statements of Stockholder’s Equity

(Unaudited)

For The Nine Months Ended September 30, 2003 and 2002

(Dollars in Thousands)

	2003					2002
Retained Earnings:
Balance at January 1	$	2,848,481				$	2,386,073
Net income		485,985		$	485,985		380,282		$	380,282
Dividends declared—common stock		(67,200	)				(58,500	)
Balance at September 30	$	3,267,266				$	2,707,855
Accumulated Other Comprehensive Income:
Balance at January 1	$	231,436				$	80,556
Unrealized gains (losses) on securities, $8,576     and $294,324, pre-tax, in 2003 and 2002, respectively (1)					5,574					191,310
Foreign currency translation gain					718					1,633
Other comprehensive income		6,292			6,292		192,943			192,943
Comprehensive income				$	492,277				$	573,225
Balance at September 30	$	237,728				$	273,499
Preferred Stock:
Balance at January 1 and September 30	$	—				$	—
Common Stock:
Balance at January 1 and September 30	$	82,000				$	82,000
Additional Paid-in Capital:
Balance at January 1	$	920,146				$	928,094
Capital contribution		75,000					—
Capital issuance costs		(3,535	)				(6,969	)
Employee benefit plans		13,710					442
Balance at September 30	$	1,005,321				$	921,567
Total Stockholder’s Equity at September 30	$	4,592,315				$	3,984,921
(1) Disclosure of reclassification amount:
Unrealized holding gains arising during period	$	39,242					195,618
Less: reclassification adjustment for net securities gains     included in net income		33,668					4,308
Net unrealized gains on securities	$	5,574				$	191,310

See accompanying Notes to Consolidated Unaudited Financial Statements.

Ambac Assurance Corporation and Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)

For The Nine Months Ended September 30, 2003 and 2002

(Dollars in Thousands)

	Nine Months Ended September 30,
	2003			2002
Cash flows from operating activities:
Net income	$	485,985		$	380,282
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		2,049			2,156
Amortization of bond premium and discount		1,793			(4,619	)
Current income taxes		(9,886	)		(83,002	)
Deferred income taxes		1,774			2,977
Deferred acquisition costs		(5,786	)		(9,241	)
Unearned premiums, net		326,938			139,687
Losses and loss adjustment expenses		16,582			14,757
Ceded reinsurance balances payable		(7,941	)		1,102
Net realized investment (gains) losses		(33,757	)		(8,380	)
Mark-to-market losses on credit derivative contracts		5,005			18,961
Other, net		42,067			21,123
Net cash provided by operating activities		824,823			475,803
Cash flows from investing activities:
Proceeds from sales of bonds		894,370			411,416
Proceeds from maturities of bonds		498,476			231,260
Purchases of bonds		(2,319,853	)		(1,108,285	)
Change in short-term investments		180,432			95,673
Securities purchased under agreements to resell		9,658			(24,504	)
Other, net		(8,353	)		(21,580	)
Net cash used in investing activities		(745,270	)		(416,020	)
Cash flows from financing activities:
Dividends paid		(67,200	)		(58,500	)
Capital contribution		75,000			—
Capital issuance costs		(3,535	)		(6,969	)
Payment agreements		(724	)		—
Short-term financing from affilates, net		(27,160	)		(13,900	)
Long-term financing from affiliates		(47,100	)		(3,900	)
Net cash used in financing activities		(70,719	)		(83,269	)
Net cash flow		8,834			(23,486	)
Cash and cash pledged as collateral at January 1		15,876			33,678
Cash and cash pledged as collateral at September 30	$	24,710		$	10,192
Supplemental disclosure of cash flow information:
Cash paid during the period for:
Income taxes	$	158,256		$	161,055
Interest expense on notes	$	356		$	816
Interest expense on payment agreements	$	1,901		$	—

See accompanying Notes to Consolidated Unaudited Financial Statements.

Ambac Assurance Corporation and Subsidiaries

Notes to Consolidated Unaudited Financial Statements

(1)    Basis of Presentation

Ambac Assurance Corporation is a leading provider of financial guarantees to clients in both the public and private sectors around the world. Ambac Assurance provides financial guarantees on public finance and structured finance obligations. Ambac Assurance has earned triple-A ratings, the highest ratings available from Moody’s Investors Service, Inc., Standard & Poor’s Ratings Services, Fitch, Inc., and Rating and Investment Information, Inc. Insurance policies insured by Ambac Assurance guarantee payment when due of the principal of and interest on the obligation guaranteed. As of September 30, 2003, Ambac Assurance’s net guarantees in force (principal and interest) were $608,493,952 thousand. Ambac Assurance is a wholly-owned subsidiary of Ambac Financial Group, Inc., a holding company whose subsidiaries provide financial guarantee products and financial services to clients in both the public and private sectors around the world.

Ambac Assurance serves clients in international markets through its wholly-owned subsidiary Ambac Assurance UK Limited. Ambac U.K. is licensed to transact credit, suretyship and financial guarantee insurance in the United Kingdom and to offer insurance services into twelve other European countries. Ambac UK is subject to regulation by the Financial Services Authority (“FSA”) in the conduct of its insurance business.

Ambac Credit Products LLC, a wholly owned subsidiary of Ambac Assurance, provides credit protection in the global markets in the form of structured credit derivatives. These structured credit derivatives, which are privately negotiated contracts, provide the counterparty with credit protection against the occurrence of a specific event such as a payment default or bankruptcy relating to an underlying obligation (generally a fixed income obligation). Upon a credit event, Ambac is required to either (i) purchase the underlying obligation at its par value and a loss is realized for the difference between the par and market value of the underlying obligation or (ii), make a payment equivalent to the difference between the par value and market value of the underlying obligation. Substantially all of Ambac’s structured credit derivative contracts are partially hedged with various financial institutions or structured with first loss protection. Structured credit derivatives issued by Ambac Credit Products are insured by Ambac Assurance.

Ambac Assurance, as the sole limited partner, owns a limited partnership interest representing 90% of the total partnership interests of Ambac Financial Services, L.P. The sole general partner of Ambac Financial Services, Ambac Financial Services Holdings, Inc., a wholly-owned subsidiary of Ambac Financial Group, owns a general partnership interest representing 10% of the total partnership interest in Ambac Financial Services. Ambac Financial Services provides interest rate swaps and other derivative products primarily to states, municipalities and their authorities, issuers of asset-backed securities and other entities in connection with their financings. The interest rate swaps provided by Ambac Financial Services are guaranteed by Ambac Assurance through policies that guarantee the obligations of Ambac Financial Services and its counterparties. Total return swaps, which are entered into by Ambac Capital Services, are only used for fixed income obligations, which meet Ambac Assurance’s credit underwriting criteria.

Ambac Assurance Corporation and Subsidiaries

Notes to Consolidated Unaudited Financial Statements (Continued)

The accompanying consolidated unaudited interim financial statements have been prepared on the basis of accounting principles generally accepted in the United States of America (“GAAP”) and, in the opinion of management, reflect all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of Ambac Assurance’s financial condition, results of operations and cash flows for the periods presented. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported revenues and expenses during the reporting period. Actual results could differ from those estimates. The results of operations for the nine months ended September 30, 2003 may not be indicative of the results that may be expected for the full year ending December 31, 2003. These consolidated financial statements and notes should be read in conjunction with the financial statements and notes included in the audited consolidated financial statements of Ambac Assurance and its subsidiaries as of December 31, 2002 and 2001, and for each of the years in the three-year period ended December 31, 2002 which was filed with the Securities and Exchange Commission on March 28, 2003 as Exhibit 99.01 to Ambac Financial Group Inc.’s Form 10-K, the consolidated unaudited financial statements of Ambac Assurance and its subsidiaries as of March 31, 2003, which was filed with the SEC on May 15, 2003 as Exhibit 99.05 to Ambac Financial Group’s 10-Q for the quarterly period ended March 31, 2003, and the consolidated unaudited financial statements of Ambac Assurance and its subsidiaries as of June 30, 2003, which was filed with the SEC on August 14, 2003 as Exhibit 99.09 to Ambac Financial Group’s 10-Q for the quarterly period ended June 30, 2003.

The consolidated financial statements include the accounts of Ambac Assurance and each of its subsidiaries. All significant intercompany balances have been eliminated.

Certain reclassifications have been made to prior period’s amounts to conform to the current period’s presentation.

(2)    Accounting Standards

Financial Accounting Standards Board (“FASB”) Interpretation No. 46 “Consolidation of Variable Interest Entities” (“FIN 46”) provides accounting and disclosure rules for variable interest entities (“VIE”). A VIE is an entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. VIEs are often created for a single specific purpose, for example, to facilitate asset securitization. FIN 46 became effective in the first quarter of 2003 for VIEs created after January 31, 2003, and to VIEs in which an enterprise obtains an interest after that date. In October 2003, the FASB announced that the effective date of FIN 46 was deferred from July 1, 2003 to periods ending after December 15, 2003 for VIE’s created prior to February 1, 2003. In general, FIN 46 requires VIEs to be consolidated by their primary beneficiaries if the entities do not effectively disperse risk among the parties involved. FIN 46 requires disclosures for entities that have either a primary or significant variable interest in a VIE.

Ambac Assurance Corporation and Subsidiaries

Notes to Consolidated Unaudited Financial Statements (Continued)

Ambac Financial Group has involvement with VIEs in two ways. First, Ambac Assurance is a provider of financial guarantee insurance for various securitized asset-backed debt obligations, including mortgage backed security obligations, collateralized debt obligations (“CDO”) and other asset-backed securitization obligations. Second, Ambac Financial Group has sponsored two VIEs that issue medium-term notes (“MTNs”) to fund the purchase of certain financial assets. As discussed in detail below, these Ambac Assurance sponsored special purpose entities are considered Qualifying Special Purpose Entities (“QSPEs”).

Ambac Assurance provides financial guarantee insurance to securitized asset-backed debt obligations of VIEs. The transaction structure provides certain financial protection to Ambac Assurance. This financial protection can take several forms, however, the most common are over-collateralization, first loss retention and excess spread. In the case of over-collateralization (i.e., the principal amount of the securitized assets exceeds the principal amount of the structured finance obligations guaranteed by Ambac Assurance), the structure allows the transaction to experience defaults among the securitized assets before a default is experienced on the structured finance obligations which have been guaranteed by Ambac Assurance. In the case of first loss retention, the financial guarantee insurance policy only covers a senior layer of losses on debt issued by the VIE. The expected losses on the assets are either retained by the seller or sold off in the form of equity and mezzanine debt to other investors. In the case of excess spread, the financial assets contributed to a VIE generate cash flow in the form of interest that is in excess of the interest payments on the related debt. All or a portion of this excess spread accumulates and is available to absorb losses in the transaction. Ambac Assurance requires these financial protections as a condition for issuing its financial guarantee insurance policy. At this time, it is anticipated that the effect on Ambac Assurance’s Consolidated Balance Sheet could be an increase of approximately $200 million to $1 billion to both assets and liabilities. As we continue to evaluate the impact of applying FIN 46, additional entities may be identified that would need to be consolidated.

It is possible in the future that Ambac Assurance will consolidate an entity for which it has issued a financial guarantee insurance policy. If Ambac Assurance issues a financial guarantee insurance policy for the obligations of a VIE and does not receive structural financial protection adequate to absorb the majority of expected loss, Ambac Assurance may be required to consolidate the related VIE in accordance with FIN 46. Ambac Assurance underwrites its insurance to a remote loss standard and normally demands structural financial protection that absorbs the majority of expected loss in a transaction. However, transactions may occur where the structural financial protections are outside of the VIE and, as result, this type of transaction could be consolidated under FIN 46. Upon the occurrence of certain events, the insurance policy may give Ambac Assurance certain rights to remediate potential or actual losses. These events include an asset manager or asset servicer breach of certain financial, corporate or performance covenants. A breach of these covenants may give Ambac Assurance the right to take certain actions such as replacing the asset manager or asset servicer. Depending upon the actions taken, Ambac Assurance may be required to consolidate the structure under FIN 46. As we underwrite to a remote loss standard, we expect such situations to be infrequent. However, management is committed to take actions to reduce economic loss regardless of any requirement to consolidate. Consolidation is an important accounting concept, however, it does not change the economic risk profile of the insurance exposure.

Ambac Assurance Corporation and Subsidiaries

Notes to Consolidated Unaudited Financial Statements (Continued)

Ambac Assurance’s insured exposures as of December 31, 2002, are disclosed in Note 10 “Guarantees in Force” of Ambac Assurance’s 2002 Consolidated Financial Statements.

Regarding QSPEs, Ambac Financial Group has transferred financial assets to two VIEs. The business purpose of these entities is to provide certain financial guarantee clients with funding for their debt obligations. These entities meet the characteristics of QSPEs in accordance with Statement of Financial Accounting Standards 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities” (“FAS 140”). QSPEs are not subject to the requirements of FIN 46 and accordingly are not consolidated in Ambac Financial Group’s financial statements. However, see the discussion below on the Exposure Draft recently issued by the FASB that could change the accounting rules for QSPEs in the future. The QSPEs are legal entities that are demonstrably distinct from Ambac Assurance. Ambac Assurance, its affiliates or its agents cannot unilaterally dissolve the QSPEs. The QSPEs permitted activities are limited to those outlined below.

As of September 30, 2003, there have been 12 individual transactions processed through the QSPEs, of which 8 remain. In each case, Ambac Financial Group sells fixed income debt obligations to the QSPEs. These transactions are true sales based upon the bankruptcy remote nature of the QSPE and the absence of any agreement or obligation for Ambac Financial Group to repurchase or redeem assets of the QSPE. The purchase by the QSPE is financed through the issuance of MTNs, which are collateralized by the purchased assets. These MTNs approximately match the cash flow of the assets purchased. Derivative contracts may be used (interest rate and currency swaps) for hedging purposes only. Derivative hedges are established at the time MTNs are issued to purchase financial assets. The activities of the QSPEs are contractually limited to purchasing assets from Ambac Financial Group, issuing MTNs to fund such purchase, executing derivative hedges and related administrative services. Ambac Assurance may issue a financial guarantee insurance policy on the assets sold, the MTNs issued or both. As of September 30, 2003, Ambac Assurance had financial guarantee insurance policies issued for all assets and MTNs owned and outstanding by the QSPEs.

Ambac Assurance’s exposure under these financial guarantee insurance policies as of December 31, 2002, is included in the disclosure in Note 10 “Guarantees in Force” of Ambac Assurance’s 2002 Consolidated Financial Statements. Pursuant to the terms of Ambac Assurance’s insurance policy, insurance premiums are paid to Ambac Assurance by the QSPE and are earned in a manner consistent with other insurance policies, over the risk period. Any losses incurred would be included in Ambac Assurance’s Consolidated Statements of Operations. Under the terms of an Administrative Agency Agreement, Ambac Financial Group provides certain administrative duties, primarily collecting amounts due on the obligations and making interest payments on the MTNs.

Assets sold to the QSPEs during the nine months ended September 30, 2003 and the year ended December 31, 2002 were $0 million and $350.0 million, respectively. No gains or losses were recognized on these sales. As of September 30, 2003, the estimated fair value of financial assets, MTN liabilities and derivative hedges were $1.4 billion, $ 1.3 billion and $100 million, respectively. When market quotes are not available, estimated fair value is determined

Ambac Assurance Corporation and Subsidiaries

Notes to Consolidated Unaudited Financial Statements (Continued)

utilizing valuation models. These models include estimates, made by management, which utilize current market information. The valuation results from these models could differ materially from amounts that would actually be realized in the market. Ambac Assurance received gross premiums for issuing financial guarantee policies on the assets, MTNs and derivative hedges of $4.0 million and $19.3 million for the nine months ended September 30, 2003 and for the year ended December 31, 2002, respectively. Ambac Financial Group also received fees for providing other services amounting to $0.3 million and $0.1 million for the nine months ended September 30, 2003 and the year ended December 31, 2002, respectively.

In June 2003, the FASB issued an Exposure Draft for proposed Statement of Financial Accounting Standards entitled “Qualifying Special-Purposes Entities and Isolation of Transferred Assets”, an amendment of FASB Statement No. 140 (“The Exposure Draft”). The Exposure Draft is a proposal that is subject to change and as such, is not yet authoritative. If the proposal is enacted in its current form, it will amend and clarify FAS 140. The Exposure Draft would prohibit an entity from being a QSPE if it enters into an agreement that obligates a transferor of financial assets, its affiliates, or its agents to deliver additional cash or other assets to fulfill the SPE’s obligations to beneficial interest holders. While Ambac Assurance is still evaluating the Exposure Draft, management believes that Ambac Assurance would consolidate its current QSPEs if this Statement becomes enacted as currently proposed and if the QSPEs issue new beneficial interests after the effective date and receive assets other than those they are committed to receive. It appears only static structures would be grandfathered under the proposal. This conclusion is based upon the fact that Ambac Assurance provides financial support to these entities such as financial guarantees and liquidity commitments. The impact of consolidation would be to gross up Ambac Assurance’s consolidated balance sheet for the assets and liabilities held by the QSPEs that approximate $1.4 billion at September 30, 2003. Additionally, fees received by Ambac Assurance from the QSPEs (primarily insurance premiums) would be eliminated in consolidation and essentially reclassified to net interest income. The risk characteristics of these transactions are not impacted by consolidation.

In April 2003, the FASB issued FAS Statement 149 “Amendment to Statement 133 on Derivative Instruments and Hedging Activities” (“FAS 149”). This statement amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts (collectively referred to as derivatives) and for hedging activities under FAS 133 “Accounting for Derivative Instruments and Hedging Activities”. The changes in FAS 149 improve financial reporting by requiring that contracts with comparable characteristics be accounted for similarly. In particular, FAS 149 (i) clarifies under what circumstances a contract with an initial net investment meets the characteristic of a derivative under FAS 133, (ii) clarifies when a derivative contains a financing component, (iii) amends the definition of an underlying obligation to conform it to language used in FASB Interpretation No. 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others”, and (iv) amends certain other pronouncements. Those changes will result in more consistent reporting of contracts as either derivatives or hybrid instruments. FAS 149 is effective for contracts entered into or modified after June 30, 2003, except in certain instances detailed in FAS 149, and hedging relationships designated after June 30, 2003. Except as otherwise stated in FAS 149, all provisions should be applied prospectively. FAS 149 did not have a material impact on Ambac Assurance.

Ambac Assurance Corporation and Subsidiaries

Notes to Consolidated Unaudited Financial Statements (Continued)

In May 2003, the FASB issued FAS Statement 150, “Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity” (“FAS 150”). FAS 150 establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). Many of those instruments were previously classified as equity. FAS 150 is effective for financial instruments entered into or modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15, 2003. FAS 150 did not have an impact on Ambac Assurance.

(3)    Segment Information

Ambac Assurance has two reportable segments, as follows: (1) financial guarantee, which provides financial guarantee products (including structured credit derivatives) for public finance and structured finance obligations; and (2) financial services, which provides payment agreements, interest rate and total return swaps.

Ambac’s reportable segments are strategic business units that offer different products and services. They are managed separately because each business requires different marketing strategies, personnel skill sets and technology.

Pursuant to insurance and indemnity agreements between Ambac Financial Services and Ambac Assurance, Ambac Financial Services’ payment obligations under its swap agreements are guaranteed by Ambac Assurance. Additionally, the payment obligations of Ambac Financial Services’ counterparties, under their swap agreements with Ambac Financial Services, are guaranteed by Ambac Assurance pursuant to insurance and indemnity agreements. Intersegment revenues include the premiums earned under those agreements, but which are eliminated in the consolidated financial statements. Such premiums are accounted for as if they were premiums to third parties, that is, at current market prices. Intersegment revenues also consist of dividends received.

The following tables summarize the financial information by reportable segment as of and for the three and nine months ended September 30, 2003 and 2002:

Ambac Assurance Corporation and Subsidiaries

Notes to Consolidated Unaudited Financial Statements (Continued)

(Dollars in thousands) Three months ended September 30,	Financial Guarantee		Financial Services			Intersegment Eliminations			Consolidated
2003:
Revenues:
Unaffiliated customers	$	258,118	$	20,345		$	—		$	278,463
Intersegment		7,347		—			(7,347	)		—
Total revenues	$	265,465	$	20,345		($	7,347	)	$	278,463
Income before income taxes:
Unaffiliated customers	$	217,328	$	17,752		$	—		$	235,080
Intersegment		7,347		(547	)		(6,800	)		—
Total income before income taxes	$	224,675	$	17,205		($	6,800	)	$	235,080
Identifiable assets	$	7,811,613	$	1,231,955		$	—		$	9,043,568
2002:
Revenues:
Unaffiliated customers	$	206,168	$	3,255		$	—		$	209,423
Intersegment		344		—			(344	)		—
Total revenues	$	206,512	$	3,255		($	344	)	$	209,423
Income before income taxes:
Unaffiliated customers	$	181,285	$	2,095		$	—		$	183,380
Intersegment		344		(344	)		—			—
Total income before income taxes	$	181,629	$	1,751			—		$	183,380
Identifiable assets	$	6,782,090	$	840,967		$	—		$	7,623,057

(Dollars in thousands) Nine months ended September 30,	Financial Guarantee		Financial Services			Intersegment Eliminations			Consolidated
2003:
Revenues:
Unaffiliated customers	$	754,447	$	22,465		$	—		$	776,912
Intersegment		8,500		—			(8,500	)		—
Total revenues	$	762,947	$	22,465		($	8,500	)	$	776,912
Income before income taxes:
Unaffiliated customers	$	650,120	$	15,439		$	—		$	665,559
Intersegment		8,500		(1,700	)		(6,800	)		—
Total income before income taxes	$	658,620	$	13,739		($	6,800	)	$	665,559
Identifiable assets	$	7,811,613	$	1,231,955		$	—		$	9,043,568
2002:
Revenues:
Unaffiliated customers	$	578,332	$	11,888		$	—		$	590,220
Intersegment		1,058		—			(1,058	)		—
Total revenues	$	579,390	$	11,888		($	1,058	)	$	590,220
Income before income taxes:
Unaffiliated customers	$	502,797	$	8,404		$	—		$	511,201
Intersegment		1,058		(1,058	)		—			—
Total income before income taxes	$	503,855	$	7,346			—		$	511,201
Identifiable assets	$	6,782,090	$	840,967		$	—		$	7,623,057

Ambac Assurance Corporation and Subsidiaries

Notes to Consolidated Unaudited Financial Statements (Continued)

The following table summarizes unaffiliated gross premiums written and net premiums earned and other credit enhancement fees included in the financial guarantee segment by location of risk for the three and nine month periods ended September 30, 2003 and 2002:

(Dollars in thousands)	Three Months				Nine Months
2003:	Gross Premiums Written		Net Premiums Earned and Other Credit Enhancement Fees		Gross Premiums Written		Net Premiums Earned and Other Credit Enhancement Fees
United States	$	244,183	$	130,729	$	688,565	$	362,879
United Kingdom		14,035		9,946		93,066		24,610
Japan		6,112		6,817		19,280		19,118
Mexico		4,361		1,997		12,330		5,758
Italy		1,281		1,847		10,316		4,650
Australia		196		1,377		4,543		4,089
Germany		432		1,527		1,254		4,406
Internationally diversified (1)		5,884		13,679		21,896		42,954
Other international		4,358		5,398		17,228		17,470
Total	$	280,842	$	173,317	$	868,478	$	485,934
2002:
United States	$	168,920	$	97,299	$	455,563	$	278,436
United Kingdom		8,126		6,150		31,578		14,657
Japan		6,042		4,950		15,985		12,602
Mexico		4,083		1,912		12,268		5,764
Italy		—		99		—		313
Australia		8,942		1,718		9,208		3,701
Germany		441		1,486		869		3,349
Internationally diversified (1)		4,562		12,645		11,466		31,560
Other international		4,956		5,291		17,393		14,200
Total	$	206,072	$	131,550	$	554,330	$	364,582

1) Internationally diversified includes guarantees with multiple locations of risk and includes components of United States exposure.

(4)    Stock Options

Ambac Financial Group sponsors the “1997 Equity Plan”, where awards are granted to eligible employees in the form of non-qualified stock options or other stock-based awards. Prior to 2003, Ambac Financial Group accounted for such awards under the recognition and measurement provisions of APB Opinion No. 25, “Accounting for Stock Issued to Employees”. Effective January 1, 2003, Ambac Financial Group adopted the fair value recognition provisions of FAS Statement No. 123, “Accounting for Stock-Based Compensation”, prospectively to all employee awards granted after January 1, 2003. The impact of the adoption of the fair value method of accounting for stock-based compensation expense to Ambac Assurance was approximately $1.8 million and $4.0 million for the three and nine months ended September 30, 2003, respectively.