10-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C 20549

FORM 10-K

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

For the fiscal year ended December 31, 2011

Commission file number 1-14527

EVEREST REINSURANCE HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

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

477 Martinsville Road

Post Office Box 830

Liberty Corner, New Jersey 07938-0830

(908) 604-3000

(Address, including zip code, and telephone number, including area code, of registrant’s principal executive office)

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class	Name of Each Exchange on Which Registered
5.40% Senior Notes Due 2014	NYSE
6.60% Long Term Notes Due 2067	NYSE
6.20% Trust Preferred Securities of Everest Re
Capital Trust II guaranteed by Everest Reinsurance
Holdings, Inc.	NYSE

Securities registered pursuant to Section 12(g) of the Act:  None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

Yes X No

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.

Yes No X

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

Yes X No

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

Yes  X No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  [   ]

Yes X No

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

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

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

Yes No X

The aggregate market value on June 30, 2011, the last business day of the registrant’s most recently completed second quarter, of the voting stock held by non-affiliates of the registrant was zero.

At March 15, 2012, the number of shares outstanding of the registrant common shares was 1,000, all of which are owned by Everest Underwriting Group (Ireland) Limited, a wholly-owned direct subsidiary of Everest Re Group, Ltd.

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

EVEREST REINSURANCE HOLDINGS, INC.

Table of Contents

FORM 10-K

		Page
PART I
Item 1.	Business	1
Item 1A.	Risk Factors	6
Item 1B.	Unresolved Staff Comments	12
Item 2.	Properties	12
Item 3.	Legal Proceedings	13
Item 4.	Mine Safety Disclosures	13
PART II
Item 5.	Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer	13
	Purchases of Equity Securities
Item 6.	Selected Financial Data	13
Item 7.	Management’s Discussion and Analysis of Financial Condition and Results of	14
	Operations
Item 7A.	Quantitative and Qualitative Disclosures About Market Risk	28
Item 8.	Financial Statements and Supplementary Data	31
Item 9.	Changes in and Disagreements With Accountants on Accounting and Financial	31
	Disclosure
Item 9A.	Controls and Procedures	31
Item 9B.	Other Information	31
PART III
Item 10.	Directors, Executive Officers and Corporate Governance	32
Item 11.	Executive Compensation	32
Item 12.	Security Ownership of Certain Beneficial Owners and Management and Related	32
	Stockholder Matters
Item 13.	Certain Relationships and Related Transactions, and Director Independence	32
Item 14.	Principal Accountant Fees and Services	32
PART IV
Item 15.	Exhibits and Financial Statement Schedules	33

PART I

Unless otherwise indicated, all financial data in this document have been prepared using accounting principles generally accepted in the United States of America (“GAAP”).  As used in this document, “Holdings” means Everest Reinsurance Holdings, Inc.; “Group” means Everest Re Group, Ltd.; “Holdings Ireland” means Everest Underwriting Group (Ireland) Limited; “Everest Re” means Everest Reinsurance Company and its subsidiaries (unless the context otherwise requires) and the “Company”, “we”, “us”, and “our” means Holdings and its subsidiaries (unless the context otherwise requires).

ITEM 1.              BUSINESS

The Company.

Holdings, a Delaware corporation, is a wholly-owned subsidiary of Holdings Ireland.  On December 30, 2008, Group contributed Holdings to its recently established Irish holding company, Holdings Ireland.  Holdings Ireland is a direct subsidiary of Group and was established to serve as a holding company for the U.S. and Irish reinsurance and insurance subsidiaries.  Group is a Bermuda holding company whose common shares are publicly traded in the U.S. on the New York Stock Exchange under the symbol “RE”.  Group files an annual report on Form 10-K with the Securities and Exchange Commission (the “SEC”) with respect to its consolidated operations, including Holdings.

The Company’s principal business, conducted through its operating segments, is the underwriting of reinsurance and insurance in the U.S. and international markets. The Company had gross written premiums, in 2011, of $3.6 billion, with approximately 73% representing reinsurance and 27% representing insurance.  Stockholder’s equity at December 31, 2011 was $2.9 billion. The Company underwrites reinsurance both through brokers and directly with ceding companies, giving it the flexibility to pursue business based on the ceding company’s preferred reinsurance purchasing method.  The Company underwrites insurance principally through general agent relationships, brokers and surplus lines brokers.  Holdings’ active operating subsidiaries, excluding Mt. McKinley Insurance Company (“Mt. McKinley”), which is in runoff, are each rated A+ (“Superior”) by A.M. Best Company (“A.M. Best”), a leading provider of insurer ratings that assigns financial strength ratings to insurance companies based on their ability to meet their obligations to policyholders.

Following is a summary of the Company’s operating subsidiaries:

·   Everest Re, a Delaware insurance company and a direct subsidiary of Holdings, is a licensed property and casualty insurer and/or reinsurer in all states, the District of Columbia and Puerto Rico and is authorized to conduct reinsurance business in Canada, Singapore and Brazil. Everest Re underwrites property and casualty reinsurance for insurance and reinsurance companies in the U.S. and international markets.  Everest Re has engaged in reinsurance transactions with Everest Reinsurance (Bermuda), Ltd. (“Bermuda Re”) and Everest International Reinsurance, Ltd. (“Everest International”), affiliates, primarily driven by enterprise risk and capital management considerations under which business is ceded at market rates and terms (“the affiliated quota share agreement”).  At December 31, 2011 Everest Re had statutory surplus of $2.3 billion.

·   Everest National Insurance Company (“Everest National”), a Delaware insurance company and a direct subsidiary of Everest Re, is licensed in 50 states and the District of Columbia and is authorized to write property and casualty insurance on an admitted basis in the jurisdictions in which it is licensed. The majority of Everest National’s business is reinsured by its parent, Everest Re.

1

·   Everest Indemnity Insurance Company (“Everest Indemnity”), a Delaware insurance company and a direct subsidiary of Everest Re, writes excess and surplus lines insurance business in the U.S. on a non-admitted basis. Excess and surplus lines insurance is specialty property and liability coverage that an insurer not licensed to write insurance in a particular jurisdiction is permitted to provide to insureds when the specific specialty coverage is unavailable from admitted insurers.  Everest Indemnity is licensed in Delaware and is eligible to write business on a non-admitted basis in all other states, the District of Columbia and Puerto Rico.  The majority of Everest Indemnity’s business is reinsured by its parent, Everest Re.

·   Everest Security Insurance Company (“Everest Security”), a Georgia insurance company and a direct subsidiary of Everest Re, writes property and casualty insurance on an admitted basis in Georgia and Alabama.  The majority of Everest Security’s business is reinsured by its parent, Everest Re.

·   Everest Insurance Company of Canada (“Everest Canada”), a Canadian insurance company and former direct subsidiary of Everest Re, is licensed to write property and casualty insurance in all Canadian provinces.  During the fourth quarter of 2011, Everest Re sold Everest Canada to an affiliated company, Holdings Ireland.

·   Mt. McKinley, a Delaware insurance company and a direct subsidiary of Holdings, was acquired by Holdings in September 2000 from The Prudential Insurance Company of America (“The Prudential”).  In 1985, Mt. McKinley ceased writing new and renewal insurance and commenced a run-off operation to service claims arising from its previously written business.  Effective September 19, 2000, Mt. McKinley and Bermuda Re entered into a loss portfolio transfer reinsurance agreement, whereby Mt. McKinley transferred, for arm’s length consideration, all of its net insurance exposures and reserves to Bermuda Re.

Reinsurance Industry Overview.

Reinsurance is an arrangement in which an insurance company, the reinsurer, agrees to indemnify another insurance or reinsurance company, the ceding company, against all or a portion of the insurance risks underwritten by the ceding company under one or more insurance contracts.  Reinsurance can provide a ceding company with several benefits, including a reduction in its net liability on individual risks or classes of risks, catastrophe protection from large and/or multiple losses and/or a reduction in operating leverage as measured by the ratio of net premiums and reserves to capital.  Reinsurance also provides a ceding company with additional underwriting capacity by permitting it to accept larger risks and write more business than would be acceptable relative to the ceding company’s financial resources.  Reinsurance does not discharge the ceding company from its liability to policyholders; rather, it reimburses the ceding company for covered losses.

There are two basic types of reinsurance arrangements: treaty and facultative.  Treaty reinsurance obligates the ceding company to cede and the reinsurer to assume a specified portion of a type or category of risks insured by the ceding company.  Treaty reinsurers do not separately evaluate each of the individual risks assumed under their treaties, instead, the reinsurer relies upon the pricing and underwriting decisions made by the ceding company.  In facultative reinsurance, the ceding company cedes and the reinsurer assumes all or part of the risk under a single insurance contract.  Facultative reinsurance is negotiated separately for each insurance contract that is reinsured.  Facultative reinsurance, when purchased by ceding companies, usually is intended to cover individual risks not covered by their reinsurance treaties because of the dollar limits involved or because the risk is unusual.

Both treaty and facultative reinsurance can be written on either a pro rata basis or an excess of loss basis.  Under pro rata reinsurance, the ceding company and the reinsurer share the premiums as well as the losses and expenses in an agreed proportion.  Under excess of loss reinsurance, the reinsurer indemnifies the ceding company against all or a specified portion of losses and expenses in excess of a specified dollar amount, known as the ceding company's retention or reinsurer's attachment point, generally subject to a negotiated reinsurance contract limit.

2

In pro rata reinsurance, the reinsurer generally pays the ceding company a ceding commission.  The ceding commission generally is based on the ceding company’s cost of acquiring the business being reinsured (commissions, premium taxes, assessments and miscellaneous administrative expense and may contain profit sharing provisions, whereby the ceding commission is adjusted based on loss experience).  Premiums paid by the ceding company to a reinsurer for excess of loss reinsurance are not directly proportional to the premiums that the ceding company receives because the reinsurer does not assume a proportionate risk.  There is usually no ceding commission on excess of loss reinsurance.

Reinsurers may purchase reinsurance to cover their own risk exposure.  Reinsurance of a reinsurer's business is called a retrocession.  Reinsurance companies cede risks under retrocessional agreements to other reinsurers, known as retrocessionaires, for reasons similar to those that cause insurers to purchase reinsurance:  to reduce net liability on individual or classes of risks, protect against catastrophic losses, stabilize financial ratios and obtain additional underwriting capacity.

Reinsurance can be written through intermediaries, generally professional reinsurance brokers, or directly with ceding companies.  From a ceding company's perspective, the broker and the direct distribution channels have advantages and disadvantages.  A ceding company's decision to select one distribution channel over the other will be influenced by its perception of such advantages and disadvantages relative to the reinsurance coverage being placed.

Business Strategy.

The Company’s business strategy is to sustain its leadership position within targeted reinsurance and insurance markets, provide effective management throughout the property and casualty underwriting cycle and thereby achieve an attractive return for its stockholder.  The Company’s underwriting strategies seek to capitalize on its i) financial strength and capacity, ii) global franchise, iii) stable and experienced management team, iv) diversified product and distribution offerings, v) underwriting expertise and disciplined approach, vi) efficient and low-cost operating structure and vii) effective enterprise risk management practices.

The Company offers treaty and facultative reinsurance and admitted and non-admitted insurance.  The Company’s products include the full range of property and casualty reinsurance and insurance coverages, including marine, aviation, surety, errors and omissions liability (“E&O”), directors’ and officers’ liability (“D&O”), medical malpractice, other specialty lines, accident and health (“A&H”) and workers’ compensation.

The Company’s underwriting strategies emphasize underwriting profitability over premium volume.  Key elements of this strategy include careful risk selection, appropriate pricing through strict underwriting discipline and adjustment of the Company’s business mix in response to changing market conditions.  The Company focuses on reinsuring companies that effectively manage the underwriting cycle through proper analysis and pricing of underlying risks and whose underwriting guidelines and performance are compatible with its objectives.

The Company’s underwriting strategies emphasize flexibility and responsiveness to changing market conditions, such as increased demand or favorable pricing trends.  The Company believes that its existing strengths, including its broad underwriting expertise, U.S. and international presence, strong financial ratings and substantial capital, facilitate adjustments to its mix of business geographically, by line of business and by type of coverage, allowing it to participate in those market opportunities that provide the greatest potential for underwriting profitability.  The Company’s insurance operations complement these strategies by accessing business that is not available on a reinsurance basis.  The Company carefully monitors its mix of business across all operations to avoid unacceptable geographic or other risk concentrations.

3

Capital Transactions.

The Company’s business operations are in part dependent on its financial strength and financial strength ratings, and the market’s perception of its financial strength.  The Company’s stockholder’s equity was $2,941.4 million and $3,127.7 million at December 31, 2011 and 2010, respectively. The Company possesses significant financial flexibility with access to the debt markets and, through its ultimate parent, equity markets, as a result of its perceived financial strength, as evidenced by the financial strength ratings as assigned by independent rating agencies.  The Company’s capital position remains strong, commensurate with its financial ratings and the Company has ample liquidity to meet its financial obligations for the foreseeable future.

On October 14, 2011. Group and Holdings renewed the shelf registration statement on Form S-3ASR with the SEC, as a Well Known Seasoned Issuer.  This shelf registration statement can be used by Group to register common shares, preferred shares, debt securities, warrants, share purchase contracts and share purchase units; by Holdings to register debt securities and by Everest Re Capital Trust III (“Capital Trust III”) to register trust preferred securities.

On March 19, 2009, Group announced the commencement of a cash tender offer for any and all of the 6.6% fixed to floating rate long term subordinated notes.  Upon expiration of the tender offer, the Company had reduced its outstanding debt by $161.4 million, which resulted in a pre-tax gain on debt repurchase of $78.3 million.

On March 15, 2010, the $200.0 million principal amount of 8.75% senior notes matured, and was paid off in cash.

Financial Strength Ratings.

The following table shows the current financial strength ratings of the Company’s operating subsidiaries as reported by A.M. Best, Standard & Poor’s Financial Services, LLC (“Standard & Poor’s”) and Moody’s Investors Services, Inc. (“Moody’s”).  These ratings are based upon factors of concern to policyholders and should not be considered an indication of the degree or lack of risk involved in a direct or indirect equity investment in an insurance or reinsurance company.

All of the below-mentioned ratings are continually monitored and revised, if necessary, by each of the rating agencies.  The ratings presented in the following table were in effect as of February 28, 2012.

The Company believes that its ratings, in general, are important to its operations because they provide the Company’s customers and investors with an independent assessment of the Company’s underlying financial strength using a scale that provides for relative comparisons.  Strong financial ratings are particularly important for reinsurance companies.  Ceding companies must rely on their reinsurers to pay covered losses well into the future.  As a result, a highly rated reinsurer is generally preferred.

Operating Subsidiary:	A.M. Best	Standard & Poor's	Moody's
Everest Re	A+ (Superior)	A+ (Strong)	Aa3 (Excellent)
Everest National	A+ (Superior)	A+ (Strong)	Not Rated
Everest Indemnity	A+ (Superior)	Not Rated	Not Rated
Everest Security	A+ (Superior)	Not Rated	Not Rated
Mt. McKinley	Not Rated	Not Rated	Not Rated

A.M. Best states that the “A+” (“Superior”) rating is assigned to those companies which, in its opinion, have a superior ability to meet their ongoing insurance policy and contract obligations based on A.M. Best’s comprehensive quantitative and qualitative evaluation of a company’s balance sheet strength, operating performance and business profile.  Standard & Poor’s states that the “A+” rating is assigned to those insurance companies which, in its opinion, have strong financial security characteristics with respect to their ability to pay under its insurance policies and contracts in accordance with their terms.  Moody’s states that insurance companies rated “Aa” offer excellent financial security.  Together with the “Aaa” rated companies, “Aa” rated companies constitute what are generally known as high-grade companies, with “Aa” rated companies generally having somewhat larger long-term risks. On January 24, 2012, Moody’s affirmed the rating of Everest Re but changed the outlook on the ratings from stable to negative reflecting their opinion of

4

the likely direction of the ratings over the medium term (12 to 18 months). Management will continue to work with Moody’s over this time to address their concerns but it is not possible to predict the potential outcome. Management does not believe that a potential one notch downgrade would have a material adverse affect on the Company’s business.

Subsidiaries other than Everest Re may not be rated by some or any rating agencies because such ratings are not considered essential by the individual subsidiary’s customers or because of the limited nature of the subsidiary’s operations.  In particular, Mt. McKinley is not rated because it is in run-off status.

Debt Ratings.

The following table shows the debt ratings by A.M. Best, Standard & Poor’s and Moody’s of the Holdings’ senior notes due October 15, 2014, long term notes due May 1, 2067 and Everest Re Capital Trust II’s (“Capital Trust II”) trust preferred securities due March 29, 2034, all of which are considered investment grade.  Debt ratings are the rating agencies’ current assessment of the credit worthiness of an obligor with respect to a specific obligation.

	A.M. Best			Standard & Poor's		Moody's
Senior Notes		a-	(Strong)	A-	(Strong)	A3	(Good)
Long Term Notes		bbb	(Adequate)	BBB	(Adequate)	Baa1	(Adequate)
Trust Preferred Securities		bbb+	(Adequate)	BBB	(Adequate)	Baa1	(Adequate)

A debt rating of “a-” is assigned by A.M. Best where the issuer, in A.M. Best’s opinion, has a strong ability to meet the terms of the obligation.  A.M. Best assigns a debt rating in the “bbb” range where the issuer, in A.M. Best’s opinion, has adequate ability to meet the terms of the obligation.  Standard & Poor’s assigns a debt rating in the “A” range to issuers that exhibit strong capacity and willingness to meet its financial commitments on obligations as they come due.  A debt rating in the “BBB” range is assigned by Standard & Poor’s where the issuers exhibit adequate protection parameters although adverse economic conditions or changing circumstances are more likely to lead to a weakened capacity of the obligor to meet its financial commitment on the obligation.  According to Moody’s, a debt rating of “A3” is assigned to issues that are considered upper-medium-grade obligations and subject to low credit risk.  Obligations rated “Baa1” are subject to moderate credit risk and are considered medium-grade and as such may possess certain speculative characteristics. On January 24, 2012, Moody’s affirmed the ratings of the Company’s debt but changed the outlook on the ratings from stable to negative reflecting their opinion of the potential direction of the ratings over the medium term (12 to 18 months). The Company will continue to work with Moody’s over this time to address their concerns but it is not possible to predict the potential outcome. The Company does not believe that a one notch downgrade would have a material adverse affect on the Company’s business.

Competition.

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

5

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

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

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

Overall, the Company believes that current marketplace conditions, particularly for catastrophe coverages, provide profit opportunities for it given its strong ratings, distribution system, reputation and expertise.  The Company continues to employ its strategy of targeting business that offers the greatest profit potential, while maintaining balance and diversification in its overall portfolio.

Employees.

As of February 1, 2012, the Company employed 634 persons.  Management believes that employee relations are good.  None of the Company’s employees are subject to collective bargaining agreements, and the Company is not aware of any current efforts to implement such agreements.

Available Information.

The Company’s Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and amendments to those reports are available free of charge through the Company’s internet website at http://www.everestregroup.com as soon as reasonably practicable after such reports are electronically filed with the SEC.

ITEM 1A.RISK FACTORS

In addition to the other information provided in this report, the following risk factors should be considered when evaluating us.  If the circumstances contemplated by the individual risk factors materialize, our business, financial condition and results of operations could be materially and adversely affected and our ability to service our debt, our debt ratings and our ability to issue new debt could decline significantly.

RISKS RELATING TO OUR BUSINESS

Fluctuations in the financial markets could result in investment losses.

Prolonged and severe disruptions in the public debt and equity markets, such as occurred during 2008, could result in significant realized and unrealized losses in our investment portfolio. For the year ended December 31, 2008, we incurred $489.2 million of realized investment losses and $276.5 million of unrealized investment losses.  Although financial markets have significantly improved since 2008, they could deteriorate in the future.  Such declines in the financial markets could result in significant realized and unrealized losses on investments and could have a material adverse impact on our results of operations, equity, business and insurer financial strength and debt ratings.

6

Our results could be adversely affected by catastrophic events.

We are exposed to unpredictable catastrophic events, including weather-related and other natural catastrophes, as well as acts of terrorism.  Any material reduction in our operating results caused by the occurrence of one or more catastrophes could inhibit our ability to pay dividends or to meet our interest and principal payment obligations.  Subsequent to April 1, 2010, we define a catastrophe as an event that causes a loss on property exposures before reinsurance of at least $10.0 million, before corporate level reinsurance and taxes.  Prior to April 1, 2010, we used a threshold of $5.0 million.  By way of illustration, during the past five calendar years, pre-tax catastrophe losses, net of contract specific reinsurance but before cessions under corporate reinsurance programs, were as follows:

Calendar year:	Pre-tax catastrophe losses
(Dollars in millions)
2011		$	798.4
2010			267.1
2009			23.9
2008			202.4
2007			73.3

Our losses from future catastrophic events could exceed our projections.

We use projections of possible losses from future catastrophic events of varying types and magnitudes as a strategic underwriting tool. We use these loss projections to estimate our potential catastrophe losses in certain geographic areas and decide on the purchase of retrocessional coverage or other actions to limit the extent of potential losses in a given geographic area. These loss projections are approximations, reliant on a mix of quantitative and qualitative processes, and actual losses may exceed the projections by a material amount, resulting in a material adverse effect on our financial condition and results of operations.

If our loss reserves are inadequate to meet our actual losses, our net income would be reduced or we could incur a loss.

We are required to maintain reserves to cover our estimated ultimate liability of losses and loss adjustment expenses (“LAE”) for both reported and unreported claims incurred.  These reserves are only estimates of what we believe the settlement and administration of claims will cost based on facts and circumstances known to us.  In setting reserves for our reinsurance liabilities, we rely on claim data supplied by our ceding companies and brokers and we employ actuarial and statistical projections.  The information received from our ceding companies is not always timely or accurate, which can contribute to inaccuracies in our loss projections.  Because of the uncertainties that surround our estimates of loss and LAE reserves, we cannot be certain that ultimate losses and LAE payments will not exceed our estimates.  If our reserves are deficient, we would be required to increase loss reserves in the period in which such deficiencies are identified which would cause a charge to our earnings and a reduction of capital.  By way of illustration, during the past five calendar years, the reserve re-estimation process resulted in a decrease to our pre-tax net income in all of the years:

Calendar year:	Effect on pre-tax net income
(Dollars in millions)
2011		$	14.8	decrease
2010			62.8	decrease
2009			70.0	decrease
2008			142.0	decrease
2007			275.7	decrease

7

The difficulty in estimating our reserves is significantly more challenging as it relates to reserving for potential asbestos and environmental (“A&E”) liabilities.  At year end 2011, 6.0% of our gross reserves were comprised of A&E reserves.  A&E liabilities are especially hard to estimate for many reasons, including the long delays between exposure and manifestation of any bodily injury or property damage, difficulty in identifying the source of the asbestos or environmental contamination, long reporting delays and difficulty in properly allocating liability for the asbestos or environmental damage.  Legal tactics and judicial and legislative developments affecting the scope of insurers’ liability, which can be difficult to predict, also contribute to uncertainties in estimating reserves for A&E liabilities.

The failure to accurately assess underwriting risk and establish adequate premium rates could reduce our net income or result in a net loss.

Our success depends on our ability to accurately assess the risks associated with the businesses on which the risk is retained.  If we fail to accurately assess the risks we retain, we may fail to establish adequate premium rates to cover our losses and LAE.  This could reduce our net income and even result in a net loss.

In addition, losses may arise from events or exposures that are not anticipated when the coverage is priced.  An example of an unanticipated event is the terrorist attacks on September 11, 2001.  Neither the magnitude of loss on a single line of business nor the combined impact on several lines of business from an act of terrorism on such a large scale was contemplated when we priced our coverages.  In addition to unanticipated events, we also face the unanticipated expansion of our exposures, particularly in long-tail liability lines.  An example of this is the expansion over time of the scope of insurers’ legal liability within the mass tort arena, particularly for A&E exposures discussed above.

Decreases in pricing for property and casualty reinsurance and insurance could reduce our net income.

The worldwide reinsurance and insurance businesses are highly competitive, as well as cyclical by product and market.  These cycles, as well as other factors that influence aggregate supply and demand for property and casualty insurance and reinsurance products, are outside of our control.  The supply of (re)insurance is driven by prevailing prices and levels of capacity that may fluctuate in response to a number of factors including large catastrophic losses and investment returns being realized in the insurance industry. Demand for (re)insurance is influenced by underwriting results of insurers and insureds, including catastrophe losses, and prevailing general economic conditions. If any of these factors were to result in a decline in the demand for (re)insurance or an overall increase in (re)insurance capacity, our net income could decrease.

If rating agencies downgrade the ratings of our insurance subsidiaries, future prospects for growth and profitability could be significantly and adversely affected.

Our active insurance company subsidiaries currently hold financial strength ratings assigned by third-party rating agencies which assess and rate the claims paying ability and financial strength of insurers and reinsurers. Our active subsidiaries carry an “A+” (“Superior”) rating from A.M. Best. Everest Re and Everest National hold an “A+” (“Strong”) rating from Standard & Poor’s. Everest Re holds an “Aa3” (“Excellent”) rating from Moody’s.  Financial strength ratings are used by client companies and agents and brokers that place the business as an important means of assessing the financial strength and quality of reinsurers. A downgrade or withdrawal of any of these ratings might adversely affect our ability to market our insurance products and could have a material and adverse effect on future prospects for growth and profitability.

On January 24, 2012, Moody’s affirmed the ratings of Everest Re but changed the outlook on the ratings from stable to negative reflecting their opinion of the likely directions of the ratings over the medium term (12 to 18 months).  We will continue to work with Moody’s over this time to address their concerns but it is not possible to predict the potential outcome.

8

On March 13, 2009, Standard & Poor’s downgraded its ratings of Everest Re and Everest National one level to “A+”.  It is possible that a further downgrade will occur in the future if we do not continue to meet the evolving criteria expected of our current rating. In that regard, several of the rating agencies are in the process of modifying their approaches to evaluating enterprise risk management and its impact on ratings. Therefore, we cannot predict the outcome of this reassessment or its potential impact upon our ratings.

Consistent with market practice, much of our treaty reinsurance business allows the ceding company to terminate the contract or seek collateralization of our obligations in the event of a rating downgrade below a certain threshold.  The termination provision would generally be triggered if a rating fell below A.M. Best Company’s A- rating level, which is three levels below Everest Re’s current rating of A+. To a lesser extent, Everest Re also has modest exposure to reinsurance contracts that contain provisions for obligatory funding of outstanding liabilities in the event of a rating agency downgrade.  Those provisions would also generally be triggered if Everest Re’s rating fell below A.M. Best’s A- rating level.

The failure of our insureds, intermediaries and reinsurers to satisfy their obligations to us could reduce our income.

In accordance with industry practice, we have uncollateralized receivables from insureds, agents and brokers and/or rely on agents and brokers to process our payments.  We may not be able to collect amounts due from insureds, agents and brokers, resulting in a reduction to net income.

We are subject to credit risk of reinsurers in connection with retrocessional arrangements because the transfer of risk to a reinsurer does not relieve us of our liability to the insured. In addition, reinsurers may be unwilling to pay us even though they are able to do so.  The failure of one or more of our reinsurers to honor their obligations to us in a timely fashion would impact our cash flow and reduce our net income and could cause us to incur a significant loss.

If we are unable or choose not to purchase reinsurance and transfer risk to reinsurers, our net income could be reduced or we could incur a net loss in the event of unusual loss experience.

We are generally less reliant on the purchase of reinsurance than many of our competitors, in part because of our strategic emphasis on underwriting discipline and management of the cycles inherent in our business.  We try to separate our risk taking process from our risk mitigation process in order to avoid developing too great a reliance on reinsurance.  The bulk of these cessions are to captives of program managers, who thereby share in the results of the business they produce.  We otherwise generally purchase reinsurance from other third parties only when we expect a net benefit.  The percentage of business that we reinsure to other than captives of program managers may vary considerably from year to year, depending on our view of the relationship between cost and expected benefit for the contract period.

We have entered into affiliated whole account quota share reinsurance agreements for 2002 through 2011 and entered into a new quota share agreement for 2012 with Bermuda Re.  We believe that the terms, conditions and pricing of the quota share agreements reflect arm’s length market conditions.  In addition, we entered into a loss portfolio transfer agreement with Bermuda Re on October 1, 2008.  These affiliated reinsurance arrangements allow us to more effectively leverage our capital, expertise, distribution platform and market presence than our stand alone capital position would otherwise allow.

Percentage of ceded written premiums to gross written premiums	2011	2010	2009	2008	2007
Unaffiliated	5.0%	7.4%	6.0%	6.0%	5.0%
Affiliated	45.8%	41.1%	42.0%	36.2%	29.4%

Our affiliated quota share agreements reflect general reinsurance market terms and conditions and are negotiated on an arms’ length basis. As a result, there can be no assurance that these arrangements will continue beyond 2012. If the quota shares are not renewed, we may have to reduce our premium volume and we may be more exposed to reductions in net income from large losses.

9

Changes in the availability and cost of reinsurance, which are subject to market conditions that are outside of our control, have reduced to some extent our ability to use reinsurance to tailor the risks we assume on a contract or program basis or to mitigate or balance exposures across our reinsurance operations.  Because we have purchased minimal reinsurance in recent years, our net income could be reduced following a large unreinsured event or adverse overall claims experience.

Our industry is highly competitive and we may not be able to compete successfully in the future.

Our industry is highly competitive and subject to pricing cycles that can be pronounced. We compete globally in the United States and international reinsurance and insurance markets with numerous competitors.  Our competitors include independent reinsurance and insurance companies, subsidiaries or affiliates of established worldwide insurance companies, reinsurance departments of certain insurance companies and domestic and international underwriting operations, including underwriting syndicates at Lloyd’s.

According to A.M. Best, we rank among the top ten global reinsurance groups, in which more than two-thirds of the market share is concentrated.  The worldwide premium available to the reinsurance market, for both life and non-life business, was estimated to be $190 billion in 2010 according to data compiled by A.M. Best.  The top twenty-five groups in our industry represent just over 85% of these revenues.  The leaders in this market are Munich Re, Swiss Re, Hannover Ruckversicherung AG, Berkshire Hathaway Inc., and syndicates at Lloyd’s.  Some of these competitors have greater financial resources than we do and have established long term and continuing business relationships throughout the industry, which can be a significant competitive advantage.  In addition, the lack of strong barriers to entry into the reinsurance business and the potential for securitization of reinsurance and insurance risks through capital markets provide additional sources of potential reinsurance and insurance capacity and competition.

We are dependent on our key personnel.

Our success has been, and will continue to be, dependent on our ability to retain the services of existing key executive officers and to attract and retain additional qualified personnel in the future.  The loss of the services of any key executive officer or the inability to hire and retain other highly qualified personnel in the future could adversely affect our ability to conduct business.  Generally, we consider key executive officers to be those individuals who have the greatest influence in setting overall policy and controlling operations: Chairman and Chief Executive Officer, Joseph V. Taranto (age 62), and President and Chief Financial Officer, Dominic J. Addesso (age 58).  We currently have employment contracts with Mr. Taranto and Mr. Addesso.  Mr. Taranto’s contract was filed with the SEC and provides for terms of employment ending on December 31, 2012.  Mr. Addesso’s contract was filed with the SEC and provides for terms of employment ending June 30, 2013.

Our investment values and investment income could decline because they are exposed to interest rate, credit and market risks.

A significant portion of our investment portfolio consists of fixed income securities and smaller portions consist of equity securities and other investments.  Both the fair market value of our invested assets and associated investment income fluctuate depending on general economic and market conditions.  For example, the fair market value of our predominant fixed income portfolio generally increases or decreases inversely to fluctuations in interest rates.  The market value of our fixed income securities could also decrease as a result of a downturn in the business cycle, such as the downturn we are currently experiencing, that causes the credit quality of such securities to deteriorate.  The net investment income that we realize from future investments in fixed income securities will generally increase or decrease with interest rates.

Interest rate fluctuations also can cause net investment income from fixed income investments that carry prepayment risk, such as mortgage-backed and other asset-backed securities, to differ from the income anticipated from those securities at the time of purchase.  In addition, if issuers of individual investments are unable to meet their obligations, investment income will be reduced and realized capital losses may arise.

10

The majority of our fixed income securities are classified as available for sale and temporary changes in the market value of these investments are reflected as changes to our stockholder’s equity.  Our actively managed equity security portfolio is fair valued and any changes in fair value are reflected as net realized capital gains or losses.  As a result, a decline in the value of the securities in our portfolio reduces our capital or could cause us to incur a loss.

We have invested a portion of our investment portfolio in equity securities. The value of these assets fluctuates with changes in the markets. In times of economic weakness, the fair value of these assets may decline, and may negatively impact net income.  We also invest in non-traditional investments which have different risk characteristics than traditional fixed income and equity securities. These alternative investments are comprised primarily of private equity limited partnerships.  The changes in value and investment income/(loss) for these partnerships may be more volatile than over-the-counter securities.

The following table quantifies the portion of our investment portfolio that consists of fixed income securities, equity securities and investments that carry prepayment risk.

	At
(Dollars in millions)	December 31, 2011		% of Total
Mortgage-backed securities
Commercial	$	47.9		0.6	%
Agency residential		543.4		6.5	%
Non-agency residential		24.3		0.3	%
Other asset-backed		45.1		0.5	%
Total asset-backed		660.7		7.9	%
Other fixed income		4,446.3		52.9	%
Total fixed income, at market value		5,107.0		60.8	%
Fixed maturities, at fair value		113.6		1.4	%
Equity securities, at fair value		1,207.1		14.4	%
Other invested assets, at market value		379.3		4.5	%
Other invested assets, at fair value		817.4		9.7	%
Cash and short-term investments		771.9		9.2	%
Total investments and cash	$	8,396.3		100.0	%
(Some amounts may not reconcile due to rounding.)

We may experience foreign currency exchange losses that reduce our net income and capital levels.

Through our international operations, we conduct business in a variety of foreign (non-U.S.) currencies, principally the Euro, the British pound, the Canadian dollar and the Singapore dollar. Assets, liabilities, revenues and expenses denominated in foreign currencies are exposed to changes in currency exchange rates. Our functional currency is the U.S. dollar, and exchange rate fluctuations relative to the U.S. dollar may materially impact our results and financial position. In 2011, we wrote approximately 24.5% of our coverages in non-U.S. currencies; as of December 31, 2011, we maintained approximately 17.0% of our investment portfolio in investments denominated in non-U.S. currencies. During 2011, 2010 and 2009, the impact on our quarterly pre-tax net income from exchange rate fluctuations ranged from a loss of $23.3 million to a gain of $9.9 million.

RISKS RELATING TO REGULATION

Insurance laws and regulations restrict our ability to operate and any failure to comply with those laws and regulations could have a material adverse effect on our business.

We are subject to extensive and increasing regulation under U.S., state and foreign insurance laws.  These laws limit the amount of dividends that can be paid to us by our operating subsidiaries, impose restrictions on the amount and type of investments that we can hold, prescribe solvency, accounting and internal control standards that must be met and maintained and require us to maintain reserves.  These laws also require disclosure of material inter-affiliate transactions and require prior approval of “extraordinary” transactions.  

11

Such “extraordinary” transactions include declaring dividends from operating subsidiaries that exceed statutory thresholds.  These laws also generally require approval of changes of control of insurance companies.  The application of these laws could affect our liquidity and ability to pay dividends, interest and other payments on securities, as applicable, and could restrict our ability to expand our business operations through acquisitions of new insurance subsidiaries.  We may not have or maintain all required licenses and approvals or fully comply with the wide variety of applicable laws and regulations or the relevant authority’s interpretation of the laws and regulations.  If we do not have the requisite licenses and approvals or do not comply with applicable regulatory requirements, the insurance regulatory authorities could preclude or temporarily suspend us from carrying on some or all of our activities or monetarily penalize us.  These types of actions could have a material adverse effect on our business.  To date, no material fine, penalty or restriction has been imposed on us for failure to comply with any insurance law or regulation.

As a result of the recent dislocation of the financial market, Congress and the Presidential administration in the United States, are contemplating change in the way the financial services industry is regulated.  It is possible that insurance regulation will be drawn into this process, and that federal regulatory initiatives in the insurance industry could emerge.  The future impact of such initiatives, if any, on our operation, net income or financial condition cannot be determined at this time.

RISK RELATING TO OUR SECURITIES

Because of our holding company structure, our ability to pay dividends, interest and principal is dependent on our receipt of dividends, loan payments and other funds from our subsidiaries.

We are a holding company, whose most significant asset consists of the stock of our operating subsidiaries.  As a result, our ability to pay dividends, interest or other payments on our securities in the future will depend on the earnings and cash flows of the operating subsidiaries and the ability of the subsidiaries to pay dividends or to advance or repay funds to us.  This ability is subject to general economic, financial, competitive, regulatory and other factors beyond our control. Payment of dividends and advances and repayments from some of the operating subsidiaries are regulated by U.S., state and foreign insurance laws and regulatory restrictions, including minimum solvency and liquidity thresholds.  Accordingly, the operating subsidiaries may not be able to pay dividends or advance or repay funds to us in the future, which could prevent us from paying dividends, interest or other payments on our securities.

ITEM 1B.            UNRESOLVED STAFF COMMENTS

None.

ITEM 2.              PROPERTIES

Everest Re’s corporate offices are located in approximately 230,500 square feet of leased office space in Liberty Corner, New Jersey.  The Company’s other eleven locations occupy a total of approximately 124,070 square feet, all of which are leased.  Management believes that the above described office space is adequate for its current and anticipated needs.

12

ITEM 3.              LEGAL PROCEEDINGS

In the ordinary course of business, the Company is involved in lawsuits, arbitrations and other formal and informal dispute resolution procedures, the outcomes of which will determine the Company’s rights and obligations under insurance and reinsurance agreements.  In some disputes, the Company seeks to enforce its rights under an agreement or to collect funds owing to it.  In other matters, the Company is resisting attempts by others to collect funds or enforce alleged rights.  These disputes arise from time to time and are ultimately resolved through both informal and formal means, including negotiated resolution, arbitration and litigation.  In all such matters, the Company believes that its positions are legally and commercially reasonable.  The Company considers the statuses of these proceedings when determining its reserves for unpaid loss and loss adjustment expenses.

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

ITEM 4.              MINE SAFETY DISCLOSURES

Not applicable.

PART II

ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

Market Information and Holder of Common Stock.

As of December 31, 2011, all of the Company’s common stock was owned by Holdings Ireland and was not publicly traded.

Dividend History and Restrictions.

The Company did not pay any dividends in 2011, 2010 and 2009.  The declaration and payment of future dividends, if any, by the Company will be at the discretion of the Board of Directors and will depend upon many factors, including the Company’s earnings, financial condition, business needs and growth objectives, capital and surplus requirements of its operating subsidiaries, regulatory restrictions, rating agency considerations and other factors.  As an insurance holding company, the Company is dependent on dividends and other permitted payments from its subsidiaries to pay cash dividends to its stockholder.  The payment of dividends to Holdings by Everest Re is subject to limitations imposed by Delaware law.  Generally, Everest Re may only pay dividends out of its statutory earned surplus, which was $1.4 billion at December 31, 2011, and only after it has given 10 days prior notice to the Delaware Insurance Commissioner.  During this 10-day period, the Commissioner may, by order, limit or disallow the payment of ordinary dividends if the Commissioner finds the insurer to be presently or potentially in financial distress.  Further, the maximum amount of dividends that may be paid without the prior approval of the Delaware Insurance Commissioner in any twelve month period is the greater of (1) 10% of an insurer’s statutory surplus as of the end of the prior calendar year or (2) the insurer’s statutory net income, not including realized capital gains, for the prior calendar year.  The maximum amount that is available for the payment of dividends by Everest Re in 2012 without prior regulatory approval is $232.2 million.

Recent Sales of Unregistered Securities.

None.

ITEM 6.              SELECTED FINANCIAL DATA

Information for Item 6 is not required pursuant to General Instruction I(2) of Form 10-K.

13

ITEM 7.              MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

The following is a discussion and analysis of our results of operations and financial condition.  It should be read in conjunction with the Consolidated Financial Statements and accompanying notes thereto presented under ITEM 8, “Financial Statements and Supplementary Data”.

Industry Conditions.

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

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

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

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

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

14

Financial Summary.

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

	Years Ended December 31,									Percentage Increase/(Decrease)
(Dollars in millions)	2011			2010			2009				2011/2010			2010/2009
Gross written premiums	$	3,558.5		$	3,467.8		$	3,334.1			2.6	%		4.0	%
Net written premiums		1,754.0			1,788.7			1,735.3			-1.9	%		3.1	%
REVENUES:
Premiums earned	$	1,793.9		$	1,813.8		$	1,785.1			-1.1	%		1.6	%
Net investment income		312.9			350.3			262.1			-10.7	%		33.7	%
Net realized capital gains (losses)		(41.1	)		65.3			56.9			-163.0	%		14.7	%
Realized gain on debt repurchase		-			-			78.3			0.0	%		-100.0	%
Other income (expense)		(11.7	)		12.1			0.4			-197.3	%	NM
Total revenues		2,053.9			2,241.5			2,182.7			-8.4	%		2.7	%
CLAIMS AND EXPENSES:
Incurred losses and loss adjustment expenses		1,877.6			1,477.5			1,091.7			27.1	%		35.3	%
Commission, brokerage, taxes and fees		338.7			335.1			344.6			1.1	%		-2.8	%
Other underwriting expenses		154.3			139.8			142.6			10.4	%		-1.9	%
Corporate expense		6.1			5.9			7.7			3.5	%		-24.0	%
Interest, fee and bond issue cost amortization expense		50.8			54.6			70.9			-6.9	%		-23.0	%
Total claims and expenses		2,427.4			2,012.8			1,657.5			20.6	%		21.4	%
INCOME (LOSS) BEFORE TAXES		(373.5	)		228.8			525.2		NM				-56.4	%
Income tax expense (benefit)		(170.7	)		(36.6	)		129.4		NM				-128.3	%
NET INCOME (LOSS)	$	(202.8	)	$	265.4		$	395.9			-176.4	%		-33.0	%
RATIOS:										Point Change
Loss ratio		104.7	%		81.5	%		61.2	%		23.2			20.3
Commission and brokerage ratio		18.9	%		18.5	%		19.3	%		0.4			(0.8	)
Other underwriting expense ratio		8.6	%		7.6	%		7.9	%		1.0			(0.3	)
Combined ratio		132.2	%		107.6	%		88.4	%		24.6			19.2
	At December 31,									Percentage Increase/(Decrease)
(Dollars in millions)		2011			2010			2009			2011/2010			2010/2009
Balance sheet data:
Total investments and cash	$	8,396.3		$	8,293.9		$	8,031.6			1.2	%		3.3	%
Total assets		14,349.2			13,845.7			13,349.1			3.7	%		3.7	%
Loss and loss adjustment expense reserves		8,290.6			7,652.3			7,300.1			8.3	%		4.8	%
Total debt		818.1			868.1			1,018.0			-5.8	%		-14.7	%
Total liabilities		11,407.8			10,717.9			10,490.3			6.6	%		2.2	%
Stockholder's equity		2,941.4			3,127.7			2,858.8			-6.0	%		9.4	%
(NM, not meaningful)
(Some amounts may not reconcile due to rounding)

Revenues.

Premiums.  Gross written premiums increased by $90.8 million, or 2.6%, in 2011 compared to 2010, reflecting a $103.7 million increase in our insurance business, partially offset by a $12.9 million decrease in our reinsurance business.  The year over year increase in insurance premiums was primarily due to the acquisition of Heartland, which provided $169.6 million of new crop insurance business, our recent initiative in primary medical stop loss insurance, which added $54.0 million of premium and improved premium rates on our California workers’ compensation business, partially offset by our reduced participation on a large casualty program.  The decrease in reinsurance premiums was due to the continued reduction in U.S. casualty business, the loss of several large crop reinsurance contracts, as well as the planned reduction of catastrophe exposed business in certain territories, partially offset by higher reinstatement premiums, $24.5 million resulting from catastrophe losses and favorable foreign exchange impact, year over year, of $33.4

15

million.  Net written premiums decreased by $34.7 million, or 1.9%, in 2011 compared to 2010.  The fluctuations in net written premiums relative to the change in gross written premiums were due to a combination of a higher percentage of premiums ceded under the affiliated quota share agreement and a lower level of ceded reinsurance in the Insurance segment due to the planned reduction in one casualty program.  Premiums earned decreased $20.0 million, or 1.1%, in 2011 compared to 2010.  The change in net premiums earned is relatively consistent with the decline in net written premiums.

Gross written premiums increased by $133.6 million, or 4.0%, in 2010 compared to 2009, reflecting an increase of $110.8 million in our reinsurance business and $22.8 million increase in our insurance business.  The increase in reinsurance premiums was primarily the result of increased writings in our U.S. treaty property and international books of business, driven by a combination of new business, increased participations on renewal contracts, rate increases in select areas and economic and insurance growth in several regions.  The increase in insurance premiums was due to increased writings in professional liability and California workers’ compensation business, partially offset by a reduction in the audit premium accrual for workers’ compensation business.  Net written premiums increased by $53.4 million, or 3.1%, in 2010 compared to 2009.  The fluctuations in net written premiums in comparison to the fluctuations in gross written premiums were primarily attributable to fluctuations in cessions under the affiliated quota share agreement.  Premiums earned increased $28.8 million, or 1.6%, in 2010 compared to 2009.  The change in net premiums earned is relatively consistent with the increase in net written premiums.

Net Investment Income.  Net investment income decreased $37.4 million, or 10.7%, to $312.9 million in 2011 compared with net investment income of $350.3 million in 2010, primarily due to a $58.2 million decline in income from our fixed maturities, reflective of reducing our municipal bond exposures and declining reinvestment rates.  These decreases were partially offset by an increase of $19.5 million in income from equities due to our expanded public equity portfolio and emerging market debt mutual funds.  Net pre-tax investment income, as a percentage of average invested assets, was 3.9% in 2011 compared to 4.4% in 2010.  The variance in this yield was primarily the result of fluctuations in our limited partnership income.

Net investment income increased $88.3 million, or 33.7%, to $350.3 million in 2010, compared with net investment income of $262.1 million in 2009, primarily as a result of a $73.9 million increase in investment income from our limited partnerships.  Net pre-tax investment income, as a percentage of average invested assets, was 4.4% in 2010, compared to 3.4% for 2009.

Net Realized Capital Gains (Losses).  Net realized capital losses were $41.1 million and net realized capital gains were $65.3 million and $56.9 million in 2011, 2010 and 2009, respectively.  Of the $41.1 million, there were $16.7 million of losses from fair value re-measurements, $14.5 million of other-than-temporary impairments on our available for sale fixed maturity securities and $9.9 million of net realized capital losses from sales on our fixed maturity and equity securities.  The net realized capital gains of $65.3 million in 2010 were the result of $93.8 million of gains of fair value re-measurements, partially offset by $26.4 million of net realized capital losses from sales on our fixed maturity and equity securities and $2.1 million of other-than-temporary impairments.  The net realized capital gains of $56.9 million in 2009 were the result of $80.3 million of gains in fair value re-measurements, partially offset by $17.9 million of net realized capital losses from sales on our fixed maturity and equity securities and $5.5 million in other-than-temporary impairments on our available for sale fixed maturity securities.

Realized Gain on Debt Repurchase.  On March 19, 2009, we commenced a cash tender offer for any and all of the 6.60% fixed to floating rate long term subordinated notes due 2067. Upon expiration of the tender offer, we had reduced our outstanding debt by $161.4 million, which resulted in a pre-tax gain on debt repurchase of $78.3 million.

Other Income (Expense).  We recorded other expense of $11.7 million in 2011 and other income of $12.1 million and $0.4 million in 2010 and 2009, respectively.  The changes were primarily due to fluctuations in the amortization of deferred gains on retroactive reinsurance agreements with affiliates and fluctuations in currency exchange rates for the corresponding periods.

16

Claims and Expenses.

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

	Years Ended December 31,
	Current			Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year			Pt Change				Years			Pt Change				Incurred			Pt Change
2011
Attritional (a)	$	1,073.9			59.9	%		$	5.3			0.3	%		$	1,079.2			60.2	%
Catastrophes (b)		788.9			44.0	%			9.5			0.5	%			798.4			44.5	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total	$	1,862.8			103.9	%		$	14.8			0.8	%		$	1,877.6			104.7	%
2010
Attritional (a)	$	1,144.1			63.1	%		$	66.2			3.7	%		$	1,210.4			66.7	%
Catastrophes		270.5			14.9	%			(3.4	)		-0.2	%			267.1			14.7	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total	$	1,414.6			78.0	%		$	62.8			3.5	%		$	1,477.5			81.5	%
2009
Attritional (a)	$	999.6			56.0	%		$	67.7			3.8	%		$	1,067.3			59.8	%
Catastrophes		22.1			1.2	%			1.8			0.1	%			23.9			1.3	%
A&E		-			0.0	%			0.4			0.0	%			0.4			0.0	%
Total	$	1,021.7			57.2	%		$	70.0			3.9	%		$	1,091.7			61.2	%
Variance 2011/2010
Attritional (a)	$	(70.2	)		(3.2	)	pts	$	(60.9	)		(3.4	)	pts	$	(131.2	)		(6.5	)	pts
Catastrophes		518.4			29.1		pts		12.9			0.7		pts		531.3			29.8		pts
A&E		-			-		pts		-			-		pts		-			-		pts
Total	$	448.2			25.9		pts	$	(48.0	)		(2.7	)	pts	$	400.1			23.2		pts
Variance 2010/2009
Attritional (a)	$	144.5			7.1		pts	$	(1.5	)		(0.1	)	pts	$	143.1			6.9		pts
Catastrophes		248.4			13.7		pts		(5.2	)		(0.3	)	pts		243.2			13.4		pts
A&E		-			-		pts		(0.4	)		-		pts		(0.4	)		-		pts
Total	$	392.9			20.8		pts	$	(7.2	)		(0.4	)	pts	$	385.8			20.3		pts
(a) Attritional losses exclude catastrophe and A&E losses.
(b) Effective with the 2010 reporting period, a catastrophe is a property event with expected reported losses of at least $10.0 million.
All prior periods reflect a catastrophe as a property event with expected reported losses of at least $5.0 million.
(Some amounts may not reconcile due to rounding.)

Incurred losses and LAE increased by $400.1 million, or 27.1%, in 2011 compared to 2010.  Catastrophe losses increased $531.3 million (29.8 points), period over period, primarily due to losses from the Japan and New Zealand earthquakes, Thailand and Australia floods and U.S. storms.  Partially offsetting the catastrophe increase was the decrease in attritional losses of $131.2 million, primarily due to the non-recurrence of prior years’ development, the decrease in premiums earned and changes in the mix of business.

Incurred losses and LAE increased by $385.8 million, or 35.3%, for the year ended December 31, 2010 compared to the same period in 2009.  Of the $385.8 million increase, current year catastrophe losses increased $248.4 million (13.7 points), period over period, primarily due to losses on the Chilean earthquake, New Zealand earthquake, Australian hailstorms and floods, and the Canadian hailstorm. The current year attritional losses also increased $144.5 million (7.1 points) reflecting higher expected loss ratios on current year business due to prevailing market conditions. Partially offsetting these higher current year losses was a decrease of $7.2 million, or 0.4 points, in prior year loss development as the 2010 reserve studies indicated net favorable reserve development and loss estimates for prior year catastrophes were reduced.

17

Commission, Brokerage, Taxes and Fees.  Commission, brokerage, taxes and fees increased by $3.6 million, or 1.1%, in 2011 compared to the same period in 2010.  The variance was primarily the result of fluctuations in the mix of business and a change in the affiliated quota share agreement.

Commission, brokerage, taxes and fees decreased by $9.5 million, or 2.8%, for the year ended December 31, 2010 compared to the same period in 2009.  The change was primarily the result of the mix of business and lower contingent commissions.

Other Underwriting Expenses.  Other underwriting expenses were $154.3 million, $139.8 million and $142.6 million in 2011, 2010 and 2009, respectively.  The increase in other underwriting expenses for 2011 compared to 2010 was mainly due to expenses of Heartland, which was acquired in January, 2011.  The expenses for 2010 and 2009 were comparable.

Corporate Expenses.  Corporate expenses, which are general operating expenses that are not allocated to segments, were $6.1 million, $5.9 million and $7.7 million for the years ended December 31, 2011, 2010 and 2009, respectively.  These expenses were previously included as underwriting expenses and therefore included in the other underwriting expense ratio.  Effective January 1, 2010, these expenses were removed from the calculation of the other underwriting expense ratio and prior periods were recalculated to conform.

Interest, Fees and Bond Issue Cost Amortization Expense. Interest, fees and other bond amortization expense was $50.8 million and $54.6 million and $70.9 million in 2011, 2010 and 2009, respectively.  The decrease from 2009 was primarily due to the maturing of debt in March, 2010.

Income Tax Expense (Benefit).  We had an income tax benefit of $170.7 million and $36.6 million in 2011 and 2010, and an income tax expense of $129.4 million in 2009.  Our income tax is primarily a function of the statutory tax rates coupled with the impact from tax-preferenced investment income.  Variations in our effective tax rate generally result from changes in the relative levels of pre-tax income.  The decrease in tax year over year was primarily attributable to the impact on taxable income from the previously mentioned catastrophe losses.

Net Income (Loss).

Our net loss was $202.8 million in 2011 compared to a net income of $265.4 million in 2010.  The variance was primarily driven by higher catastrophe losses in 2011 in addition to the other components discussed above.

Our net income was $265.4 million and $395.9 million in 2010 and 2009, respectively.  The decrease was primarily driven by a few large catastrophe losses in 2010 compared to no similar catastrophe events in 2009 and the realized gain on debt repurchase in 2009, partially offset by an increase in net realized capital gains and a reduction in income taxes.

Ratios.

Our combined ratio increased by 24.6 points to 132.2% in 2011 compared to 107.6% in 2010.  The loss ratio component increased by 23.2 points in 2011, over the same period last year, principally due to higher current year catastrophe losses as a result of the Japan earthquake, New Zealand earthquake, Thailand floods, U.S. storms and the Australia floods.    The commission and brokerage expense ratio increased slightly to 18.9% in 2011 compared to 18.5% in 2010.  The other underwriting expense ratio component increased to 8.6% in 2011 compared to 7.6% in 2010 due primarily to the acquisition of Heartland.

18

Our combined ratio increased by 19.2 points to 107.6% in 2010 compared to 88.4% in 2009.  The loss ratio component increased 20.3 points in 2010 compared to 2009, principally due to the increase in current year catastrophe losses as a result of the Chilean earthquake, Australian hailstorms and floods, New Zealand earthquake and the Canadian hailstorm.   Both the other underwriting expense ratio component and the commission and brokerage ratio component declined slightly compared to 2009.

Stockholder's Equity.

Stockholder's equity decreased by $186.3 million to $2,941.4 million at December 31, 2011 from $3,127.7 million at December 31, 2010, principally as a result of $202.8 million of net loss, $29.5 million of net benefit plan obligation adjustments and $0.9 million of foreign currency translation adjustments, partially offset by $41.1 million of unrealized appreciation on investments, net of tax, and $6.4 million of share-based compensation transactions.

Stockholder's equity increased by $269.0 million to $3,127.7 million at December 31, 2010 from $2,858.8 million at December 31, 2009, principally as a result of $265.4 million of net income, $27.0 million of foreign currency translation adjustments and $6.6 million of share-based compensation transactions, partially offset by $28.2 million of unrealized depreciation on investments, net of tax, and $1.8 million of pension adjustments.

Consolidated Investment Results

Net Investment Income.

Net investment income decreased 10.7% to $312.9 million in 2011 compared to $350.3 million in 2010, primarily due to a $58.2 million decline in income from our fixed maturities, reflective of reducing our municipal bond exposures and declining reinvestment rates.  These decreases were partially offset by an increase of $19.5 million in income from equities due to our expanded public equity portfolio and emerging market debt mutual funds.

Net investment income increased 33.7% to $350.3 million in 2010 compared to $262.1 million in 2009.  The increase, period over period, was primarily due to an increase in recorded gains from our limited partnership investments and an increase in dividend income from owning more shares of our parent’s common shares.

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

	Years Ended December 31,
(Dollars in millions)	2011			2010			2009
Fixed maturities	$	232.3		$	290.5		$	286.0
Equity securities		29.7			10.2			3.6
Short-term investments and cash		1.1			0.4			3.5
Other invested assets
Limited partnerships		42.3			45.5			(28.5	)
Dividends from Parent's shares		18.6			14.0			8.0
Other		2.7			1.3			0.1
Total gross investment income		326.8			361.8			272.7
Interest debited (credited) and other expense		(13.9	)		(11.5	)		(10.6	)
Total net investment income	$	312.9		$	350.3		$	262.1
(Some amounts may not reconcile due to rounding)

19

The following table shows a comparison of various investment yields for the periods indicated:

	2011	2010	2009
Imbedded pre-tax yield of cash and invested assets at December 31	3.6%	3.6%	3.7%
Imbedded after-tax yield of cash and invested assets at December 31	2.7%	2.8%	3.1%
Annualized pre-tax yield on average cash and invested assets	3.9%	4.4%	3.4%
Annualized after-tax yield on average cash and invested assets	3.0%	3.5%	2.9%

Net Realized Capital Gains (Losses).

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

	Years Ended December 31,									2011/2010			2010/2009
(Dollars in millions)	2011			2010			2009			Variance			Variance
Gains (losses) from sales:
Fixed maturity securities, market value
Gains	$	38.3		$	7.6		$	7.3		$	30.7		$	0.3
Losses		(55.0	)		(41.0	)		(41.4	)		(14.0	)		0.4
Total		(16.7	)		(33.3	)		(34.1	)		16.6			0.8
Fixed maturity securities, fair value
Gains		1.1			0.8			0.8			0.3			-
Losses		(2.0	)		-			(0.2	)		(2.0	)		0.2
Total		(0.9	)		0.8			0.7			(1.7	)		0.2
Equity securities, market value
Gains		0.2			-			8.0			0.2			(8.0	)
Losses		(0.2	)		-			-			(0.2	)		-
Total		-			-			8.0			-			(8.0	)
Equity securities, fair value
Gains		15.7			11.4			8.4			4.3			3.0
Losses		(8.0	)		(5.3	)		(0.9	)		(2.7	)		(4.4	)
Total		7.6			6.2			7.5			1.5			(1.4	)
Total net realized gains (losses) from sales
Gains		55.3			19.9			24.5			35.5			(4.7	)
Losses		(65.2	)		(46.3	)		(42.5	)		(18.9	)		(3.8	)
Total		(9.9	)		(26.4	)		(17.9	)		16.5			(8.5	)
Other than temporary impairments:		(14.5	)		(2.1	)		(5.5	)		(12.4	)		3.4
Gains (losses) from fair value adjustments:
Fixed maturities, fair value		(15.5	)		15.1			9.3			(30.6	)		5.8
Equity securities, fair value		7.2			52.8			30.9			(45.6	)		21.9
Other invested assets, fair value		(8.4	)		25.9			40.1			(34.3	)		(14.2	)
Total		(16.7	)		93.8			80.3			(110.5	)		13.5
Total net realized gains (losses)	$	(41.1	)	$	65.3		$	56.9		$	(106.4	)	$	8.4
(Some amounts may not reconcile due to rounding)

Net realized capital losses were $41.1 million and net realized capital gains were $65.3 million and $56.9 million in 2011, 2010 and 2009, respectively.  In 2011, we recorded $16.7 million of losses due to fair value re-measurements on fixed maturity and equity securities and other invested assets, $14.5 million of other-than-temporary impairments on fixed maturity securities and $9.9 million of net realized capital losses from sales of fixed maturity and equity securities.  In 2010, we recorded $93.8 million in gains due to fair value re-measurements on fixed maturity and equity securities and other invested assets, partially offset by $26.4 million of net realized capital losses from sales of fixed maturity and equity securities and $2.1 million

20

of other-than-temporary impairments on fixed maturity securities.  The losses in 2011 and 2010 included the impact of selling part of our municipal bond portfolio as credit concerns arose in this market sector.  We were able to carry the 2010 realized losses back for income tax purposes to offset previously realized gains.  This carry back availability expired at the end of 2010.  In 2009, we recorded $80.3 million of gains due to fair value re-measurements on fixed maturity and equity securities and other invested assets, partially offset by $17.9 million of net realized capital losses from sales of fixed maturity and equity securities and $5.5 million of other-than-temporary impairments on fixed maturity securities.

Segment Results.

During the quarter ended September 30, 2011, we realigned our reporting segments to reflect recent changes in the type and volume of business written. We previously reported the results of Marine & Aviation, Surety, A&H Reinsurance and A&H Primary operations as a separate segment—Specialty Underwriting.  The A&H primary business, which is a relatively new line of business for us, has increased significantly, representing approximately 2% of premiums earned and is projected to continue to grow.  The A&H primary business is better aligned with the Insurance reporting segment based on the similarities of this business with those businesses already reflected in the Insurance segment.  The other operating units included in the Specialty Underwriting segment would have encompassed less than 5% of our premiums earned and their volume is projected to remain approximately 6%.  As a result of the size of these remaining operating units and their similarity to the business reported within U.S. Reinsurance, they have been reclassified to the U.S. Reinsurance segment.  There has been no change to the International reporting segment.  We have restated all segment information for prior years to conform to the new reporting segment structure.

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

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

Underwriting results include earned premium less losses and LAE incurred, commission and brokerage expenses and other underwriting expenses.  We measure our underwriting results using ratios, in particular loss, commission and brokerage and other underwriting expense ratios, which respectively, divide incurred losses, commissions and brokerage and other underwriting expenses by premiums earned.

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

21

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

U.S. Reinsurance.

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

	Years Ended December 31,									2011/2010						2010/2009
(Dollars in millions)	2011			2010			2009			Variance			% Change			Variance			% Change
Gross written premiums	$	1,346.8		$	1,395.4		$	1,407.1		$	(48.6	)		-3.5	%	$	(11.6	)		-0.8	%
Net written premiums		688.5			773.6			793.5			(85.1	)		-11.0	%		(19.9	)		-2.5	%
Premiums earned	$	697.7		$	777.7		$	815.6		$	(80.0	)		-10.3	%	$	(37.9	)		-4.6	%
Incurred losses and LAE		623.1			556.5			440.7			66.6			12.0	%		115.8			26.3	%
Commission and brokerage		156.0			169.3			183.1			(13.3	)		-7.9	%		(13.7	)		-7.5	%
Other underwriting expenses		39.3			42.5			44.9			(3.2	)		-7.6	%		(2.4	)		-5.3	%
Underwriting gain (loss)	$	(120.7	)	$	9.3		$	146.8		$	(130.0	)	NM			$	(137.5	)		-93.6	%
													Point Chg						Point Chg
Loss ratio		89.3	%		71.6	%		54.0	%					17.7						17.6
Commission and brokerage ratio		22.4	%		21.8	%		22.4	%					0.6						(0.6	)
Other underwriting expense ratio		5.6	%		5.4	%		5.6	%					0.2						(0.2	)
Combined ratio		117.3	%		98.8	%		82.0	%					18.5						16.8
(NM, not meaningful)
(Some amounts may not reconcile due to rounding)

Premiums.Gross written premiums decreased by 3.5% to $1,346.8 million in 2011 from $1,395.4 million in 2010, primarily due to reduced reinsurance premiums for accident and health, crop and marine business, partially offset by a $24.4 million increase in reinstatement premiums due to higher catastrophe loss activity in the period.  Net written premiums decreased 11.0% to $688.5 million in 2011 compared to $773.6 million in 2010, primarily due to the decrease in gross written premiums and a higher percentage of premium ceded under the affiliated quota share agreement.  Premiums earned decreased 10.3% to $697.7 million in 2011 compared to $777.7 million in 2010, primarily due to the decline in net written premiums.

Gross written premiums decreased by 0.8% to $1,395.4 million in 2010 from $1,407.1 million in 2009, primarily due to a $40.7 million (48.2%) decrease in the crop hail quota share treaties, a $32.4 million (8.9%) decrease in U.S. treaty casualty volume and a $28.6 million (29.2%) decrease in facultative volume, partially offset by a $73.7 million (11.8%) increase in treaty property volume. Net written premiums decreased 2.5% to $773.6 million in 2010 compared to $793.5 million for 2009, primarily due to the decrease in gross written premiums.  Premiums earned decreased 4.6% to $777.7 million in 2010 compared to $815.6 million in 2009, primarily due to the decline in net written premiums.

22

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

	Years Ended December 31,
	Current			Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year			Pt Change				Years			Pt Change				Incurred			Pt Change
2011
Attritional	$	399.5			57.2	%		$	37.4			5.4	%		$	436.9			62.6	%
Catastrophes		176.6			25.3	%			9.6			1.4	%			186.2			26.7	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total segment	$	576.1			82.5	%		$	47.0			6.8	%		$	623.1			89.3	%
2010
Attritional	$	469.5			60.4	%		$	63.3			8.1	%		$	532.8			68.5	%
Catastrophes		17.5			2.3	%			6.2			0.8	%			23.7			3.1	%
A&E		-			0.0	%			-			0.0	%			-			0.0	%
Total segment	$	487.0			62.7	%		$	69.5			8.9	%		$	556.5			71.6	%
2009
Attritional	$	411.4			50.3	%		$	29.2			3.6	%		$	440.6			53.9	%
Catastrophes		-			0.0	%			(0.3	)		0.0	%			(0.3	)		0.0	%
A&E		-			0.0	%			0.4			0.1	%			0.4			0.1	%
Total segment	$	411.4			50.3	%		$	29.3			3.7	%		$	440.7			54.0	%
Variance 2011/2010
Attritional	$	(70.0	)		(3.2	)	pts	$	(25.9	)		(2.7	)	pts	$	(95.9	)		(5.9	)	pts
Catastrophes		159.1			23.0		pts		3.4			0.6		pts		162.5			23.6		pts
A&E		-			-		pts		-			-		pts		-			-		pts
Total segment	$	89.1			19.8		pts	$	(22.5	)		(2.1	)	pts	$	66.6			17.7		pts
Variance 2010/2009
Attritional	$	58.1			10.1		pts	$	34.1			4.5		pts	$	92.2			14.6		pts
Catastrophes		17.5			2.3		pts		6.5			0.8		pts		24.0			3.1		pts
A&E		-			-		pts		(0.4	)		(0.1	)	pts		(0.4	)		(0.1	)	pts
Total segment	$	75.6			12.4		pts	$	40.2			5.2		pts	$	115.8			17.6		pts
(Some amounts may not reconcile due to rounding.)

Incurred losses were $66.6 million (17.7 points) higher at $623.1 million in 2011 compared to $556.5 million in 2010, primarily as a result of the $159.1 million (23.0 points) increase in current year catastrophe losses, largely due to the Japan and New Zealand earthquakes, U.S. Midwest tornadoes, Hurricane Irene and Thailand floods.  Partially offsetting this increase, the current year attritional losses decreased $70.0 million (3.2 points), primarily due to a shift in the mix of business, with a higher level of excess of loss business in the current year, which carries a lower attritional loss ratio, than pro rata business as well as the decline in earned premiums.

Incurred losses were $115.8 million (17.6 points) higher at $556.5 million in 2010 compared to $440.7 million in 2009, primarily as a result of the $58.1 million (10.1 points) increase in current year attritional losses, reflective of current competitive market conditions, $34.1 million (4.5 points) increase in prior year attritional losses and a $24.0 million (3.1 points) increase in catastrophe losses, due to the New Zealand and Chilean earthquakes.  The increase in prior years’ attritional losses was primarily driven by reserve strengthening in casualty lines for construction liability claims.

Segment Expenses.  Commission and brokerage expenses decreased 7.9% to $156.0 million in 2011 compared to $169.3 million in 2010.  This decrease was primarily due to the decline in premiums earned.  Segment other underwriting expenses decreased to $39.3 million in 2011 compared to $42.5 million for the same period in 2010.  This decline was due to reduced operating costs for the segment.

23

Commission and brokerage expenses decreased 7.5% to $169.3 million in 2010 compared to $183.1 million in 2009, primarily due to the decline in premiums earned.  Segment other underwriting expenses in 2010 decreased slightly to $42.5 million from $44.9 million in 2009.

Insurance.

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

	Years Ended December 31,									2011/2010						2010/2009
(Dollars in millions)	2011			2010			2009			Variance			% Change			Variance			% Change
Gross written premiums	$	969.1		$	865.4		$	842.6		$	103.7			12.0	%	$	22.8			2.7	%
Net written premiums		450.4			373.7			352.1			76.7			20.5	%		21.7			6.2	%
Premiums earned	$	459.4		$	409.8		$	382.8		$	49.6			12.1	%	$	27.0			7.1	%
Incurred losses and LAE		398.4			359.0			317.8			39.3			10.9	%		41.3			13.0	%
Commission and brokerage		40.4			29.6			29.8			10.8			36.5	%		(0.3	)		-0.9	%
Other underwriting expenses		87.7			69.7			74.6			18.1			25.9	%		(5.0	)		-6.6	%
Underwriting gain (loss)	$	(67.0	)	$	(48.5	)	$	(39.4	)	$	(18.5	)		38.3	%	$	(9.0	)		22.9	%
													Point Chg						Point Chg
Loss ratio		86.7	%		87.6	%		83.0	%					(0.9	)					4.6
Commission and brokerage ratio		8.8	%		7.2	%		7.8	%					1.6						(0.6	)
Other underwriting expense ratio		19.1	%		17.0	%		19.5	%					2.1						(2.5	)
Combined ratio		114.6	%		111.8	%		110.3	%					2.8						1.5
(Some amounts may not reconcile due to rounding)

Premiums. Gross written premiums increased by 12.0% to $969.1 million in 2011 compared to $865.4 million in 2010.  This was due to strategic portfolio changes with growth in short-tail business, primarily driven by the acquisition of Heartland, which provided $169.6 million of new crop insurance premium in 2011 and $54.0 million growth in A&H primary business, partially offset by the reduction of a large casualty program.  Net written premiums increased 20.5% to $450.4 million in 2011 compared to $373.7 million for the same period in 2010 due to higher gross premiums and reduced levels of ceded reinsurance, primarily due to the reduction of the large casualty program.  Premiums earned increased 12.1% to $459.4 million in 2011 compared to $409.8 million in 2010.  The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Gross written premiums increased by 2.7% to $865.4 million in 2010 compared to $842.6 million in 2009. This was primarily due to increased writings in A&H primary, professional liability and California workers’ compensation business, partially offset by a reduction in audit premiums for workers’ compensation business.  Net written premiums increased 6.2% to $373.7 million in 2010 compared to $352.1 million in 2009, primarily due to the increase in gross written premiums.  Premiums earned increased 7.1% to $409.8 million in 2010 compared to $382.8 million in 2009.  The change in premiums earned is relatively consistent with the increase in net written premium.

24

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

	Years Ended December 31,
	Current		Ratio %/				Prior			Ratio %/				Total		Ratio %/
(Dollars in millions)	Year		Pt Change				Years			Pt Change				Incurred		Pt Change
2011
Attritional	$	371.7		80.9	%		$	24.7			5.4	%		$	396.4		86.3	%
Catastrophes		1.8		0.4	%			0.2			0.0	%			2.0		0.4	%
Total segment	$	373.5		81.3	%		$	24.9			5.4	%		$	398.4		86.7	%
2010
Attritional	$	329.2		80.3	%		$	29.9			7.3	%		$	359.0		87.6	%
Catastrophes		-		0.0	%			-			0.0	%			-		0.0	%
Total segment	$	329.2		80.3	%		$	29.9			7.3	%		$	359.0		87.6	%
2009
Attritional	$	291.8		76.2	%		$	26.0			6.8	%		$	317.8		83.0	%
Catastrophes		-		0.0	%			-			0.0	%			-		0.0	%
Total segment	$	291.8		76.2	%		$	26.0			6.8	%		$	317.8		83.0	%
Variance 2011/2010
Attritional	$	42.5		0.6		pts	$	(5.2	)		(1.9	)	pts	$	37.3		(1.3	)	pts
Catastrophes		1.8		0.4		pts		0.2			-		pts		2.0		0.4		pts
Total segment	$	44.3		1.0		pts	$	(5.0	)		(1.9	)	pts	$	39.3		(0.9	)	pts
Variance 2010/2009
Attritional	$	37.4		4.1		pts	$	3.9			0.5		pts	$	41.2		4.6		pts
Catastrophes		-		-		pts		-			-		pts		-		-		pts
Total segment	$	37.4		4.1		pts	$	3.9			0.5		pts	$	41.2		4.6		pts
(Some amounts may not reconcile due to rounding.)

Incurred losses and LAE increased by $39.3 million, or 10.9%, to $398.4 million in 2011 compared to $359.0 million in 2010.  This increase was primarily due to an increase of $42.5 million (0.6 points) in current year attritional losses primarily due to higher net premiums earned.  The $24.7 million of prior years’ development was primarily attributable to excess casualty and California workers’ compensation reserves.

Incurred losses and LAE increased by 13.0% to $359.0 million in 2010 compared to $317.8 million in 2009.  The increase was primarily due to the $37.4 million increase in current years’ attritional losses, primarily due to higher expected loss ratios on several programs, reflective of current market conditions.  The 2010 prior years’ unfavorable development of $29.9 million was primarily the result of reserve strengthening on several terminated programs.

Segment Expenses.Commission and brokerage expenses increased to $40.4 million in 2011 compared to $29.6 million in 2010.  These increases were primarily the result of an increase in net premiums earned and changes in distribution, mix of business and ceded reinsurance.  Segment other underwriting expenses in 2011 increased to $87.7 million from $69.7 million in 2010.  These increases were primarily due to the expenses of the newly acquired Heartland.

Commission and brokerage expenses decreased slightly to $29.6 million in 2010 from $29.8 million in 2009. The decrease is primarily due to the impact of variations in reinsurance ceded, particularly under the affiliated quota share agreement.  Segment other underwriting expenses in 2010 decreased to $69.7 million from $74.6 million in 2009.  The decrease is the result of management’s direct actions to reduce expenses.

25

International.

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

	Years Ended December 31,									2011/2010						2010/2009
(Dollars in millions)	2011			2010			2009			Variance			% Change			Variance			% Change
Gross written premiums	$	1,242.6		$	1,207.0		$	1,084.5		$	35.7			3.0	%	$	122.5			11.3	%
Net written premiums		615.1			641.4			589.7			(26.3	)		-4.1	%		51.6			8.8	%
Premiums earned	$	636.7		$	626.3		$	586.7		$	10.4			1.7	%	$	39.6			6.7	%
Incurred losses and LAE		856.1			561.9			333.2			294.3			52.4	%		228.7			68.6	%
Commission and brokerage		142.3			136.2			131.7			6.1			4.5	%		4.5			3.4	%
Other underwriting expenses		27.3			27.6			23.1			(0.3	)		-1.2	%		4.6			19.8	%
Underwriting gain (loss)	$	(389.0	)	$	(99.4	)	$	98.8		$	(289.6	)	NM			$	(198.2	)		-200.6	%
													Point Chg						Point Chg
Loss ratio		134.5	%		89.7	%		56.8	%					44.8						32.9
Commission and brokerage ratio		22.3	%		21.7	%		22.4	%					0.6						(0.7	)
Other underwriting expense ratio		4.3	%		4.5	%		4.0	%					(0.2	)					0.5
Combined ratio		161.1	%		115.9	%		83.2	%					45.2						32.7
(Some amounts may not reconcile due to rounding)

Premiums.Gross written premiums increased by 3.0% to $1,242.6 million in 2011 compared to $1,207.0 million in 2010, primarily due to the effects of foreign exchange.  Eliminating this effect, premiums were essentially flat.  Growth from increased rate levels, particularly in regions recently affected by catastrophe losses was offset by the termination of business that did not meet our current pricing targets.  Net written premiums decreased by 4.1% to $615.1 million in 2011 compared to $641.4 million in 2010, primarily due to the change in our affiliated quota share agreement.  Premiums earned increased by 1.7% to $636.7 million in 2011 compared to $626.3 million in 2010.   The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Gross written premiums increased by 11.3% to $1,207.0 million in 2010 compared to $1,084.5 million in 2009, due to continued strong growth in premiums written through the Brazil, Miami and New Jersey offices, a $42.7 million increase; Asia, a $55.7 million increase; and Canada, a $24.2 million increase; resulting from a combination of new business, rate increases in select areas, and economic and insurance growth in some markets.  Also contributing to the increase was $16.0 million in reinstatement premiums from the Chilean earthquake and Calgary hailstorm.  Net written premiums increased by 8.8% to $641.4 million in 2010 compared to $589.7 million in 2009, principally as a result of the increase in gross written premiums.  Premiums earned increased by 6.7% to $626.3 million in 2010 compared to $586.7 million in 2009 consistent with the trend noted for net written premiums.

26

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

	Years Ended December 31,
	Current			Ratio %/				Prior			Ratio %/				Total			Ratio %/
(Dollars in millions)	Year			Pt Change				Years			Pt Change				Incurred			Pt Change
2011
Attritional	$	302.8			47.6	%		$	(56.8	)		-8.9	%		$	246.0			38.7	%
Catastrophes		610.5			95.9	%			(0.3	)		-0.1	%			610.2			95.8	%
Total segment	$	913.3			143.5	%		$	(57.1	)		-9.0	%		$	856.1			134.5	%
2010
Attritional	$	345.4			55.1	%		$	(26.9	)		-4.3	%		$	318.5			50.8	%
Catastrophes		253.0			40.4	%			(9.6	)		-1.5	%			243.4			38.9	%
Total segment	$	598.4			95.5	%		$	(36.5	)		-5.8	%		$	561.9			89.7	%
2009
Attritional	$	296.4			50.5	%		$	12.5			2.1	%		$	309.0			52.7	%
Catastrophes		22.1			3.8	%			2.1			0.4	%			24.2			4.1	%
Total segment	$	318.5			54.3	%		$	14.7			2.5	%		$	333.2			56.8	%
Variance 2011/2010
Attritional	$	(42.6	)		(7.5	)	pts	$	(29.9	)		(4.6	)	pts	$	(72.5	)		(12.1	)	pts
Catastrophes		357.5			55.5		pts		9.3			1.4		pts		366.8			56.9		pts
Total segment	$	314.9			48.0		pts	$	(20.6	)		(3.2	)	pts	$	294.2			44.8		pts
Variance 2010/2009
Attritional	$	49.0			4.6		pts	$	(39.4	)		(6.4	)	pts	$	9.5			(1.9	)	pts
Catastrophes		230.9			36.6		pts		(11.7	)		(1.9	)	pts		219.2			34.8		pts
Total segment	$	279.9			41.2		pts	$	(51.2	)		(8.3	)	pts	$	228.7			32.9		pts
(Some amounts may not reconcile due to rounding.)

Incurred losses and LAE increased 52.4% to $856.1 million in 2011 compared to $561.9 million in 2010.  The increase was principally due to a $357.5 million (55.5 points) increase in current year catastrophes (Japan and New Zealand earthquakes, the Thailand and Australia floods, the wildfire loss in Alberta, Canada and Hurricane Irene), compared to the 2010 reported catastrophe losses (Chile earthquake and Australia hailstorms).  The current year attritional loss ratio decreased to 47.6% in 2011 from 55.1% in 2010, primarily due to a shift in the mix of business towards property, catastrophe and excess of loss business, which generally carries a lower loss ratio. Prior years’ attritional losses decreased by $29.9 million (4.6 points) due to favorable development on non-catastrophe property business in Singapore and other international markets.

Incurred losses and LAE increased 68.6% to $561.9 million in 2010 compared to $333.2 million in 2009.  The increase was principally due to a $230.9 million (36.6 points) increase in current year catastrophes related to the Chilean earthquake, the Australian hailstorms and floods, the New Zealand earthquake, and the Canadian hailstorm compared to the absence in 2009 of any similar large events.  Attritional losses also increased primarily due to the increased premiums earned and higher expected loss ratios, which were partially offset by favorable development of prior years’ attritional reserves.

Segment Expenses.Commission and brokerage expenses increased 4.5% to $142.3 million in 2011 compared to $136.2 million in 2010.  These variances were due to the changes in premiums and the mix of business.  Segment other underwriting expenses decreased slightly to $27.3 million in 2011 compared to $27.6 million in 2010.

Commission and brokerage expenses increased 3.4% to $136.2 million in 2010 compared to $131.7 million in 2009. The increase was primarily in line with the increases in premiums earned.  Segment other underwriting expenses in 2010 were $27.6 million compared to $23.1 million in 2009.  The increase was consistent with the growth in premiums earned resulting in stable other underwriting expense ratios for the periods.

27

SAFE HARBOR DISCLOSURE

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

ITEM 7A.                      QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market Sensitive Instruments.

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

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

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

Interest Rate Risk.  Our $8.4 billion investment portfolio, at December 31, 2011, is principally comprised of fixed maturity securities, which are generally subject to interest rate risk and some foreign currency exchange rate risk, and some equity securities, which are subject to price fluctuations and some foreign exchange rate risk.  The overall economic impact of the foreign exchange risks on the investment portfolio is partially mitigated by changes in the dollar value of foreign currency denominated liabilities and their associated income statement impact.

Interest rate risk is the potential change in value of the fixed maturity securities portfolio, including short-term investments, from a change in market interest rates.  In a declining interest rate environment, it includes prepayment risk on the $615.6 million of mortgage-backed securities in the $5,220.6 million fixed maturity portfolio.  Prepayment risk results from potential accelerated principal payments that shorten the average life and thus the expected yield of the security.

28

The tables below display the potential impact of market value fluctuations and after-tax unrealized appreciation on our fixed maturity portfolio (including $423.7 million of short-term investments) for the periods indicated based on upward and downward parallel and immediate 100 and 200 basis point shifts in interest rates.  For legal entities with a U.S. dollar functional currency, this modeling was performed on each security individually.  To generate appropriate price estimates for mortgage-backed securities, changes in prepayment expectations under different interest rate environments were taken into account.  For legal entities with non-U.S. dollar functional currency, the effective duration of the involved portfolio of securities was used as a proxy for the market value change under the various interest rate change scenarios.

	Impact of Interest Rate Shift in Basis Points
	At December 31, 2011
(Dollars in millions)	-200			-100			0			100			200
Total Market/Fair Value	$	5,913.2		$	5,782.7		$	5,644.3		$	5,490.5		$	5,327.6
Market/Fair Value Change from Base (%)		4.8	%		2.5	%		0.0	%		-2.7	%		-5.6	%
Change in Unrealized Appreciation
After-tax from Base ($)	$	174.8		$	90.0		$	-		$	(100.0	)	$	(205.9	)

	Impact of Interest Rate Shift in Basis Points
	At December 31, 2010
(Dollars in millions)	-200			-100			0			100			200
Total Market/Fair Value	$	6,769.2		$	6,546.0		$	6,297.3		$	6,032.8		$	5,778.3
Market/Fair Value Change from Base (%)		7.5	%		3.9	%		0.0	%		-4.2	%		-8.2	%
Change in Unrealized Appreciation
After-tax from Base ($)	$	306.7		$	161.7		$	-		$	(171.9	)	$	(337.4	)

We had $8,290.6 million and $7,652.3 million of gross reserves for losses and LAE as of December 31, 2011 and December 31, 2010, respectively.  These amounts are recorded at their nominal value, as opposed to present value, which would reflect a discount adjustment to reflect the time value of money.  Since losses are paid out over a period of time, the present value of the reserves is less than the nominal value.  As interest rates rise, the present value of the reserves decreases and, conversely, as interest rates decline, the present value increases.  These movements are the opposite of the interest rate impacts on the fair value of investments.  While the difference between present value and nominal value is not reflected in our financial statements, our financial results will include investment income over time from the investment portfolio until the claims are paid.  Our loss and loss reserve obligations have an expected duration that is reasonably consistent with our fixed income portfolio.

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

29

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

	Impact of Percentage Change in Equity Fair/Market Values
	At December 31, 2011
(Dollars in millions)		-20%			-10%			0%		10%		20%
Fair/Market Value of the Equity Portfolio	$	965.7		$	1,086.4		$	1,207.1	$	1,327.8	$	1,448.5
After-tax Change in Fair/Market Value		(156.9	)		(78.5	)		-		78.5		156.9

	Impact of Percentage Change in Equity Fair/Market Values
	At December 31, 2010
(Dollars in millions)		-20%			-10%			0%		10%		20%
Fair/Market Value of the Equity Portfolio	$	546.8		$	615.1		$	683.5	$	751.8	$	820.2
After-tax Change in Fair/Market Value		(88.9	)		(44.4	)		-		44.4		88.9

Foreign Exchange Risk.  Foreign currency risk is the potential change in value, income and cash flow arising from adverse changes in foreign currency exchange rates.  Each of our non-U.S. (“foreign”) operations maintains capital in the currency of the country of its geographic location consistent with local regulatory guidelines.  Each foreign operation may conduct business in its local currency, as well as the currency of other countries in which it operates.  The primary foreign currency exposures for these foreign operations are the Singapore and Canadian Dollars, the British Pound Sterling and the Euro.  We mitigate foreign exchange exposure by generally matching the currency and duration of our assets to our corresponding operating liabilities.  In accordance with FASB guidance, we translate the assets, liabilities and income of non-U.S. dollar functional currency legal entities to the U.S. dollar.  This translation amount is reported as a component of other comprehensive income.

The tables below display the potential impact of a parallel and immediate 10% and 20% increase and decrease in foreign exchange rates on the valuation of invested assets subject to foreign currency exposure for the periods indicated.  This analysis includes the after-tax impact of translation from transactional currency to functional currency as well as the after-tax impact of translation from functional currency to the U.S. dollar reporting currency.

	Change in Foreign Exchange Rates in Percent
	At December 31, 2011
(Dollars in millions)		-20%			-10%			0%		10%		20%
Total After-tax Foreign Exchange Exposure	$	(100.3	)	$	(50.1	)	$	-	$	50.1	$	100.3

	Change in Foreign Exchange Rates in Percent
	At December 31, 2010
(Dollars in millions)		-20%			-10%			0%		10%		20%
Total After-tax Foreign Exchange Exposure	$	(81.4	)	$	(45.3	)	$	-	$	52.0	$	109.0

30

ITEM 8.              FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The financial statements and schedules listed in the accompanying Index to Financial Statements and Schedules on page F-1 are filed as part of this report.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

None.

ITEM 9A. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

As required by Rule 13a-15(b) of the Securities Exchange Act of 1934 (the Exchange Act), our management, including our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act).  Based on that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were effective as of the end of the period covered by this annual report.

Management’s Annual Report on Internal Control Over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal controls over financial reporting.  Our internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of our financial statements for external purposes in accordance with generally accepted accounting principles.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.  Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Management has assessed the effectiveness of our internal control over financial reporting as of December 31, 2011.  In making this assessment, we used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control – Integrated Framework.  Based on our assessment we concluded that, as of December 31, 2011, our internal control over financial reporting is effective based on those criteria.

Attestation Report of the Registered Public Accounting Firm

This annual report does not include an attestation report of the Company’s registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by the Company’s registered public accounting firm pursuant to rules of the Securities and Exchange Commission that permit the Company to provide only management’s report in this annual report due to the Company’s status as a non-accelerated filer.

Changes in Internal Control Over Financial Reporting

As required by Rule 13a-15(d) of the Exchange Act, our management, including our Chief Executive Officer and Chief Financial Officer, has evaluated our internal control over financial reporting to determine whether any changes occurred during the fourth fiscal quarter covered by this annual report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.  Based on that evaluation, there has been no such change during the fourth quarter.

ITEM 9B.            OTHER INFORMATION

None.

31

PART III

ITEM 10.            DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

Information for Item 10 is not required pursuant to General Instruction I(2) of Form 10-K.

ITEM 11.            EXECUTIVE COMPENSATION

Information for Item 11 is not required pursuant to General Instruction I(2) of Form 10-K.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

Information for Item 12 is not required pursuant to General Instruction I(2) of Form 10-K.

ITEM 13.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

Information for Item 13 is not required pursuant to General Instruction I(2) of Form 10-K.

ITEM 14.            PRINCIPAL ACCOUNTANT FEES AND SERVICES

The PricewaterhouseCoopers LLP (and its worldwide affiliates) fees incurred are as follows for the periods indicated:

(Dollars in thousands)			2011		2010
(1	)	Audit Fees	$	2,192.7	$	2,116.1
(2	)	Audit-Related Fees		78.9		78.9
(3	)	Tax Fees		139.6		135.9
(4	)	All Other Fees		2.8		2.3

Audit fees include the annual audit and quarterly financial statement reviews, subsidiary audits, and procedures required to be performed by the independent auditor to be able to form an opinion on our consolidated financial statements.  These other procedures include information systems and procedural reviews and testing performed in order to understand and place reliance on the systems of internal control, and consultations relating to the audit or quarterly review.  Audit fees may also include statutory audits or financial audits for our subsidiaries or affiliates and services associated with SEC registration statements, periodic reports and other documents filed with the SEC or other documents issued in connection with securities offerings.

Audit-related fees include assurance and related services that are reasonably related to the performance of the audit or review of our financial statements, including due diligence services pertaining to potential business acquisitions/dispositions, accounting consultations related to accounting, financial reporting or disclosure matters not classified as “audit services”; assistance with understanding and implementing new accounting and financial reporting guidance from rule making authorities; financial audits of employee benefit plans; agreed-upon or expanded audit procedures related to accounting and/or billing records required to respond to or comply with financial, accounting or regulatory reporting matters and assistance with internal control reporting requirements.

Tax fees include tax compliance, tax planning and tax advice and is granted general pre-approval by Group’s Audit Committee.

All other fees represent an accounting research subscription and software.

PricewaterhouseCoopers LLP used no leased employees on the Company’s audit engagement.

32

Under its Charter and the “Audit and Non-Audit Services Pre-Approval Policy” (the “Policy”), Group’s Audit Committee or its delegate (one or more of its members) is required to pre-approve the audit and non-audit services performed by the independent auditor.  The Policy requires that any service that has not received a general pre-approval or that exceeds pre-approved cost levels or budgeted amounts requires specific approval by Group’s Audit Committee or its delegate.  For both specific and general pre-approval, Group’s Audit Committee will consider whether such services are consistent with the SEC’s rules on auditor independence.  Group’s Audit Committee will also consider whether the independent auditor is best positioned to provide the most effective and efficient service and whether the service might enhance our ability to manage or control risk or improve audit quality.  Group’s Audit Committee is also mindful of the relationship between fees for audit and non-audit services in deciding whether to pre-approve any such services and may determine, for each fiscal year, the appropriate ratio between the total amount of fees for audit, audit-related and tax fees and a total amount of fees for certain permissible non-audit services classified as “All Other Fees” above.  All such factors will be considered as a whole and no one factor is determinative. Group’s Audit Committee has considered whether the performance by PricewaterhouseCoopers LLP of the services disclosed below is compatible with maintaining their independence.

Some of the fees listed above were not pre-approved by Group’s Audit Committee after the beginning of the engagement pursuant to the waiver of the pre-approval requirement for certain de minimis non-audit services described in section 10A of the Securities Exchange Act of 1934 and applicable regulations.

PART IV

ITEM 15.            EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

Exhibits

The exhibits listed on the accompanying Index to Exhibits on page E-1 are filed as part of this report except that the certifications in Exhibit 32 are being furnished to the SEC, rather than filed with the SEC, as permitted under applicable SEC rules.

Financial Statements and Schedules.

The financial statements and schedules listed in the accompanying Index to Financial Statements and Schedules on page F-1 are filed as part of this report.

33

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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 on March 30, 2012.

EVEREST REINSURANCE HOLDINGS, INC.
By:	/S/ JOSEPH V. TARANTO
	Joseph V. Taranto (Chairman and Chief Executive Officer)

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Signature	Title		Date
/S/ JOSEPH V. TARANTO		Chairman and Chief Executive Officer and Director (Principal Executive Officer)	March 30, 2012
Joseph V. Taranto
/S/ DOMINIC J. ADDESSO		President and Chief Financial Officer (Principal Financial Officer)	March 30, 2012
Dominic J. Addesso
/S/ KEITH T. SHOEMAKER		Comptroller (Principal Accounting Officer)	March 30, 2012
Keith T. Shoemaker

34

INDEX TO EXHIBITS
Exhibit No.
	2.	1	Agreement and Plan of Merger among Everest Reinsurance Holdings, Inc., Everest Re Group, Ltd. and Everest Re Merger Corporation, incorporated herein by reference to Exhibit 2.1 to the Registration Statement on Form S-4 (No. 333-87361)
	3.	1	Certificate of Incorporation of Everest Reinsurance Holdings, Inc., incorporated herein by reference to Exhibit 4.1 to the Registration Statement on Form S-8 (No. 333-05771)
	3.	2	By-Laws of Everest Reinsurance Holdings, Inc., incorporated herein by reference to Exhibit 3.2 to the Everest Reinsurance Holdings, Inc. Quarterly Report on Form 10-Q for the quarter ended March 31, 2000
	4.	1	Indenture, dated March 14, 2000, between Everest Reinsurance Holdings, Inc. and The Chase Manhattan Bank, as Trustee, incorporated herein by reference to Exhibit 4.1 to Everest Reinsurance Holdings, Inc. Form 8-K filed on March 15, 2000
	4.	2	Second Supplemental Indenture relating to the 8.75% Senior Notes due March 15, 2010, dated March 14, 2000, between Everest Reinsurance Holdings, Inc. and The Chase Manhattan Bank, as Trustee, incorporated herein by reference to Exhibit 4.3 to the Everest Reinsurance Holdings, Inc. Form 8-K filed on March 15, 2000
	4.	3	Junior Subordinated Indenture, dated November 14, 2002, between Everest Reinsurance Holdings, Inc. and JPMorgan Chase Bank as Trustee, incorporated herein by reference to Exhibit 4.5 to the Registration Statement on Form S-3 (No. 333-106595)
	4.	4	Second Supplemental Indenture relating to Holdings 6.20% Junior Subordinated Debt Securities due March 29, 2034, dated as of March 29, 2004, among Holdings, Group and JPMorgan Chase Bank, as Trustee, incorporated herein by reference to Exhibit 4.1 to Everest Reinsurance Holdings, Inc. Form 8-K filed on March 30, 2004 (the “March 30, 2004 8-K”)
	4.	5	Amended and Restated Trust Agreement of Everest Re Capital Trust II, dated as of March 29, 2004, incorporated herein by reference to Exhibit 4.2 to the March 30, 2004 8-K
	4.	6	Guarantee Agreement, dated as of March 29, 2004, between Holdings and JPMorgan Chase Bank, incorporated herein by reference to Exhibit 4.3 to the March 30, 2004 8-K
	4.	7	Expense Agreement, dated as of March 29, 2004, between Holdings and Everest Re Capital Trust II, incorporated herein by reference to Exhibit 4.4 to the March 30, 2004 8-K
	4.	8	Third Supplemental Indenture relating to Holdings 5.40% Senior Notes due October 15, 2014, dated as of October 12, 2004, among Holdings and JPMorgan Chase Bank, as Trustee, incorporated herein by reference to Exhibit 4.1 to Everest Reinsurance Holdings, Inc. Form 8-K filed on October 12, 2004
	10.	1	Stock Purchase Agreement between The Prudential Insurance Company of America and Everest Reinsurance Holdings, Inc. for the sale of common stock of Gibraltar Casualty Company dated February 24, 2000, incorporated herein by reference to Exhibit 10.32 to the 1999 10-K

E-1

10.	2	Amendment No. 1 to Stock Purchase Agreement between The Prudential Insurance Company of America and Everest Reinsurance Holdings, Inc. for the sale of common stock of Gibraltar Casualty Company dated August 8, 2000, incorporated herein by reference to Exhibit 10.1 to the Everest Re Group, Ltd. Quarterly Report on Form 10-Q for the quarter ended June 30, 2000
10.	3	Proportional Excess of Loss Reinsurance Agreement entered into between Gibraltar Casualty Company and Prudential Property and Casualty Insurance Company, incorporated herein by reference to Exhibit 10.24 to the Everest Re Group, Ltd. Annual Report on Form 10-K for the year ended December 31, 2000 (the “2000 10-K”)
10.	4	Guarantee Agreement made by The Prudential Insurance Company of America in favor of Gibraltar Casualty Company, incorporated herein by reference to Exhibit 10.25 to the 2000 10-K
10.	5	Credit Agreement, dated August 23, 2006, between Everest Reinsurance Holdings, Inc., the lenders named therein and Citibank N.A., as administrative agent, providing for $150.0 million five year senior revolving credit facility, incorporated herein by reference to Exhibit 10.1 to Everest Re Group, Ltd. Quarterly Report on Form 10-Q for the quarter ended September 30, 2006.  This new agreement replaces the October 10, 2003 three year senior revolving credit facility which expired on October 10, 2006
10.	6	Completion of Tender Offer relating to Everest Reinsurance Holdings, Inc. 6.60% Fixed to Floating Rate Long Term Subordinated Notes (LoTSSM) dated March 19, 2009, incorporated herein by reference to Exhibit 99.1 to Everest Re Group, Ltd. Form 8-K filed on March 31, 2009
*10.	7	Employment Agreement between Everest Global Services, Inc., Everest Reinsurance Holdings, Inc. and Joseph V. Taranto, dated January 1, 2011, incorporated herein by reference to Exhibit 10.1 to Everest Re Group, Ltd. Form 8-K filed on March 31, 2011
*10.	8	Change of Control Agreement between and among Everest Reinsurance Company, Everest Reinsurance Holdings, Inc., Everest Re Group, Ltd., Everest Global Services, Inc. and Joseph V. Taranto, dated January 1, 2011, incorporated herein by reference to Exhibit 10.2 to Everest Re Group, Ltd. Form 8-K filed on March 31, 2011
*10.	9	Employment Agreement between Everest Global Services, Inc., Everest Reinsurance Holdings, Inc. and Dominic J. Addesso, dated June 16, 2011, incorporated herein by reference to Exhibit 10.1 to Everest Re Group, Ltd. Form 8-K filed on June 20, 2011
*10.	10	Employment Agreement between Everest Global Services, Inc., Everest Reinsurance Holdings, Inc. and Joseph V. Taranto, dated January 1, 2011, This employment supersedes the prior agreement between registrant and Joseph V. Taranto dated March 25, 2011.  This new agreement dated January 1, 2011, incorporated herein by reference to Exhibit 10.2 to Everest Re Group, Ltd. Form 8-K filed on June 20, 2011
10.	11	Credit Agreement, dated August 15, 2011, between Everest Reinsurance Holdings, Inc., the lenders named therein and Citibank, National Association, as administrative agent, providing for a $150.0 million three year revolving credit facility, incorporated herein by reference to Exhibit 10.30 to Everest Re Group, Ltd. Form 10K filed on February 29, 2012.  This new agreement replaces the August 23, 2006 five year senior revolving credit facility

E-2

23.	1	Consent of PricewaterhouseCoopers LLP, filed herewith
31.	1	Section 302 Certification of Joseph V. Taranto, filed herewith
31.	2	Section 302 Certification of Dominic J. Addesso, filed herewith
32.	1	Section 906 Certification of Joseph V. Taranto and Dominic J. Addesso, filed herewith
101.	INS	XBRL Instance Document
101.	SCH	XBRL Taxonomy Extension Schema
101.	CAL	XBRL Taxonomy Extension Calculation Linkbase
101.	DEF	XBRL Taxonomy Extension Definition Linkbase
101.	LAB	XBRL Taxonomy Extension Label Linkbase
101.	PRE	XBRL Taxonomy Extension Presentation Linkbase

* Management contract or compensatory plan or arrangement.

E-3

EVEREST REINSURANCE HOLDINGS, INC.

INDEX TO FINANCIAL STATEMENTS AND SCHEDULES

		Pages
Report of Independent Registered Public Accounting Firm		F-2
Consolidated Balance Sheets at December 31, 2011 and 2010		F-3
Consolidated Statements of Operations and Comprehensive Income (Loss) for the Years Ended
	December 31, 2011, 2010 and 2009	F-4
Consolidated Statements of Changes in Stockholder’s Equity for the Years Ended
	December 31, 2011, 2010 and 2009	F-5
Consolidated Statements of Cash Flows for the Years Ended
	December 31, 2011, 2010 and 2009	F-6
Notes to Consolidated Financial Statements		F-7
Schedules
I	Summary of Investments Other Than Investments in Related Parties at December 31, 2011	S-1
II	Condensed Financial Information of Registrant:
	Balance Sheets as of December 31, 2011 and 2010	S-2
	Statements of Operations for the Years Ended December 31, 2011, 2010 and 2009	S-3
	Statements of Cash Flows for the Years Ended December 31, 2011, 2010 and 2009	S-4
III	Supplementary Insurance Information for the Years Ended
	December 31, 2011, 2010 and 2009	S-5
IV	Reinsurance for the Years Ended December 31, 2011, 2010 and 2009	S-6

Schedules other than those listed above are omitted for the reason that they are not applicable or the information is

otherwise contained in the Financial Statements.

F-1

Report of Independent Registered Public Accounting Firm

Tothe Board of Directors and Stockholder

of Everest Reinsurance Holdings, Inc.:

In our opinion, the consolidated financial statements listed in the accompanying index present fairly, in all material respects, the financial position of Everest Reinsurance Holdings, Inc. and its subsidiaries (the “Company”) at December 31, 2011 and 2010, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2011in conformity with accounting principles generally accepted in the United States of America.  In addition, in our opinion, the financial statement schedules listed in the accompanying index present fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements.  These financial statements and financial statement schedules are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these financial statements and financial statement schedules based on our audits.  We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

As discussed in Note 1 to the consolidated financial statements, the Company changed the manner in which it accounts for other-than-temporary impairments of debt securities in 2009.

PricewaterhouseCoopers LLP

New York, New York

March 30, 2012

F-2

EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS

	December 31,
(Dollars in thousands, except par value per share)	2011		2010
ASSETS:
Fixed maturities - available for sale, at market value	$	5,107,028	$	5,599,940
(amortized cost: 2011, $4,880,654; 2010, $5,438,359)
Fixed maturities - available for sale, at fair value		113,606		180,482
Equity securities - available for sale, at market value (cost: 2011, $15; 2010, $15)		10		13
Equity securities - available for sale, at fair value		1,207,053		683,454
Short-term investments		423,663		516,885
Other invested assets (cost: 2011, $379,342; 2010, $405,401)		379,342		406,916
Other invested assets, at fair value		817,352		788,142
Cash		348,267		118,092
Total investments and cash		8,396,321		8,293,924
Accrued investment income		55,849		70,874
Premiums receivable		856,375		643,257
Reinsurance receivables - unaffiliated		570,128		670,168
Reinsurance receivables - affiliated		2,901,174		2,708,193
Funds held by reinsureds		176,156		171,179
Deferred acquisition costs		166,806		184,247
Prepaid reinsurance premiums		625,391		629,323
Deferred tax asset		366,490		183,924
Federal income taxes recoverable		39,014		118,649
Other assets		195,476		171,923
TOTAL ASSETS	$	14,349,180	$	13,845,661
LIABILITIES:
Reserve for losses and loss adjustment expenses	$	8,290,619	$	7,652,303
Unearned premium reserve		1,239,705		1,287,476
Funds held under reinsurance treaties		123,479		180,377
Losses in the course of payment		11,002		13,089
Commission reserves		40,353		37,796
Other net payable to reinsurers		620,659		467,486
Revolving credit borrowings		-		50,000
5.4% Senior notes due 10/15/2014		249,858		249,812
6.6% Long term notes due 5/1/2067		238,354		238,351
Junior subordinated debt securities payable		329,897		329,897
Accrued interest on debt and borrowings		4,781		4,793
Other liabilities		259,080		206,540
Total liabilities		11,407,787		10,717,920
Commitments and Contingencies (Note 16)
STOCKHOLDER'S EQUITY:
Common stock, par value: $0.01; 3,000 shares authorized;
1,000 shares issued and outstanding (2011 and 2010)		-		-
Additional paid-in capital		333,416		327,767
Accumulated other comprehensive income (loss), net of deferred income tax expense
(benefit) of $94,118 at 2011 and $88,289 at 2010		174,790		163,966
Retained earnings		2,433,187		2,636,008
Total stockholder's equity		2,941,393		3,127,741
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY	$	14,349,180	$	13,845,661
The accompanying notes are an integral part of the consolidated financial statements.

F-3

EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE INCOME (LOSS)

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
REVENUES:
Premiums earned	$	1,793,855		$	1,813,823		$	1,785,060
Net investment income		312,933			350,344			262,086
Net realized capital gains (losses):
Other-than-temporary impairments on fixed maturity securities		(14,522	)		(2,106	)		(5,510	)
Other-than-temporary impairments on fixed maturity securities
transferred to other comprehensive income (loss)		-			-			-
Other net realized capital gains (losses)		(26,594	)		67,397			62,438
Total net realized capital gains (losses)		(41,116	)		65,291			56,928
Realized gain on debt repurchase		-			-			78,271
Other income (expense)		(11,745	)		12,074			366
Total revenues		2,053,927			2,241,532			2,182,711
CLAIMS AND EXPENSES:
Incurred losses and loss adjustment expenses		1,877,603			1,477,450			1,091,676
Commission, brokerage, taxes and fees		338,655			335,061			344,577
Other underwriting expenses		154,331			139,832			142,610
Corporate expenses		6,073			5,867			7,722
Interest, fee and bond issue cost amortization expense		50,763			54,553			70,883
Total claims and expenses		2,427,425			2,012,763			1,657,468
INCOME (LOSS) BEFORE TAXES		(373,498	)		228,769			525,243
Income tax expense (benefit)		(170,677	)		(36,628	)		129,392
NET INCOME (LOSS)	$	(202,821	)	$	265,397		$	395,851
Other comprehensive income (loss), net of tax		10,032			(3,012	)		254,541
COMPREHENSIVE INCOME (LOSS)	$	(192,789	)	$	262,385		$	650,392
The accompanying notes are an integral part of the consolidated financial statements.

F-4

EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF

CHANGES IN STOCKHOLDER’S EQUITY

	Years Ended December 31,
(Dollars in thousands, except share amounts)	2011			2010			2009
COMMON STOCK (shares outstanding):
Balance, beginning of period		1,000			1,000			1,000
Balance, end of period		1,000			1,000			1,000
ADDITIONAL PAID-IN CAPITAL:
Balance, beginning of period	$	327,767		$	321,185		$	315,771
Share-based compensation plans		6,441			6,582			5,414
Reclassification due to sale of subsidiary to related party		(792	)		-			-
Balance, end of period		333,416			327,767			321,185
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS),
NET OF DEFERRED INCOME TAXES:
Balance, beginning of period		163,966			166,978			(72,063	)
Cumulative adjustment of initial adoption(1),net of tax		-			-			(15,500	)
Reclassification due to sale of subsidiary to related party		792			-			-
Net increase (decrease) during the period		10,032			(3,012	)		254,541
Balance, end of period		174,790			163,966			166,978
RETAINED EARNINGS:
Balance, beginning of period		2,636,008			2,370,611			1,959,260
Cumulative adjustment of initial adoption(1),net of tax		-			-			15,500
Net income (loss)		(202,821	)		265,397			395,851
Balance, end of period		2,433,187			2,636,008			2,370,611
TOTAL STOCKHOLDER'S EQUITY, END OF PERIOD	$	2,941,393		$	3,127,741		$	2,858,774
(1)   The cumulative adjustment to accumulated other comprehensive income (loss), net of deferred income taxes, and retained earnings, represents the effect of
initially adopting new guidance for other-than-temporary impairments of debt securities.
The accompanying notes are an integral part of the consolidated financial statements.

F-5

EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	(202,821	)	$	265,397		$	395,851
Adjustments to reconcile net income to net cash provided by operating activities:
Decrease (increase) in premiums receivable		(214,581	)		131,870			(51,103	)
Decrease (increase) in funds held by reinsureds, net		(62,082	)		(8,910	)		31,915
Decrease (increase) in reinsurance receivables		(96,003	)		(271,644	)		15,207
Decrease (increase) in federal income taxes receivable		79,504			(13,560	)		(70,447	)
Decrease (increase) in deferred tax asset		(187,967	)		28,192			170,490
Decrease (increase) in prepaid reinsurance premiums		3,655			(66,408	)		(103,677	)
Increase (decrease) in reserve for losses and loss adjustment expenses		674,001			318,301			(175,589	)
Increase (decrease) in unearned premiums		(46,182	)		40,729			54,760
Increase (decrease) in other net payable to reinsurers		153,508			22,072			62,535
Change in equity adjustments in limited partnerships		(42,047	)		(45,463	)		28,467
Change in other assets and liabilities, net		69,549			(63,273	)		32,904
Non-cash compensation expense		6,166			6,382			5,384
Amortization of bond premium (accrual of bond discount)		10,125			8,614			11,665
Amortization of underwriting discount on senior notes		49			76			192
Realized gain on debt repurchase		-			-			(78,271	)
Net realized capital (gains) losses		41,116			(65,291	)		(56,928	)
Net cash provided by (used in) operating activities		185,990			287,084			273,355
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from fixed maturities matured/called - available for sale, at market value		695,921			676,822			445,817
Proceeds from fixed maturities matured/called - available for sale, at fair value		12,775			-			15,358
Proceeds from fixed maturities sold - available for sale, at market value		1,209,150			953,714			102,396
Proceeds from fixed maturities sold - available for sale, at fair value		65,158			20,237			14,778
Proceeds from equity securities sold - available for sale, at market value		27,096			-			23,028
Proceeds from equity securities sold - available for sale, at fair value		237,849			230,562			43,483
Proceeds from sale of subsidiary to related party		61,005			-			-
Distributions from other invested assets		121,176			60,283			28,460
Cost of fixed maturities acquired - available for sale, at market value		(1,455,940	)		(785,831	)		(1,152,966	)
Cost of fixed maturities acquired - available for sale, at fair value		(27,481	)		(134,324	)		(27,555	)
Cost of equity securities acquired - available for sale, at market value		(27,059	)		-			-
Cost of equity securities acquired - available for sale, at fair value		(746,604	)		(475,047	)		(265,272	)
Cost of other invested assets acquired		(53,070	)		(33,021	)		(43,628	)
Cost of other invested assets acquired, at fair value		(37,611	)		(379,591	)		(25,840	)
Cost of businesses acquired		(63,100	)		-			-
Net change in short-term investments		89,735			(254,160	)		666,882
Net change in unsettled securities transactions		13,467			(11,773	)		6,042
Net cash provided by (used in) investing activities		122,467			(132,129	)		(169,017	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Tax benefit from share-based compensation		275			200			30
Net cost of senior notes maturing		-			(200,000	)		-
Revolving credit borrowings		(50,000	)		50,000			-
Net cost of debt repurchase		-			-			(83,026	)
Net cash provided by (used in) financing activities		(49,725	)		(149,800	)		(82,996	)
EFFECT OF EXCHANGE RATE CHANGES ON CASH		(28,557	)		5,457			(6,126	)
Net increase (decrease) in cash		230,175			10,612			15,216
Cash, beginning of period		118,092			107,480			92,264
Cash, end of period	$	348,267		$	118,092		$	107,480
SUPPLEMENTAL CASH FLOW INFORMATION:
Income taxes paid (recovered)	$	(62,137	)	$	(51,360	)	$	30,859
Interest paid		50,091			58,921			71,256
Non-cash transaction:
Net assets acquired and liabilities assumed from business acquisitions		19,130			-			-
The accompanying notes are an integral part of the consolidated financial statements.

F-6

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years Ended December 31, 2011, 2010 and 2009

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A.  Business and Basis of Presentation.

Everest Reinsurance Holdings, Inc. (“Holdings”), a Delaware company and direct subsidiary of Everest Underwriting Group (Ireland) Limited (“Holdings Ireland”), which is a direct subsidiary of Everest Re Group, Ltd. (“Group”), through its subsidiaries, principally provides property and casualty reinsurance and insurance in the United States of America and internationally.  As used in this document, “Company” means Holdings and its subsidiaries.  On December 30, 2008, Group contributed the Company to its recently established Irish holding company, Holdings Ireland.

The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).  The statements include all of the following domestic and foreign direct and indirect subsidiaries of the Company:  Everest Reinsurance Company (“Everest Re”), Everest National Insurance Company (“Everest National”), Everest Indemnity Insurance Company (“Everest Indemnity”), Everest Security Insurance Company (“Everest Security”), Heartland Crop Insurance, Inc. (“Heartland”), Everest Insurance Company of Canada (“Everest Canada”), Premiere Insurance Underwriting Services (“Premiere”), Mt. Whitney Securities, Inc., Everest Reinsurance Company – Escritório de Representação No Brasil Ltda. (“Everest Brazil”), Mt. McKinley Managers, L.L.C., Workcare Southeast, Inc., Workcare Southeast of Georgia, Inc. and Mt. McKinley Insurance Company (“Mt. McKinley”).  The Company sold Everest Canada and Premiere to Holdings Ireland, an affiliated company, during the fourth quarter of 2011.  All amounts are reported in U.S. dollars.

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 disclosure of contingent assets and liabilities) at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Ultimate actual results could differ, possibly materially, from those estimates.

All intercompany accounts and transactions have been eliminated.

Certain reclassifications and format changes have been made to prior years’ amounts to conform to the 2011 presentation.

B.  Investments.

Fixed maturity and equity security investments available for sale, at market value, reflect unrealized appreciation and depreciation, as a result of temporary changes in market value during the period, in stockholder’s equity, net of income taxes in “accumulated other comprehensive income (loss)” in the consolidated balance sheets.  Fixed maturity, equity securities and other invested assets carried at fair value reflect fair value re-measurements as net realized capital gains and losses in the consolidated statements of operations and comprehensive income (loss).  The Company records changes in fair value for its fixed maturities-available for sale, at market value through shareholders’ equity, net of taxes in accumulated other comprehensive income (loss) since cash flows from these investments will be primarily used to settle its reserve for losses and loss adjustment expense liabilities.  The Company anticipates holding these investments for an extended period as the cash flow from interest and maturities will fund the projected payout of these liabilities.  Fixed maturities carried at fair value represent a portfolio of foreign denominated fixed maturity securities, which will be used to settle loss and loss adjustment reserves in the same currency, and a portfolio of convertible bond securities, which have characteristics similar to equity securities.  The Company carries all of its equity securities at fair value except for mutual fund investments whose underlying investments are comprised of fixed maturity securities. For equity securities, available for sale, at fair value, the Company reflects changes in value as net realized capital gains and losses since these securities may be sold in the near term depending on financial market conditions.  Other invested assets, at fair value, are comprised of common shares of the Company’s ultimate parent, Everest Re Group, Ltd.  Interest income on

F-7

all fixed maturities and dividend income on all equity securities are included as part of net investment income in the consolidated statements of operations and comprehensive income (loss).  Unrealized losses on fixed maturities, which are deemed other-than-temporary and related to the credit quality of a security, are charged to net income (loss) as net realized capital losses.  Short-term investments are stated at cost, which approximates market value.  Realized gains or losses on sales of investments are determined on the basis of identified cost.  For non-publicly traded securities, market prices are determined through the use of pricing models that evaluate securities relative to the U.S. Treasury yield curve, taking into account the issue type, credit quality, and cash flow characteristics of each security.  For publicly traded securities, market value is based on quoted market prices or valuation models that use observable market inputs.  When a sector of the financial markets is inactive or illiquid, the Company may use its own assumptions about future cash flows and risk-adjusted discount rates to determine fair value.  Retrospective adjustments are employed to recalculate the values of asset-backed securities.  Each acquisition lot is reviewed to recalculate the effective yield.  The recalculated effective yield is used to derive a book value as if the new yield were applied at the time of acquisition.  Outstanding principal factors from the time of acquisition to the adjustment date are used to calculate the prepayment history for all applicable securities.  Conditional prepayment rates, computed with life to date factor histories and weighted average maturities, are used to effect the calculation of projected and prepayments for pass-through security types.  Other invested assets include limited partnerships, rabbi trusts and an affiliated entity.  Limited partnerships and the affiliated entity are accounted for under the equity method of accounting, which can be recorded on a monthly or quarterly lag.

C.  Uncollectible Receivable Balances.

The Company provides reserves for uncollectible reinsurance recoverable and premium receivable balances based on management’s assessment of the collectability of the outstanding balances.  Such reserves are presented in the table below for the periods indicated.

	Years Ended December 31,
(Dollars in thousands)	2011		2010
Reinsurance recoverable and premium receivables	$	33,430	$	34,121

D.  Deferred Acquisition Costs.

Acquisition costs, consisting principally of commissions and brokerage expenses and certain premium taxes and fees incurred at the time a contract or policy is issued and that vary with and are directly related to the Company’s reinsurance and insurance business, are deferred and amortized over the period in which the related premiums are earned.  Deferred acquisition costs are limited to their estimated realizable value by line of business based on the related unearned premiums, anticipated claims and claim expenses and anticipated investment income.  Deferred acquisition costs amortized to income are presented in the table below for the periods indicated.

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Deferred acquisition costs	$	338,655	$	335,061	$	344,577

E.  Reserve for Losses and Loss Adjustment Expenses.

The reserve for losses and loss adjustment expenses (“LAE”) is based on individual case estimates and reports received from ceding companies.  A provision is included for losses and LAE incurred but not reported (“IBNR”) based on past experience.  A provision is also included for certain potential liabilities relating to asbestos and environmental (“A&E”) exposures, which liabilities cannot be estimated using traditional reserving techniques.  See also Note 3.  The reserves are reviewed periodically and any changes in estimates are reflected in earnings in the period the adjustment is made. The Company’s loss and LAE reserves represent management’s best estimate of the ultimate liability.  Loss and LAE reserves are presented gross of reinsurance receivables and incurred losses and LAE are presented net of reinsurance.

Accruals for commissions are established for reinsurance contracts that provide for the stated commission percentage to increase or decrease based on the loss experience of the contract.  Changes in estimates for such arrangements are recorded as commission expense.  Commission accruals for contracts with adjustable features are estimated based on expected loss and LAE.

F-8

F.  Premium Revenues.

Written premiums are earned ratably over the periods of the related insurance and reinsurance contracts.  Unearned premium reserves are established relative to the unexpired contract period.  Such reserves are established based upon reports received from ceding companies or estimated using pro rata methods based on statistical data. Reinstatement premiums represent additional premium received on reinsurance coverages, most prevalently catastrophe related, when limits have been depleted under the original reinsurance contract and additional coverage is granted.  Written and earned premiums and the related costs, which have not yet been reported to the Company, are estimated and accrued.  Premiums are net of ceded reinsurance.

G.  Prepaid Reinsurance Premiums.

Prepaid reinsurance premiums represent unearned premium reserves ceded to other reinsurers.  Prepaid reinsurance premiums for any foreign reinsurers comprising more than 10% of the outstanding balance at December 31, 2011 were collateralized either through a trust arrangement or letters of credit, thereby limiting the credit risk to the Company.

H.  Income Taxes.

The Company and its wholly-owned subsidiaries file a consolidated U.S. federal income tax return.  Foreign branches of subsidiaries file local tax returns as required.  Deferred income taxes have been recorded to recognize the tax effect of temporary differences between the financial reporting and income tax bases of assets and liabilities, which arise because of differences between GAAP and income tax accounting rules.

I.  Foreign Currency.

Assets and liabilities relating to foreign operations are translated into U.S. dollars at the exchange rates in effect at the balance sheet date; revenues and expenses are translated into U.S. dollars using average exchange rates in effect during the reporting period.  Gains and losses resulting from translating foreign currency financial statements, net of deferred income taxes, are excluded from net income (loss) and accumulated in stockholder’s equity.  Gains and losses resulting from foreign currency transactions, other than debt securities available for sale, are recorded through the consolidated statements of operations and comprehensive income (loss) in other income (expense).  Gains and losses resulting from changes in the foreign currency exchange rates on debt securities, available for sale at market value, are recorded in the consolidated balance sheets in accumulated other comprehensive income (loss) as unrealized appreciation (depreciation) and any losses which are deemed other-than-temporary are changed to net income (loss) as net realized capital loss.

J.  Segmentation.

The Company, through its subsidiaries, operates in three segments:  U.S. Reinsurance, Insurance and International.  See also Note 18.

K.  Retroactive Reinsurance.

Premiums on ceded retroactive contracts are earned when written with a corresponding reinsurance recoverable established for the amount of reserves ceded.  The initial gain, if applicable, is deferred and amortized into income over an actuarially determined expected payout period.  Any future loss is recognized immediately and charged against earnings.

L. Application of Recently Issued Accounting Standard Changes.

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

F-9

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

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

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

Presentation of Comprehensive Income. In June 2011, FASB issued amendments to existing guidance to provide two alternatives for the presentation of comprehensive income. Components of net income and comprehensive income will either be presented within a single, continuous financial statement or be presented in two separate but consecutive financial statements.  The guidance is effective for reporting periods beginning after December 15, 2011.  The Company will adopt this guidance as of January 1, 2012 and expects to present net income and comprehensive income in a single, continuous financial statement.

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

Treatment of Insurance Contract Acquisition Costs. In October 2010, the FASB issued authoritative guidance for the accounting for costs associated with acquiring or renewing insurance contracts.  The guidance identifies the incremental direct costs of contract acquisition and costs directly related to acquisition activities that should be capitalized.  This guidance is effective for reporting periods beginning after December 15, 2011.  The Company will adopt this guidance as of January 1, 2012 and estimates that $7,215 thousand of acquisition costs will no longer be capitalized during 2012.

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

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

F-10

only for periods ending after initial adoption.  The Company implemented this guidance beginning with the third quarter of 2010.

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

(Dollars in thousands)
Cumulative-effect adjustment, gross	$	23,846
Tax		(8,346	)
Cumulative-effect adjustment, net	$	15,500

Measurement of Fair Value in Inactive Markets.  In April 2009, the FASB revised the authoritative guidance for fair value measurements and disclosures, which reaffirms that fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. It also reaffirms the need to use judgment in determining if a formerly active market has become inactive and in determining fair values when the market has become inactive. There was no impact to the Company’s financial statements upon adoption.

2.  INVESTMENTS

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

	At December 31, 2011
	Amortized		Unrealized		Unrealized			Market
(Dollars in thousands)	Cost		Appreciation		Depreciation			Value
Fixed maturity securities
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	77,351	$	2,475	$	(287	)	$	79,539
Obligations of U.S. states and political subdivisions		1,558,615		102,815		(525	)		1,660,905
Corporate securities		1,200,941		45,070		(17,776	)		1,228,235
Asset-backed securities		44,351		758		(6	)		45,103
Mortgage-backed securities
Commercial		41,953		7,187		(1,266	)		47,874
Agency residential		528,946		16,209		(1,762	)		543,393
Non-agency residential		24,139		470		(320	)		24,289
Foreign government securities		733,814		57,437		(2,602	)		788,649
Foreign corporate securities		670,544		29,421		(10,924	)		689,041
Total fixed maturity securities	$	4,880,654	$	261,842	$	(35,468	)	$	5,107,028
Equity securities	$	15	$	-	$	(5	)	$	10

F-11

	At December 31, 2010
	Amortized		Unrealized		Unrealized			Market
(Dollars in thousands)	Cost		Appreciation		Depreciation			Value
Fixed maturity securities
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	153,263	$	2,450	$	(5,146	)	$	150,567
Obligations of U.S. states and political subdivisions		2,809,514		116,920		(24,929	)		2,901,505
Corporate securities		688,938		42,522		(9,775	)		721,685
Asset-backed securities		19,860		705		(14	)		20,551
Mortgage-backed securities
Commercial		31,887		7,618		-			39,505
Agency residential		355,928		13,975		(212	)		369,691
Non-agency residential		29,373		912		(317	)		29,968
Foreign government securities		731,930		32,678		(15,567	)		749,041
Foreign corporate securities		617,666		20,939		(21,178	)		617,427
Total fixed maturity securities	$	5,438,359	$	238,719	$	(77,138	)	$	5,599,940
Equity securities	$	15	$	-	$	(2	)	$	13

The $788,649 thousand of foreign government securities at December 31, 2011 included $80,223 thousand of European sovereign securities.  Approximately 54%, 21%, 9%, 8% and 5% represented securities held in the governments of France, the United Kingdom, Austria, Netherlands and Germany, respectively.  No other countries represented more than 5% of the European sovereign securities.  The Company held no sovereign securities of Portugal, Italy, Ireland, Greece or Spain at December 31, 2011.

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

	At December 31,
(Dollars in thousands)	2011		2010
Pre-tax cumulative unrealized appreciation (depreciation)	$	635	$	823

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

	At December 31, 2011				At December 31, 2010
	Amortized		Market		Amortized		Market
(Dollars in thousands)	Cost		Value		Cost		Value
Fixed maturity securities – available for sale
Due in one year or less	$	224,406	$	223,507	$	212,728	$	207,739
Due after one year through five years		2,055,299		2,129,437		1,642,227		1,681,497
Due after five years through ten years		955,253		1,009,893		1,203,497		1,253,609
Due after ten years		1,006,307		1,083,532		1,942,859		1,997,380
Asset-backed securities		44,351		45,103		19,860		20,551
Mortgage-backed securities
Commercial		41,953		47,874		31,887		39,505
Agency residential		528,946		543,393		355,928		369,691
Non-agency residential		24,139		24,289		29,373		29,968
Total fixed maturity securities	$	4,880,654	$	5,107,028	$	5,438,359	$	5,599,940

F-12

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010
Increase (decrease) during the period between the market value and cost
of investments carried at market value, and deferred taxes thereon:
Fixed maturity securities	$	66,765		$	(48,690	)
Fixed maturity securities, other-than-temporary impairment		(188	)		2,862
Fixed maturity securities, reclassification due to sale of subsidiary to related party, pre-tax		(1,785	)		-
Equity securities		(3	)		(1	)
Other invested assets		(1,515	)		2,389
Change in unrealized  appreciation (depreciation), pre-tax		63,274			(43,440	)
Deferred tax benefit (expense)		(22,837	)		16,206
Deferred tax benefit (expense), other-than-temporary impairment		66			(1,002	)
Deferred tax benefit (expense), reclassification due to sale of subsidiary to related party		625			-
Change in unrealized appreciation (depreciation),
net of deferred taxes, included in stockholder's equity	$	41,128		$	(28,236	)

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

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

F-13

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

	Duration of Unrealized Loss at December 31, 2011 By Security Type
	Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities - available for sale
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	-	$	-		$	3,452	$	(287	)	$	3,452	$	(287	)
Obligations of U.S. states and political subdivisions		-		-			7,518		(525	)		7,518		(525	)
Corporate securities		342,959		(8,449	)		75,998		(9,327	)		418,957		(17,776	)
Asset-backed securities		819		(6	)		-		-			819		(6	)
Mortgage-backed securities
Commercial		9,292		(1,266	)		-		-			9,292		(1,266	)
Agency residential		151,951		(1,695	)		7,199		(67	)		159,150		(1,762	)
Non-agency residential		41		-			20,693		(320	)		20,734		(320	)
Foreign government securities		12,777		(269	)		40,743		(2,333	)		53,520		(2,602	)
Foreign corporate securities		77,458		(2,025	)		94,182		(8,899	)		171,640		(10,924	)
Total fixed maturity securities	$	595,297	$	(13,710	)	$	249,785	$	(21,758	)	$	845,082	$	(35,468	)
Equity securities		-		-			10		(5	)		10		(5	)
Total	$	595,297	$	(13,710	)	$	249,795	$	(21,763	)	$	845,092	$	(35,473	)

	Duration of Unrealized Loss at December 31, 2011 By Maturity
	Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities
Due in one year or less	$	9,583	$	(59	)	$	26,204	$	(4,486	)	$	35,787	$	(4,545	)
Due in one year through five years		213,809		(4,754	)		137,972		(9,576	)		351,781		(14,330	)
Due in five years through ten years		186,061		(5,484	)		37,964		(2,391	)		224,025		(7,875	)
Due after ten years		23,741		(446	)		19,753		(4,918	)		43,494		(5,364	)
Asset-backed securities		819		(6	)		-		-			819		(6	)
Mortgage-backed securities		161,284		(2,961	)		27,892		(387	)		189,176		(3,348	)
Total fixed maturity securities	$	595,297	$	(13,710	)	$	249,785	$	(21,758	)	$	845,082	$	(35,468	)

The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at December 31, 2011 were $845,092 thousand and $35,473 thousand, respectively.  There were no unrealized losses on a single issuer that exceeded 0.09% of the market value of the fixed maturity securities at December 31, 2011.  In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector.  The $13,710 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were generally comprised of domestic and foreign corporate securities as well as commercial and agency residential mortgage-backed securities.  Of these unrealized losses, $5,635 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The $21,758 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to domestic and foreign corporate and foreign government securities.  Of these unrealized losses, $15,880 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The non-investment grade securities with unrealized losses were mainly comprised of corporate securities, with the majority representing a large number of short duration, floating interest rate bank loan securities.  The gross unrealized depreciation for mortgage-backed securities included $56 thousand related to sub-prime and alt-A loans.  In all instances, there were no projected cash flow shortfalls to recover the full book value of the investments and the related interest obligations.  The mortgage-backed securities still have excess credit coverage and are current on interest and principal payments.

F-14

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

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

	Duration of Unrealized Loss at December 31, 2010 By Security Type
	Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities - available for sale
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	47,985	$	(1,916	)	$	43,264	$	(3,230	)	$	91,249	$	(5,146	)
Obligations of U.S. states and political subdivisions		336,522		(9,519	)		171,812		(15,410	)		508,334		(24,929	)
Corporate securities		74,389		(2,715	)		33,109		(7,060	)		107,498		(9,775	)
Asset-backed securities		3,900		(14	)		-		-			3,900		(14	)
Mortgage-backed securities
Agency residential		20,867		(212	)		-		-			20,867		(212	)
Non-agency residential		-		-			22,439		(317	)		22,439		(317	)
Foreign government securities		92,123		(3,776	)		124,807		(11,791	)		216,930		(15,567	)
Foreign corporate securities		120,294		(5,512	)		121,304		(15,666	)		241,598		(21,178	)
Total fixed maturity securities	$	696,080	$	(23,664	)	$	516,735	$	(53,474	)	$	1,212,815	$	(77,138	)
Equity securities		-		-			13		(2	)		13		(2	)
Total	$	696,080	$	(23,664	)	$	516,748	$	(53,476	)	$	1,212,828	$	(77,140	)

	Duration of Unrealized Loss at December 31, 2010 By Maturity
	Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities
Due in one year or less	$	5,982	$	(319	)	$	48,233	$	(8,089	)	$	54,215	$	(8,408	)
Due in one year through five years		186,524		(9,059	)		129,197		(11,559	)		315,721		(20,618	)
Due in five years through ten years		139,896		(4,356	)		92,692		(8,215	)		232,588		(12,571	)
Due after ten years		338,911		(9,704	)		224,174		(25,294	)		563,085		(34,998	)
Asset-backed securities		3,900		(14	)		-		-			3,900		(14	)
Mortgage-backed securities		20,867		(212	)		22,439		(317	)		43,306		(529	)
Total fixed maturity securities	$	696,080	$	(23,664	)	$	516,735	$	(53,474	)	$	1,212,815	$	(77,138	)

The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at December 31, 2010 were $1,212,828 thousand and $77,140 thousand, respectively.  There were no unrealized losses on a single issuer that exceeded 0.09% of the market value of the fixed maturity securities at December 31, 2010.  In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector.  The $23,664 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were generally comprised of highly rated municipal, U.S. government, foreign government and domestic and foreign corporate securities.  Of these unrealized losses, $23,424 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The $53,474 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to highly rated U.S. government, domestic and foreign corporate, foreign government and municipal securities.  Of these unrealized losses, $48,165 thousand related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The non-investment grade securities with unrealized losses were mainly comprised of

F-15

corporate securities.  The gross unrealized depreciation for mortgage-backed securities included $32 thousand related to sub-prime and alt-A loans.  In all instances, there were no projected cash flow shortfalls to recover the full book value of the investments and the related interest obligations.

Other invested assets, at fair value, is comprised of common shares of the Company’s ultimate parent, Group.  At December 31, 2011, the Company held 9,719,971 shares of Group representing 15.3% of the total outstanding shares.

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Fixed maturity securities	$	232,287		$	290,454		$	286,031
Equity securities		29,694			10,190			3,573
Short-term investments and cash		1,078			407			3,484
Other invested assets
Limited partnerships		42,349			45,464			(28,467	)
Dividends from Parent's shares		18,645			14,029			7,987
Other		2,741			1,274			74
Total gross investment income		326,794			361,818			272,682
Interest debited (credited) and other investment expense		(13,861	)		(11,474	)		(10,596	)
Total net investment income	$	312,933		$	350,344		$	262,086

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

The Company had contractual commitments to invest up to an additional $119,049 thousand in limited partnerships at December 31, 2011.  These commitments will be funded when called in accordance with the partnership agreements, which have investment periods that expire, unless extended, through 2016.

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Fixed maturity securities, market value:
Other-than-temporary impairments	$	(14,522	)	$	(2,106	)	$	(5,510	)
Gains (losses) from sales		(16,652	)		(33,323	)		(34,100	)
Fixed maturity securities, fair value:
Gain (losses) from sales		(905	)		775			682
Gains (losses) from fair value adjustments		(15,518	)		15,091			9,337
Equity securities, market value:
Gains (losses) from sales		37			-			8,041
Equity securities, fair value:
Gains (losses) from sales		7,644			6,153			7,513
Gains (losses) from fair value adjustments		7,200			52,790			30,908
Other invested assets, fair value:
Gains (losses) from fair value adjustments		(8,400	)		25,912			40,048
Short-term investment gains (losses)		-			(1	)		9
Total net realized capital gains (losses)	$	(41,116	)	$	65,291		$	56,928

F-16

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

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Proceeds from sales of fixed maturity securities	$	1,274,308		$	973,951		$	117,174
Gross gains from sales		39,363			8,436			8,174
Gross losses from sales		(56,920	)		(40,984	)		(41,592	)
Proceeds from sales of equity secuities	$	264,945		$	230,562		$	66,511
Gross gains from sales		15,875			11,446			16,437
Gross losses from sales		(8,194	)		(5,293	)		(883	)

Securities with a carrying value amount of $1,410,030 thousand at December 31, 2011, were on deposit with various state or governmental insurance departments in compliance with insurance laws.

3.  RESERVES FOR LOSSES AND LAE

Reserves for losses and LAE.

Activity in the reserve for losses and LAE is summarized for the periods indicated:

	At December 31,
(Dollars in thousands)	2011			2010			2009
Gross reserves at January 1	$	7,652,303		$	7,300,139		$	7,419,993
Less reinsurance recoverables		(3,265,528	)		(3,051,704	)		(3,045,692	)
Net reserves at January 1		4,386,775			4,248,435			4,374,301
Incurred related to:
Current year		1,862,836			1,414,604			1,021,687
Prior years		14,767			62,846			69,989
Total incurred losses and LAE		1,877,603			1,477,450			1,091,676
Paid related to:
Current year		447,182			277,177			183,566
Prior years		894,242			1,086,262			1,117,940
Total paid losses and LAE		1,341,424			1,363,438			1,301,506
Foreign exchange/translation adjustment		(6,762	)		24,328			83,964
Net reserves at December 31		4,916,192			4,386,775			4,248,435
Plus reinsurance recoverables		3,374,427			3,265,528			3,051,704
Gross reserves at December 31	$	8,290,619		$	7,652,303		$	7,300,139
(Some amounts may not reconcile due to rounding.)

Prior years’ reserves increased by $14,767 thousand, $62,846 thousand and $69,989 thousand for the years ended December 31, 2011, 2010 and 2009, respectively.  The increase for 2011 was attributable to a $71,896 thousand increase in insurance and U.S. reinsurance business, primarily related to development on contractors’ liability, excess casualty and California workers compensation reserves, partially offset by the $57,129 thousand decrease in non-US reinsurance business, primarily related to favorable development on non-catastrophe property reserves.

F-17

Prior years’ reserve development for 2010 was the result of $29,884 thousand increase in insurance reserves, primarily due to reserve strengthening on several terminated programs and $32,962 thousand increase in reinsurance reserves, as a result of losses from contractors’ liability exposure.

The increase for 2009 was the result of $25,989 thousand increase in insurance business, primarily contractor liability exposures, and $44,000 thousand in reinsurance reserves, in both domestic and international, as a result of losses from sub-prime exposures and property, partially offset by favorable development on other casualty lines.

Reinsurance Receivables.  Reinsurance receivables for both paid and unpaid losses totaled $3,471,302 thousand and $3,378,361 thousand at December 31, 2011 and 2010, respectively. At December 31, 2011, $2,774,864 thousand, or 79.9%, was receivable from Everest Reinsurance (Bermuda), Ltd. (“Bermuda Re”) and $213,601 thousand, or 6.2%, was receivable from C.V. Starr (Bermuda).  Bermuda Re and CV Starr (Bermuda) are all collateralized by trust agreements.  No other retrocessionaire accounted for more than 5% of reinsurance receivables.

The Company continues to receive claims under expired insurance and reinsurance contracts asserting injuries and/or damages relating to or resulting from environmental pollution and hazardous substances, including asbestos.  Environmental claims typically assert liability for (a) the mitigation or remediation of environmental contamination or (b) bodily injury or property damage caused by the release of hazardous substances into the land, air or water.  Asbestos claims typically assert liability for bodily injury from exposure to asbestos or for property damage resulting from asbestos or products containing asbestos.

The Company’s reserves include an estimate of the Company’s ultimate liability for A&E claims.  The Company’s A&E liabilities emanate from Mt. McKinley, a direct subsidiary of the Company, direct insurance business and Everest Re’s assumed reinsurance business.  All of the contracts of insurance and reinsurance under which the Company has received claims during the past three years, expired more than 20 years ago.  There are significant uncertainties surrounding the Company’s reserves for its A&E losses.

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

	At December 31,
(Dollars in thousands)	2011			2010			2009
Gross basis:
Beginning of period reserves	$	554,790		$	638,674		$	786,843
Incurred losses		753			-			-
Paid losses		(55,632	)		(83,884	)		(148,169	)
End of period reserves	$	499,911		$	554,790		$	638,674
Net basis:
Beginning of period reserves	$	382,507		$	430,421		$	485,296
Incurred losses		(30	)		(300	)		(4,715	)
Paid losses		(41,226	)		(47,614	)		(50,160	)
End of period reserves	$	341,251		$	382,507		$	430,421

At December 31, 2011, the gross reserves for A&E losses were comprised of $145,571 thousand representing case reserves reported by ceding companies, $102,934 thousand representing additional case reserves established by the Company on assumed reinsurance claims, $40,555 thousand representing case reserves established by the Company on direct excess insurance claims, including Mt. McKinley and $210,851 thousand representing IBNR reserves.

With respect to asbestos only, at December 31, 2011, the Company had gross asbestos loss reserves of $479,729 thousand, or 96.0%, of total A&E reserves, of which $382,334 thousand was for assumed business and $97,395 thousand was for direct business.

F-18

4.  FAIR VALUE

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

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

The Company internally manages a small public equity portfolio which had a fair value at December 31, 2011 of $126,173 thousand and all prices were obtained from publically published sources.

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

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

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

F-19

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

			Fair Value Measurement Using:
			Quoted Prices
			in Active		Significant
			Markets for		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
(Dollars in thousands)	December 31, 2011		(Level 1)		(Level 2)		(Level 3)
Assets:
Fixed maturities, market value
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	79,539	$	-	$	79,539	$	-
Obligations of U.S. States and political subdivisions		1,660,905		-		1,660,905		-
Corporate securities		1,228,235		-		1,228,235		-
Asset-backed securities		45,103		-		29,057		16,046
Mortgage-backed securities
Commercial		47,874		-		47,874		-
Agency residential		543,393		-		543,393		-
Non-agency residential		24,289		-		24,282		7
Foreign government securities		788,649		-		788,649		-
Foreign corporate securities		689,041		-		686,505		2,536
Total fixed maturities, market value		5,107,028		-		5,088,439		18,589
Fixed maturities, fair value		113,606		-		113,606		-
Equity securities, market value		10		10		-		-
Equity securities, fair value		1,207,053		1,090,959		116,094		-
Other invested assets, fair value		817,352		817,352		-		-

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

F-20

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

			Fair Value Measurement Using:
			Quoted Prices
			in Active		Significant
			Markets for		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
(Dollars in thousands)	December 31, 2010		(Level 1)		(Level 2)		(Level 3)
Assets:
Fixed maturities, market value
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	150,567	$	-	$	150,567	$	-
Obligations of U.S. States and political subdivisions		2,901,505		-		2,901,505		-
Corporate securities		721,685		-		721,685		-
Asset-backed securities		20,551		-		19,590		961
Mortgage-backed securities
Commercial		39,505		-		39,505		-
Agency residential		369,691		-		369,691		-
Non-agency residential		29,968		-		29,510		458
Foreign government securities		749,041		-		749,041		-
Foreign corporate securities		617,427		-		613,792		3,635
Total fixed maturities, market value		5,599,940		-		5,594,886		5,054
Fixed maturities, fair value		180,482		-		180,482		-
Equity securities, market value		13		13		-		-
Equity securities, fair value		683,454		683,454		-		-
Other invested assets, fair value		788,142		788,142		-		-

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

	December 31, 2011												December 31, 2010
	Asset-backed			Foreign			Non-agency						Corporate			Asset-backed			Foreign		Non-agency
(Dollars in thousands)	Securities			Corporate			RMBS			Total			Securities			Securities			Corporate		RMBS			Total
Beginning balance	$	961		$	3,635		$	458		$	5,054		$	6,930		$	6,258		$	-	$	426		$	13,614
Total gains or (losses) (realized/unrealized)																									-
Included in earnings (or changes in net assets)		194			(7	)		11			198			(1	)		(258	)		1		105			(153	)
Included in other comprehensive income (loss)		(659	)		(66	)		54			(671	)		71			2,101			268		76			2,516
Purchases, issuances and settlements		15,550			2,609			(168	)		17,991			(7,000	)		(7,140	)		3,366		(149	)		(10,923	)
Transfers in and/or (out) of Level 3		-			(3,635	)		(348	)		(3,983	)		-			-			-		-			-
Ending balance	$	16,046		$	2,536		$	7		$	18,589		$	-		$	961		$	3,635	$	458		$	5,054
The amount of total gains or losses for the period included
in earnings (or changes in net assets) attributable to the
change in unrealized gains or losses relating to assets
still held at the reporting date	$	-		$	-		$	-		$	-		$	-		$	-		$	-	$	-		$	-
(Some amounts may not reconcile due to rounding.)

F-21

5.  CREDIT FACILITY

Effective August 15, 2011, the Company entered into a new three year, $150,000 thousand unsecured revolving credit facility with a syndicate of lenders, replacing the August 23, 2006 five year senior revolving credit facility.  Both the August 15, 2011 and August 23, 2006 revolving credit agreements, which have similar terms, are referred to as the “Holdings Credit Facility”.  Citibank N.A. is the administrative agent for the Holdings Credit Facility.  The Holdings Credit Facility may be used for liquidity and general corporate purposes.  The Holdings Credit Facility provides for the borrowing of up to $150,000 thousand with interest at a rate selected by Holdings equal to either, (1) the Base Rate (as defined below) or (2) a periodic fixed rate equal to the Eurodollar Rate plus an applicable margin.  The Base Rate means a fluctuating interest rate per annum in effect from time to time to be equal to the higher of (a) the rate of interest publicly announced by Citibank as its base rate, (b) 0.5% per annum above the Federal Funds Rate or (c) 1% above the one month London Interbank Offered Rate (“LIBOR”), in each case plus the applicable margin.  The amount of margin and the fees payable for the Holdings Credit Facility depends upon Holdings’ senior unsecured debt rating.

The Holdings Credit Facility requires Holdings to maintain a debt to capital ratio of not greater than 0.35 to 1 and Everest Re to maintain its statutory surplus at $1,875,000 thousand plus 25% of future aggregate net income and 25% of future aggregate capital contributions after December 31, 2010, which at December 31, 2011, was $1,898,936 thousand.  As of December 31, 2011, the Company was in compliance with all Holdings Credit Facility covenants.

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

(Dollars in thousands)	At December 31, 2011						At December 31, 2010
Bank	Commitment		In Use		Date of Loan	Maturity/Expiry Date	Commitment		In Use		Date of Loan	Maturity/Expiry Date
Citibank Holdings Credit Facility	$	150,000	$	-			$	150,000	$	50,000	12/16/2010	1/18/2011
Total revolving credit borrowings				-						50,000
Total letters of credit				5,020		12/31/2012				9,527		12/31/2011
Total Citibank Holdings Credit Facility	$	150,000	$	5,020			$	150,000	$	59,527

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Credit facility fees incurred	$	476	$	457	$	226

6.  SENIOR NOTES

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

					December 31, 2011				December 31, 2010
					Consolidated Balance				Consolidated Balance
(Dollars in thousands)	Date Issued	Date Due	Principal Amounts		Sheet Amount		Market Value		Sheet Amount		Market Value
5.40% Senior notes	10/12/2004	10/15/2014	$	250,000	$	249,858	$	251,370	$	249,812	$	267,500
8.75% Senior notes (matured and paid on March 15, 2010)	03/14/2000	03/15/2010	$	200,000	$	-	$	-	$	-	$	-

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Interest expense incurred	$	13,546	$	17,219	$	31,190

F-22

7.  LONG TERM SUBORDINATED NOTES

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

Maturity Date

December 31, 2011

December 31, 2010

Original

Consolidated Balance

Consolidated Balance

(Dollars in thousands)

Date Issued

Principal Amount

Scheduled

Final

Sheet Amount

Market Value

Sheet Amount

Market Value

6.6% Long term subordinated notes

04/26/2007

$

400,000

05/15/2037

05/01/2067

$

238,354

$

210,195

$

238,351

$

227,825

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

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

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

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Interest expense incurred	$	15,748	$	15,748	$	18,322

F-23

8.  JUNIOR SUBORDINATED DEBT SECURITIES PAYABLE

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

					December 31, 2011				December 31, 2010
					Consolidated Balance				Consolidated Balance
(Dollars in thousands)	Date Issued	Date Due	Amount Issued		Sheet Amount		Fair Value		Sheet Amount		Fair Value
6.20% Junior subordinated debt securities	03/29/2004	03/29/2034	$	329,897	$	329,897	$	326,313	$	329,897	$	294,825

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

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Interest expense incurred	$	20,454	$	20,454	$	20,454

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

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

There are certain regulatory and contractual restrictions on the ability of Holdings’ operating subsidiaries to transfer funds to Holdings in the form of cash dividends, loans or advances.  The insurance laws of the State of Delaware, where Holdings’ direct insurance subsidiaries are domiciled, require regulatory approval before those subsidiaries can pay dividends or make loans or advances to Holdings that exceed certain statutory thresholds.  In addition, the terms of Holdings Credit Facility (discussed in Note 5) require Everest Re, Holdings’ principal insurance subsidiary, to maintain a certain statutory surplus level as measured at the end of each fiscal year.  At December 31, 2011, $2,108,692 thousand of the $2,763,171 thousand in net assets of Holdings’ consolidated subsidiaries were subject to the foregoing regulatory restrictions.

9.  TRUST AGREEMENTS

A subsidiary of the Company, Everest Re, has established a trust agreement, which effectively uses Everest Re’s investments as collateral, as security for assumed losses payable to a non-affiliated ceding company.  At December 31, 2011, the total amount on deposit in the trust account was $14,900 thousand.

F-24

10.  OPERATING LEASE AGREEMENTS

The future minimum rental commitments, exclusive of cost escalation clauses, at December 31, 2011, for all of the Company’s operating leases with remaining non-cancelable terms in excess of one year are as follows:

(Dollars in thousands)
2012	$	10,808
2013		10,510
2014		8,953
2015		9,212
2016		9,293
Thereafter		33,713
Net commitments	$	82,489
(Some amounts may not recconcile due to rounding.)

All of these leases, the expiration terms of which range from 2013 to 2020, are for the rental of office space.  Rental expense was $12,656 thousand, $11,769 thousand and $10,489 thousand for the years ended December 31, 2011, 2010 and 2009, respectively.

11.  INCOME TAXES

All the income of Holdings’ U.S. subsidiaries is subject to the applicable federal, foreign, state and local taxes on corporations.  Additionally, the income of foreign branches of the Company’s insurance operating companies is subject to various income taxes.  The provision for income taxes in the consolidated statement of operations and comprehensive income (loss) has been determined in accordance with the individual income of each entity and the respective applicable tax laws. The provision reflects the permanent differences between financial and taxable income relevant to each entity. The significant components of the provision are as follows for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Current tax expense (benefit):
U.S.	$	660		$	(73,747	)	$	(49,644	)
Foreign		19,227			9,797			8,184
Total current tax expense (benefit)		19,887			(63,950	)		(41,460	)
Total deferred U.S. tax expense (benefit)		(190,564	)		27,322			170,852
Total income tax expense (benefit)	$	(170,677	)	$	(36,628	)	$	129,392

A reconciliation of the U.S. federal income tax rate to the Company’s effective tax rate is as follows for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011					2010					2009
Expected income tax provision at the U.S. statutory tax rate	$	(130,724	)	35.0	%	$	80,069		35.0	%	$	183,835		35.0	%
Increase (reduction) in taxes resulting from:
Tax exempt income		(33,672	)	9.0	%		(56,457	)	-24.7	%		(60,378	)	-11.5	%
Dividend received deduction		(6,517	)	1.7	%		(2,535	)	-1.1	%		(1,409	)	-0.3	%
Proration		5,080		-1.4	%		8,510		3.7	%		9,139		1.7	%
Tax audit settlement		(710	)	0.2	%		(48,867	)	-21.4	%		(13,069	)	-2.5	%
Other, net		(4,134	)	1.1	%		(17,348	)	-7.6	%		11,274		2.1	%
Total income tax provision and effective tax rate	$	(170,677	)	45.7	%	$	(36,628	)	-16.0	%	$	129,392		24.6	%

F-25

During the fourth quarter of 2011, the Company identified an understatement in its deferred tax asset account of $12,232 thousand.  The understatement resulted from differences between filed and recorded amounts that had accumulated over several prior periods.  The Company corrected this understatement in its 2011 financial statements, resulting in an additional $12,232 thousand income tax benefit included in the income tax expense (benefit) caption in the consolidated statements of operations and comprehensive income (loss) and increased net income for the same amount for the year ended December 31, 2011 and for the fourth quarter 2011.  The Company also increased its deferred tax asset in its consolidated balance sheets by the same amount.  The Company believes that this out of period adjustment is immaterial to its full year 2011 financial statements, its fourth quarter 2011 financial statements, and to all prior periods.  As such, the Company has not restated any prior period amounts.

Deferred income taxes reflect the tax effect of the temporary differences between the value of assets and liabilities for financial statement purposes and such values as measured by the U.S. tax laws and regulations.  The principal items making up the net deferred income tax assets are as follows for the periods indicated:

	At December 31,
(Dollars in thousands)	2011		2010
Deferred tax assets:
Loss reserve	$	183,883	$	177,237
Net operating loss carryforward		167,089		-
Foreign tax credits		74,253		55,026
Unearned premium reserve		43,020		46,146
Deferred gain on reinsurance		31,464		35,903
Unfunded pension liability		29,903		14,045
Alternative minimum tax credits		21,438		41,693
Deferred expenses		19,351		17,447
Deferred compensation		7,243		7,271
Uncollectible reinsurance reserve		5,675		5,675
Investment impairments		4,478		3,988
Other assets		17,717		14,056
Total deferred tax assets		605,514		418,487
Deferred tax liabilities:
Net unrealized investment gains		97,442		78,478
Deferred acquisition costs		58,571		64,487
Net unrealized foreign currency gains		45,837		45,234
Gain on tender of debt		27,395		27,395
Bond market discount		2,902		3,062
Other liabilities		6,877		15,906
Total deferred tax liabilities		239,024		234,562
Net deferred tax assets	$	366,490	$	183,924

F-26

A reconciliation of the beginning and ending amount of unrecognized tax benefits, for the periods indicated, is as follows:

(Dollars in thousands)	2011		2010			2009
Balance at January 1	$	23,773	$	29,010		$	34,366
Additions based on tax positions related to the current year		8,139		7,119			6,997
Additions for tax positions of prior years		-		-			-
Reductions for tax positions of prior years		-		-			-
Settlements with taxing authorities		-		(12,356	)		(12,353	)
Lapses of applicable statutes of limitations		-		-			-
Balance at December 31	$	31,912	$	23,773		$	29,010

The entire amount of the unrecognized tax benefits would affect the effective tax rate if recognized.

In 2010, the Company favorably settled a 2003 and 2004 IRS audit.  During the years ended December 31, 2011 and 2010, the Company recorded a net overall tax benefit including accrued interest of $710 thousand and $25,920 thousand, respectively.  In addition, in 2010, the Company was also able to take down a $12,356 thousand FIN 48 reserve that had been established regarding the 2003 and 2004 IRS audit.  The Company is no longer subject to U.S. federal, state and local or foreign income tax examinations by tax authorities for years before 2007.

The Company recognizes accrued interest related to net unrecognized tax benefits and penalties in income taxes.  During the years ended December 31, 2011, 2010 and 2009, the Company accrued and recognized a net expense (benefit) of approximately $957 thousand, ($9,938) thousand and $1,563 thousand, respectively, in interest and penalties.  Included within the 2010 net expense (benefit) of ($9,938) thousand is ($10,591) thousand of accrued interest related to the 2003 and 2004 IRS audit.

The Company is not aware of any positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will significantly increase or decrease within twelve months of the reporting date.

For U.S. income tax purposes the Company has foreign tax credit carryforwards of $74,253 thousand that begin to expire in 2017 and net operating loss carryforwards of $477,397 thousand that begin to expire in 2030. In addition, for U.S. income tax purposes the Company has $21,438 thousand of Alternative Minimum Tax credits that do not expire. Management believes that it is more likely than not that the Company will realize the benefits of its net deferred tax assets and accordingly, no valuation allowance has been recorded for the periods presented.

Tax benefits of $1,266 thousand and $339 thousand of share-based compensation deductions for stock options exercised in 2011 and 2010, respectively, are reflected in additional paid-in capital in the stockholder’s equity section of the consolidated balance sheet.

F-27

12.  REINSURANCE

The Company utilizes reinsurance agreements to reduce its exposure to large claims and catastrophic loss occurrences.  These agreements provide for recovery from reinsurers of a portion of losses and LAE under certain circumstances without relieving the ceding company of its obligations to the policyholders.  Losses and LAE incurred and premiums earned are reported after deduction for reinsurance.  In the event that one or more of the reinsurers were unable to meet their obligations under these reinsurance agreements, the Company would not realize the full value of the reinsurance recoverable balances.  The Company may hold partial collateral, including letters of credit, trust accounts and funds held, under these agreements.  See also Note 1C and Note 3.

Premiums written and earned and incurred losses and LAE are comprised of the following for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Written premiums:
Direct	$	808,526		$	823,305		$	824,267
Assumed		2,749,993			2,644,451			2,509,850
Ceded		(1,804,508	)		(1,679,045	)		(1,598,816	)
Net written premiums	$	1,754,011		$	1,788,711		$	1,735,301
Premiums earned:
Direct	$	867,340		$	823,734		$	808,634
Assumed		2,734,765			2,602,704			2,471,667
Ceded		(1,808,250	)		(1,612,615	)		(1,495,241	)
Net premiums earned	$	1,793,855		$	1,813,823		$	1,785,060
Incurred losses and LAE:
Direct	$	738,823		$	703,229		$	654,409
Assumed		2,491,002			1,946,124			1,348,581
Ceded		(1,352,222	)		(1,171,903	)		(911,314	)
Net incurred losses and LAE	$	1,877,603		$	1,477,450		$	1,091,676

The Company engages in reinsurance transactions with Bermuda Re and Everest International, affiliates, primarily driven by enterprise risk and capital management considerations under which business is ceded at market rates and terms.

F-28

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

(Dollars in thousands)
		Percent			Assuming		Single			Aggregate
Coverage Period	Ceding Company	Ceded			Company	Type of Business	Occurrence Limit			Limit
01/01/2002-12/31/2002	Everest Re		20.0	%	Bermuda Re	property / casualty business	$	-		$	-
01/01/2003-12/31/2003	Everest Re		25.0	%	Bermuda Re	property / casualty business		-			-
01/01/2004-12/31/2005	Everest Re		22.5	%	Bermuda Re	property / casualty business		-			-
	Everest Re		2.5	%	Everest International	property / casualty business		-			-
01/01/2006-12/31/2006	Everest Re		18.0	%	Bermuda Re	property business		125,000	(1)		-
	Everest Re		2.0	%	Everest International	property business		-			-
01/01/2006-12/31/2007	Everest Re		31.5	%	Bermuda Re	casualty business		-			-
	Everest Re		3.5	%	Everest International	casualty business		-			-
01/01/2007-12/31/2007	Everest Re		22.5	%	Bermuda Re	property business		130,000	(1)		-
	Everest Re		2.5	%	Everest International	property business		-			-
01/01/2008-12/31/2008	Everest Re		36.0	%	Bermuda Re	property / casualty business		130,000	(1)		275,000	(2)
	Everest Re		4.0	%	Everest International	property / casualty business		-			-
01/01/2009-12/31/2009	Everest Re		36.0	%	Bermuda Re	property / casualty business		150,000	(1)		325,000	(2)
	Everest Re		8.0	%	Everest International	property / casualty business		-			-
01/01/2010-12/31/2010	Everest Re		44.0	%	Bermuda Re	property / casualty business		150,000			325,000
01/01/2011-12/31/2011	Everest Re		50.0	%	Bermuda Re	property / casualty business		150,000			300,000
01/01/2012	Everest Re		50.0	%	Bermuda Re	property / casualty business		100,000			200,000
01/01/2003-12/31/2006	Everest Re- Canadian Branch		50.0	%	Bermuda Re	property business		-			-
01/01/2007-12/31/2009	Everest Re- Canadian Branch		60.0	%	Bermuda Re	property business		-			-
01/01/2010-12/31/2010	Everest Re- Canadian Branch		60.0	%	Bermuda Re	property business		350,000			-
01/01/2011-12/31/2011	Everest Re- Canadian Branch		60.0	%	Bermuda Re	property business		350,000			-
01/01/2012 (3)	Everest Re- Canadian Branch		75.0	%	Bermuda Re	property / casualty business		220,000			440,000
01/01/2012	Everest Canada		80.0	%	Everest Re- Canadian Branch	property business		-			-
(1) The single occurance limit is applied before the loss cessions to either Bermuda Re or Everest International.
(2) The aggregate limit is applied before the loss cessions to either Bermuda Re or Everest International.
(3) Pending regulatory approval.

F-29

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

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

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

(Dollars in thousands)
Effective	Transferring	Assuming	% of Business or			Covered Period
Date	Company	Company	Amount of Transfer			of Transfer
09/19/2000	Mt. McKinley	Bermuda Re		100	%	All years
10/01/2001	Everest Re  (Belgium Branch)	Bermuda Re		100	%	All years
10/01/2008	Everest Re	Bermuda Re	$	747,022		01/01/2002-12/31/2007

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

Bermuda Re	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Ceded written premiums	$	1,627,298	$	1,375,778	$	1,181,875
Ceded earned premiums		1,565,561		1,282,720		1,142,223
Ceded losses and LAE (a)		1,226,832		923,123		699,515
Everest International	Years Ended December 31,
(Dollars in thousands)		2011		2010		2009
Ceded written premiums	$	885	$	48,128	$	217,708
Ceded earned premiums		18,238		99,731		182,436
Ceded losses and LAE		5,084		93,648		100,768

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

Everest Re sold net assets of its UK branch to Bermuda Re and provided Bermuda Re with a reserve indemnity agreement allowing for indemnity payments of up to 90% of ₤25.0 million of the excess of 2002 and prior reserves, provided that any recognition of profit from the reserves for 2002 and prior underwriting years is taken into account.  The limit available under this agreement was fully exhausted at December 31, 2004.

F-30

13.  COMPREHENSIVE INCOME (LOSS)

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Net income (loss)	$	(202,821	)	$	265,397		$	395,851
Other comprehensive income (loss), before tax:
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period
URA(D) of investments - temporary		34,109			(81,731	)		294,401
URA(D) of investments - non-credit OTTI		(188	)		2,862			10,943
URA(D) on securities arising during the period		33,921			(78,869	)		305,344
Less:  reclassification adjustment for realized losses included in net income (loss)		31,138			35,429			31,569
Total URA(D) on securities arising during the period		65,059			(43,440	)		336,913
Foreign currency translation adjustments		(4,316	)		41,597			43,223
Pension adjustments		(45,310	)		(2,792	)		11,466
Total other comprehensive income (loss), before tax		15,434			(4,635	)		391,602
Income tax benefit (expense) related to items of other comprehensive income (loss):
Tax benefit (expense) on URA(D) arising during the period
Tax benefit (expense) on URA(D) of investments - temporary		(11,939	)		28,606			(103,041	)
Tax benefit (expense) on URA(D) of investments - non-credit OTTI		66			(1,002	)		(3,830	)
Tax benefit (expense) on URA(D) on securities arising during the period		(11,873	)		27,604			(106,871	)
Tax reclassification due to realized gains (losses) included in net income (loss)		(10,898	)		(12,400	)		(11,049	)
Total tax benefit (expense) from URA(D) arising during the period		(22,771	)		15,204			(117,920	)
Tax benefit (expense) from foreign currency translation		1,511			(14,558	)		(15,128	)
Tax benefit (expense) on pension		15,858			977			(4,013	)
Total income tax benefit (expense) related to items of other comprehensive income (loss):		(5,402	)		1,623			(137,061	)
Other comprehensive income (loss), net of tax		10,032			(3,012	)		254,541
Comprehensive income (loss)	$	(192,789	)	$	262,385		$	650,392

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010
Beginning balance of URA (D) on securities	$	106,009		$	134,245
Current period change in URA (D) of investments - temporary		42,413			(30,096	)
Current period change in URA (D) of investments - non-credit OTTI		(122	)		1,860
Current period change in URA (D) of investments - reclassification due to sale of subsidiary to related party		(1,160	)		-
Ending balance of URA (D) on securities		147,140			106,009
Beginning balance of foreign currency translation adjustments		84,040			57,001
Current period change in foreign currency translation adjustments		(2,807	)		27,039
Current period change in foreign currency translation adjustments - reclassification due to sale of subsidiary to related party		1,952			-
Ending balance of foreign currency translation adjustments		83,185			84,040
Beginning balance of pension		(26,083	)		(24,268	)
Current period change in pension		(29,452	)		(1,815	)
Ending balance of pension		(55,535	)		(26,083	)
Ending balance of accumulated other comprehensive income (loss)	$	174,790		$	163,966

F-31

14.  EMPLOYEE BENEFIT PLANS

Defined Benefit Pension Plans.

The Company maintains both qualified and non-qualified defined benefit pension plans for its U.S. employees employed prior to April 1, 2010.  Generally, the Company computes the benefits based on average earnings over a period prescribed by the plans and credited length of service.  The Company’s non-qualified defined benefit pension plan, affected in October 1995, provides compensating pension benefits for participants whose benefits have been curtailed under the qualified plan due to Internal Revenue Code limitations.

Although not required to make contributions under IRS regulations, the following table summarizes the Company’s contributions to the defined benefit pension plans for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Company contributions	$	3,223	$	6,759	$	7,851

The following table summarizes the Company’s pension expense for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Pension expense	$	10,874	$	10,783	$	10,772

The following table summarizes the status of these defined benefit plans for U.S. employees for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011			2010
Change in projected benefit obligation:
Benefit obligation at beginning of year	$	138,392		$	118,166
Service cost		7,548			6,944
Interest cost		7,702			7,052
Actuarial loss		26,802			14,631
Benefits paid		(5,080	)		(8,401	)
Projected benefit obligation at end of year		175,364			138,392
Change in plan assets:
Fair value of plan assets at beginning of year		114,470			100,728
Actual return on plan assets		(11,309	)		15,383
Actual contributions during the year		3,223			6,760
Benefits paid		(5,080	)		(8,401	)
Fair value of plan assets at end of year		101,304			114,470
Funded status at end of year	$	(74,060	)	$	(23,922	)

Amounts recognized in the consolidated balance sheets for the periods indicated:

	At December 31,
(Dollars in thousands)	2011			2010
Other assets (due beyond one year)	$	-		$	952
Other liabilities (due within one year)		(3,497	)		(2,560	)
Other liabilities (due beyond one year)		(70,563	)		(22,314	)
Net amount recognized in the consolidated balance sheets	$	(74,060	)	$	(23,922	)

F-32

Amounts not yet reflected in net periodic benefit cost and included in accumulated other comprehensive income (loss) for the periods indicated:

	At December 31,
(Dollars in thousands)	2011			2010
Prior service cost	$	(168	)	$	(217	)
Accumulated income (loss)		(78,755	)		(36,219	)
Accumulated other comprehensive income (loss)	$	(78,923	)	$	(36,436	)

Other changes in other comprehensive income (loss) for the periods indicated are as follows:

	Years Ended December 31,
(Dollars in thousands)	2011			2010
Other comprehensive income (loss) at December 31, prior year	$	(36,436	)	$	(33,974	)
Net gain (loss) arising during period		(47,177	)		(7,220	)
Recognition of amortizations in net periodic benefit cost:
Prior service cost		49			49
Actuarial loss		4,641			4,709
Other comprehensive income (loss) at December 31, current year	$	(78,923	)	$	(36,436	)

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Service cost	$	7,548		$	6,944		$	6,015
Interest cost		7,702			7,052			6,385
Expected return on assets		(9,067	)		(7,971	)		(6,145	)
Amortization of actuarial loss from earlier periods		3,367			2,467			3,663
Amortization of unrecognized prior service cost		49			49			49
Settlement		1,275			2,242			805
Net periodic benefit cost	$	10,874		$	10,783		$	10,772
Other changes recognized in other comprehensive income (loss):
Other comprehensive income (loss) attributable to change from prior year		42,487			2,462
Total recognized in net periodic benefit cost and other
comprehensive income (loss)	$	53,361		$	13,244
(Some amounts may not reconcile due to rounding.)

The estimated transition obligation, actuarial loss and prior service cost that will be amortized from accumulated other comprehensive income into net periodic benefit cost over the next year are $0 thousand, $7,062 thousand and $49 thousand, respectively.

The weighted average discount rates used to determine net periodic benefit cost for 2011, 2010 and 2009 were 5.60%, 6.10% and 6.25%, respectively.  The rate of compensation increase used to determine the net periodic benefit cost for 2011, 2010 and 2009 was 4.0%.  The expected long-term rate of return on plan assets for 2011, 2010 and 2009 was 8%, and was based on expected portfolio returns and allocations.

The weighted average discount rates used to determine the actuarial present value of the projected benefit obligation at year end 2011, 2010, and 2009 were 4.60%, 5.60% and 6.10%, respectively.

F-33

The following table summarizes the accumulated benefit obligation for the periods indicated:

	At December 31,
(Dollars in thousands)	2011		2010
Qualified Plan	$	118,981	$	91,254
Non-qualified Plan		21,231		19,141
Total	$	140,212	$	110,395

The following table displays the plans with projected benefit obligations in excess of plan assets for the periods indicated:

	At December 31,
(Dollars in thousands)	2011		2010
Qualified Plan
Projected benefit obligation	$	146,350	NA
Fair value of plan assets		101,304	NA
Non-qualified Plan
Projected benefit obligation	$	29,014	$	24,874
Fair value of plan assets		-		-

The following table displays the plans with accumulated benefit obligations in excess of plan assets for the periods indicated:

	At December 31,
(Dollars in thousands)	2011		2010
Qualified Plan
Accumulated benefit obligation	$	118,981	NA
Fair value of plan assets		101,304	NA
Non-qualified Plan
Accumulated benefit obligation	$	21,231	$	19,141
Fair value of plan assets		-		-

The following table displays the expected benefit payments in the periods indicated:

(Dollars in thousands)
2012	$	6,068
2013		7,459
2014		7,464
2015		6,913
2016		6,994
Next 5 years		39,715

Plan assets consist of shares in investment trusts with approximately 64%, 33% and 3% of the underlying assets consisting of equity securities, fixed maturities and cash, respectively.  The Company manages the qualified plan investments for U.S. employees.  The assets in the plan consist of debt and equity mutual funds.  Due to the long term nature of the plan, the target asset allocation has historically been 70% equities and 30% bonds.

F-34

The following tables present the fair value measurement levels for the qualified plan assets at fair value for the periods indicated:

			Fair Value Measurement Using:
			Quoted Prices
			in Active		Significant
			Markets for		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
(Dollars in thousands)	December 31, 2011		(Level 1)		(Level 2)		(Level 3)
Assets:
Cash	$	317	$	317	$	-	$	-
Short-term investments, which approximates fair value (a)		3,109		3,109		-		-
Mutual funds, fair value
Fixed income (b)		33,573		33,573		-		-
Equities (c)		55,423		55,423		-		-
Multi-strategy equity fund, fair value (d)		7,891		-		-		7,891
Private equity limited partnership		991		-		-		991
Total	$	101,304	$	92,422	$	-	$	8,882

(a)   This category includes high quality, short-term money market instruments, which are issued and payable in U.S. dollars.

(b)   This category includes three fixed income funds, which invest in investment grade securities of corporations, governments and government agencies with approximately half in U.S. securities and half in international securities.

(c)   This category includes eight funds, which invest in small, mid and multi-cap equity securities including common stocks, securities convertible into common stock and securities with common stock characteristics, such as rights and warrants, with approximately three-fourths in U.S. equities and one-fourth in international equities.

(d)   This category consists of a privately held fund of U.S. and international equity funds and may include currency hedges for the foreign funds. The fair value is provided by the external investment manager.

			Fair Value Measurement Using:
			Quoted Prices
			in Active		Significant
			Markets for		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
(Dollars in thousands)	December 31, 2010		(Level 1)		(Level 2)		(Level 3)
Assets:
Cash	$	356	$	356	$	-	$	-
Short-term investments, which approximates fair value (a)		2,728		2,728		-		-
Mutual funds, fair value
Fixed income (b)		35,334		35,334		-		-
Equities (c)		65,793		65,793		-		-
Multi-strategy equity fund, fair value (d)		10,259		-		-		10,259
Total	$	114,470	$	104,211	$	-	$	10,259

(a)   This category includes high quality, short-term money market instruments, which are issued and payable in U.S. dollars.

(b)   This category includes three fixed income funds, which invest in investment grade securities of corporations, governments and government agencies with approximately half in U.S. securities and half in international securities.

(c)   This category includes eight funds, which invest in small, mid and multi-cap equity securities including common stocks, securities convertible into common stock and securities with common stock characteristics, such as rights and warrants, with approximately three-fourths in U.S. equities and one-fourth in international equities.

(d)   This category consists of a privately held fund of U.S. and international equity funds and may include currency hedges for the foreign funds. The fair value is provided by the external investment manager.

F-35

The following table presents the activity under Level 3, fair value measurements using significant unobservable inputs for fixed maturity investments, for the period indicated:

	Year Ended December 31,
	2011			2010
Assets:
Balance, beginning of period	$	10,259		$	6,564
Actual return on plan assets:
Realized gains (losses)		21			7
Unrealized gains (losses)		(2,380	)		1,629
Purchases		1,200			2,000
Investment income earned on assets		(95	)		146
Sales		(123	)		(88	)
Transfers in and/or (out) of Level 3		-			-
Balance, end of period	$	8,882		$	10,259
The amount of total gains (losses) for the period included in changes in
net assets attributable to the change in unrealized gains (losses)
relating to assets still held at the reporting date	$	(2,401	)	$	2,149
(Some amounts may not reconcile due to rounding.)

The Company does not expect to make any contributions to the qualified plan in 2012.

Defined Contribution Plans.

The Company also maintains both qualified and non-qualified defined contribution plans (“Savings Plan” and “Non-Qualified Savings Plan”, respectively) covering U.S. employees.  Under the plans, the Company contributes up to a maximum 3% of the participants’ compensation based on the contribution percentage of the employee.  The Non-Qualified Savings Plan provides compensating savings plan benefits for participants whose benefits have been curtailed under the Savings Plan due to Internal Revenue Code limitations.  In addition, effective for new hires (and rehires) on or after April 1, 2010, the Company will contribute between 3% and 8% of an employee’s earnings for each payroll period based on the employee’s age.  These contributions will be 100% vested after three years.

The following table presents the Company’s incurred expenses related to these plans for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Incurred expenses	$	2,062	$	1,801	$	1,631

In addition, the Company maintains several defined contribution pension plans covering non-U.S. employees.  Each non-U.S. office (Brazil, Canada and Singapore) maintains a separate plan for the non-U.S. employees working in that location.  The Company contributes various amounts based on salary, age and/or years of service.  The contributions as a percentage of salary for the branch offices range from 1.6% to 9.3%.  The contributions are generally used to purchase pension benefits from local insurance providers.  The following table presents the Company’s incurred expenses related to these plans for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Incurred expenses	$	419	$	377	$	317

F-36

Post-Retirement Plan.

The Company sponsors a Retiree Health Plan for employees employed prior to April 1, 2010.  This plan provides healthcare benefits for eligible retired employees (and their eligible dependants), who have elected coverage.  The Company anticipates that most covered employees will become eligible for these benefits if they retire while working for the Company.  The cost of these benefits is shared with the retiree.  The Company accrues the post-retirement benefit expense during the period of the employee’s service.

The following medical cost trend rates were used to determine net cost and benefit obligations:  a healthcare inflation rate for pre-Medicare claims of 7.9% in 2011 was assumed to decrease gradually to 4.5% in 2027 and then remain at that level; and a healthcare inflation rate for post-Medicare claims of 6.4% in 2011 was assumed to decrease gradually to 4.5% in 2027 then remain at that level.

Changes in the assumed healthcare cost trend can have a significant effect on the amounts reported for the healthcare plans.  A one percent change in the rate would have the following effects on:

	Percentage		Percentage
	Point Increase		Point Decrease
(Dollars in thousands)	($ Impact)		($ Impact)
a.  Effect on total service and interest cost components	$	286	$	(240	)
b.  Effect on accumulated post-retirement benefit obligation		2,456		(2,089	)

The following table presents the post-retirement benefit expenses for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Post-retirement benefit expenses	$	2,258	$	1,947	$	1,769

The following table summarizes the status of this plan for the periods indicated:

	At December 31,
(Dollars in thousands)	2011			2010
Change in projected benefit obligation:
Benefit obligation at beginning of year	$	16,754		$	14,919
Service cost		1,165			1,017
Interest cost		934			849
Actuarial loss		2,930			412
Excise tax cost		53			-
Benefits paid		(374	)		(443	)
Benefit obligation at end of year		21,462			16,754
Change in plan assets:
Fair value of plan assets at beginning of year		-			-
Employer contributions		374			443
Benefits paid		(374	)		(443	)
Fair value of plan assets at end of year		-			-
Funded status at end of year	$	(21,462	)	$	(16,754	)

F-37

Amounts recognized in the consolidated balance sheets for the periods indicated:

	At December 31,
(Dollars in thousands)	2011			2010
Other liabilities (due within one year)	$	(470	)	$	(377	)
Other liabilities (due beyond one year)		(20,992	)		(16,377	)
Net amount recognized in the consolidated balance sheets	$	(21,462	)	$	(16,754	)

Amounts not yet reflected in net periodic benefit cost and included in accumulated other comprehensive income (loss) for the periods indicated:

	At December 31,
(Dollars in thousands)	2011			2010
Accumulated income (loss)	$	(6,516	)	$	(3,692	)
Accumulated other comprehensive income (loss)	$	(6,516	)	$	(3,692	)

Other changes in other comprehensive income (loss) for the periods indicated are as follows:

	Years Ended December 31,
(Dollars in thousands)	2011			2010
Other comprehensive income (loss) at December 31, prior year	$	(3,692	)	$	(3,361	)
Net gain (loss) arising during period		(2,983	)		(412	)
Recognition of amortizations in net periodic benefit cost:
Actuarial loss (gain)		159			81
Other comprehensive income (loss) at December 31, current year	$	(6,516	)	$	(3,692	)

Net periodic benefit cost included the following components for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Service cost	$	1,165	$	1,017	$	902
Interest cost		934		849		780
Net loss recognition		159		81		87
Net periodic cost	$	2,258	$	1,947	$	1,769
Other changes recognized in other comprehensive income (loss):
Other comprehensive gain (loss) attributable to change from prior year		2,823		331
Total recognized in net periodic benefit cost and
other comprehensive income (loss)	$	5,081	$	2,278

The estimated transition obligation, actuarial loss and prior service cost that will be amortized from accumulated other comprehensive income (loss) into net periodic benefit cost over the next fiscal year are $0 thousand, $328 thousand and $0 thousand, respectively.

The weighted average discount rates used to determine net periodic benefit cost for 2011, 2010 and 2009 were 5.60%, 6.10% and 6.25%, respectively.

The weighted average discount rates used to determine the actuarial present value of the projected benefit obligation at year end 2011, 2010 and 2009 were 4.60%, 5.60% and 6.10%, respectively.

F-38

The following table displays the expected benefit payments in the years indicated:

(Dollars in thousands)
2012	$	469
2013		597
2014		717
2015		900
2016		1,048
Next 5 years		8,000

15.  DIVIDEND RESTRICTIONS AND STATUTORY FINANCIAL INFORMATION

Dividend Restrictions.

Delaware law provides that an insurance company which is a member of an insurance holding company system and is domiciled in the state shall not pay dividends without giving prior notice to the Insurance Commissioner of Delaware and may not pay dividends without the approval of the Insurance Commissioner if the value of the proposed dividend, together with all other dividends and distributions made in the preceding twelve months, exceeds the greater of (1) 10% of statutory surplus or (2) net income, not including realized capital gains, each as reported in the prior year’s statutory annual statement.  In addition, no dividend may be paid in excess of unassigned earned surplus.  At December 31, 2011, Everest Re has $232,211 thousand available for payment of dividends in 2012 without the need for prior regulatory approval.

Statutory Financial Information.

Everest Re prepares its statutory financial statements in accordance with accounting practices prescribed or permitted by the National Association of Insurance Commissioners (“NAIC”) and the Delaware Insurance Department.  Prescribed statutory accounting practices are set forth in the NAIC Accounting Practices and Procedures Manual.  The capital and statutory surplus of Everest Re was $2,322,115 thousand and $2,527,519 thousand at December 31, 2011 and 2010, respectively.  The statutory net loss of Everest Re was $326,400 thousand for the year ended December 31, 2011 and the statutory net income of Everest Re was $218,452 thousand and $442,735 thousand for the years ended December 31, 2010 and 2009, respectively.

16.  CONTINGENCIES

In the ordinary course of business, the Company is involved in lawsuits, arbitrations and other formal and informal dispute resolution procedures, the outcomes of which will determine the Company’s rights and obligations under insurance and reinsurance agreements.  In some disputes, the Company seeks to enforce its rights under an agreement or to collect funds owing to it.  In other matters, the Company is resisting attempts by others to collect funds or enforce alleged rights.  These disputes arise from time to time and are ultimately resolved through both informal and formal means, including negotiated resolution, arbitration and litigation.  In all such matters, the Company believes that its positions are legally and commercially reasonable.  The Company considers the statuses of these proceedings when determining its reserves for unpaid loss and loss adjustment expenses.

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

F-39

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010
	$	143,447	$	150,560

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010
	$	27,634	$	26,542

17.  RELATED-PARTY TRANSACTIONS

Parent

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

	Common Shares
	Authorized for
Amendment Date	Repurchase
(Dollars in thousands)
09/21/2004	$	5,000,000
07/21/2008		5,000,000
02/24/2010		5,000,000
02/22/2012		5,000,000
	$	20,000,000

As of December 31, 2011, Holdings held 9,719,971 common shares of Group, which it had purchased in the open market between February 1, 2007 and March 8, 2011.  The table below represents the total purchase price for these common shares purchased.

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

F-40

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Dividends received	$	18,645	$	14,029	$	7,987

Affiliated Companies

During the fourth quarter of 2011, the Company sold its subsidiaries, Everest Canada and Premiere, to an affiliated company, Holdings Ireland.  Holdings Ireland is a direct subsidiary of Group, the Company’s ultimate parent.  The Company sold the subsidiaries to Holdings Ireland for $61,005 thousand, which was the book value of the subsidiaries as of September 30, 2011.

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

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Expenses incurred	$	61,108	$	62,740	$	53,015

Outside Directors

During the normal course of business, the Company, through its affiliates, engages in insurance and brokerage and commission business transactions, with companies controlled by or affiliated with one or more of its outside directors.  Such transactions, individually and in the aggregate, are not material to the Company’s financial condition, results of operation and cash flows.  See also Note 12.

18.  SEGMENT REPORTING

During the quarter ended September 30, 2011, the Company realigned its reporting segments to reflect recent changes in the type and volume of business written. The Company previously reported the results of Marine & Aviation, Surety, Accident and Health (“A&H”) Reinsurance and A&H Primary operations as a separate segment—Specialty Underwriting.  The A&H primary business, which is a relatively new line of business for the Company, has increased significantly, representing approximately 2% of premiums earned and is projected to continue to grow.  The A&H primary business is better aligned with the Insurance reporting segment based on the similarities of this business with those businesses already reflected in the Insurance segment.  The other operating units included in the Specialty Underwriting segment would have encompassed less than 5% of the Company’s premiums earned and their volume is projected to remain less than 5%.  As a result of the size of these remaining operating units and their similarity to the business reported within U.S. Reinsurance, they have been reclassified to the U.S. Reinsurance segment.  There has been no change to the International reporting segment.  The Company has restated all segment information for prior years to conform to the new reporting segment structure.

The U.S. Reinsurance operation writes property and casualty reinsurance and specialty lines of business, including Marine, Aviation, Surety and A&H business, on both a treaty and facultative basis, through reinsurance brokers, as well as directly with ceding companies primarily within the U.S.  The Insurance operation writes property and casualty insurance, including medical stop loss insurance, directly and through

F-41

general agents, brokers and surplus lines brokers within the U.S. and Canada.  The International operation writes non-U.S. property and casualty reinsurance through Everest Re’s branches in Canada, Singapore and through offices in Brazil, Miami and New Jersey.

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

Underwriting results include earned premium less losses and LAE incurred, commission and brokerage expenses and other underwriting expenses.  Underwriting results are measured using ratios, in particular loss, commission and brokerage and other underwriting expense ratios, which, respectively, divide incurred losses, commissions and brokerage and other underwriting expenses by premiums earned.

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

U.S. Reinsurance	Years Ended December 31,
(Dollars in thousands)	2011			2010		2009
Gross written premiums	$	1,346,830		$	1,395,433	$	1,407,078
Net written premiums		688,524			773,615		793,510
Premiums earned	$	697,737		$	777,704	$	815,555
Incurred losses and LAE		623,113			556,529		440,748
Commission and brokerage		156,026			169,327		183,065
Other underwriting expenses		39,290			42,510		44,900
Underwriting gain (loss)	$	(120,692	)	$	9,338	$	146,842

Insurance	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Gross written premiums	$	969,079		$	865,371		$	842,564
Net written premiums		450,423			373,737			352,077
Premiums earned	$	459,437		$	409,824		$	382,802
Incurred losses and LAE		398,359			359,049			317,753
Commission and brokerage		40,356			29,568			29,848
Other underwriting expenses		87,734			69,676			74,627
Underwriting gain (loss)	$	(67,012	)	$	(48,469	)	$	(39,426	)

International	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Gross written premiums	$	1,242,609		$	1,206,953		$	1,084,476
Net written premiums		615,064			641,359			589,714
Premiums earned	$	636,681		$	626,295		$	586,703
Incurred losses and LAE		856,131			561,872			333,175
Commission and brokerage		142,273			136,166			131,664
Other underwriting expenses		27,307			27,646			23,083
Underwriting gain (loss)	$	(389,030	)	$	(99,389	)	$	98,781

F-42

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Underwriting gain (loss)	$	(576,734	)	$	(138,520	)	$	206,197
Net investment income		312,933			350,344			262,086
Net realized capital gains (losses)		(41,116	)		65,291			56,928
Realized gain on debt repurchase		-			-			78,271
Corporate expense		(6,073	)		(5,867	)		(7,722	)
Interest, fee and bond issue cost amortization expense		(50,763	)		(54,553	)		(70,883	)
Other income (expense)		(11,745	)		12,074			366
Income (loss) before taxes	$	(373,498	)	$	228,769		$	525,243

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Canada	$	185,184	$	186,861	$	162,695

Approximately 29.9%, 27.0% and 22.7% of the Company’s gross written premiums in 2011, 2010 and 2009, respectively, were sourced through the Company’s largest intermediary.

19.  ACQUISITIONS

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

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

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

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

20. SUBSEQUENT EVENTS

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

F-43

21. UNAUDITED QUARTERLY FINANCIAL DATA

Summarized quarterly financial data for the periods indicated:

	2011
(Dollars in thousands)	1st Quarter			2nd Quarter			3rd Quarter			4th Quarter
Operating data:
Gross written premiums	$	886,399		$	811,508		$	923,180		$	937,431
Net written premiums		460,083			410,002			439,835			444,093
Premiums earned		459,393			452,050			442,862			439,550
Net investment income		87,132			84,459			78,325			63,017
Net realized capital gains (losses)		40,476			(68,184	)		(179,036	)		165,628
Total claims and underwriting expenses		679,757			432,337			435,649			822,846
Net income (loss)		(97,533	)		8,807			261			(114,356	)

	2010
(Dollars in thousands)	1st Quarter			2nd Quarter			3rd Quarter		4th Quarter
Operating data:
Gross written premiums	$	813,482		$	846,009		$	973,659	$	834,606
Net written premiums		413,377			435,143			497,873		442,318
Premiums earned		414,134			442,724			465,302		491,663
Net investment income		85,107			89,346			74,212		101,679
Net realized capital gains (losses)		(5,307	)		(95,473	)		159,569		6,502
Total claims and underwriting expenses		527,559			438,317			445,610		540,857
Net income (loss)		(44,929	)		16,887			168,652		124,787

F-44

SCHEDULE I – SUMMARY OF INVESTMENTS -

OTHER THAN INVESTMENTS IN RELATED PARTIES

DECEMBER 31, 2011

Column A	Column B		Column C		Column D
					Amount
					Shown in
			Market		Balance
(Dollars in thousands)	Cost		Value		Sheet
Fixed maturities-available for sale
Bonds:
U.S. government and government agencies	$	77,351	$	79,539	$	79,539
State, municipalities and political subdivisions		1,558,615		1,660,905		1,660,905
Foreign government securities		733,814		788,649		788,649
Foreign corporate securities		670,544		689,041		689,041
Public utilities		67,755		71,565		71,565
All other corporate bonds		1,138,227		1,165,257		1,165,257
Mortgage - backed securities
Commercial		41,953		47,874		47,874
Agency residential		528,946		543,393		543,393
Non-agency residential		24,139		24,289		24,289
Redeemable preferred stock		39,310		36,516		36,516
Total fixed maturities-available for sale		4,880,654		5,107,028		5,107,028
Fixed maturities - available for sale, at fair value(1)		113,859		113,606		113,606
Equity securities - available for sale, at market value		15		10		10
Equity securities - available for sale, at fair value(1)		1,128,810		1,207,053		1,207,053
Short-term investments		423,663		423,663		423,663
Other invested assets		379,342		379,342		379,342
Other invested assets, at fair value (1)		835,371		817,352		817,352
Cash		348,267		348,267		348,267
Total investments and cash	$	8,109,981	$	8,396,321	$	8,396,321

(1) Original cost does not reflect adjustments, which have been realized through the statements of operations and comprehensive income.

S-1

SCHEDULE II – CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT

CONDENSED BALANCE SHEETS

	At December 31,
(Dollars and share amounts in thousands, except par value per share)	2011		2010
ASSETS:
Fixed maturities - available for sale, at market value	$	15,065	$	813
(amortized cost: 2011, $15,103; 2010, $800)
Equity securities - available for sale, at fair value		43,896		69,608
Other invested assets, at market value		12,943		12,943
Other invested assets, at fair value		817,352		788,142
Short-term investments		44,489		122,105
Cash		327		1,369
Total investments and cash		934,072		994,980
Investment in subsidiaries, at equity in the underlying net assets		2,763,172		2,929,526
Accrued investment income		244		1
Federal income taxes recoverable		43,381		90,146
Other assets		40,617		11,213
TOTAL ASSETS	$	3,781,486	$	4,025,866
LIABILITIES:
Revolving credit borrowings	$	-	$	50,000
5.4% Senior notes due 10/15/2014		249,858		249,812
6.6% Long term notes due 5/1/2067		238,354		238,351
Junior subordinated debt securities payable		329,897		329,897
Accrued interest on debt and borrowings		4,781		4,793
Deferred tax liability		13,855		24,178
Due to subsidiaries		914		667
Other liabilities		2,434		427
Total liabilities		840,093		898,125
STOCKHOLDER'S EQUITY:
Common stock, par value:  $0.01; 3,000 shares authorized;
1,000 shares issued and outstanding (2011 and 2010)		-		-
Additional paid-in capital		333,416		327,767
Accumulated other comprehensive income (loss), net of deferred income
tax expense (benefit) of $94,118 at 2011 and $88,289 at 2010		174,790		163,966
Retained earnings		2,433,187		2,636,008
Total stockholder's equity		2,941,393		3,127,741
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY	$	3,781,486	$	4,025,866
See notes to consolidated financial statements.

S-2

SCHEDULE II – CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT

CONDENSED STATEMENTS OF OPERATIONS

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
REVENUES:
Net investment income	$	21,619		$	15,436		$	9,567
Net realized capital gains (losses)		(1,789	)		25,070			40,000
Realized gain on debt repurchase		-			-			78,271
Other income (expense)		(191	)		(227	)		(207	)
Net income (loss) of subsidiaries		(181,912	)		245,753			360,065
Total revenues		(162,273	)		286,032			487,696
EXPENSES:
Interest expense		50,736			54,496			70,855
Corporate expense		3,353			3,462			3,609
Total expenses		54,089			57,958			74,464
INCOME (LOSS) BEFORE TAXES		(216,362	)		228,074			413,232
Income tax expense (benefit)		(13,541	)		(37,323	)		17,381
NET INCOME (LOSS)	$	(202,821	)	$	265,397		$	395,851
See notes to consolidated financial statements.

S-3

SCHEDULE II – CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT

CONDENSED STATEMENTS OF CASH FLOW

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	(202,821	)	$	265,397		$	395,851
Adjustments to reconcile net income to net cash provided by operating activities:
Equity in (earnings) deficit of subsidiaries		181,912			(245,753	)		(360,065	)
Dividends received from subsidiaries		75,000			590,000			60,000
Increase (decrease) in accrued interest on debt and borrowings		(13	)		(5,091	)		(1,332	)
Decrease (increase) in federal income tax recoverable		46,765			(26,913	)		(17,102	)
Decrease (increase) in deferred tax asset		(10,306	)		4,889			41,377
Change in other assets and liabilities, net		(27,391	)		5,232			(2,301	)
Amortization of bond premium (accrual of bond discount)		80			571			58
Amortization of underwriting discount on senior notes		49			76			192
Realized gain on debt repurchase		-			-			(78,271	)
Net realized capital losses (gains)		1,789			(25,070	)		(40,000	)
Net cash provided by (used in) operating activities		65,064			563,338			(1,593	)
CASH FLOWS FROM INVESTING ACTIVITIES:
Additional investment in subsidiaries		(19,051	)		-			-
Proceeds from fixed maturities matured/called - available for sale, at market value		394			7,581			-
Proceeds from fixed maturities sold - available for sale, at market value		-			124,957			-
Proceeds from equity maturities sold - available for sale, at fair value		32,323			20,842			-
Cost of fixed maturities acquired - available for sale, at market value		(14,777	)		(800	)		(133,353	)
Cost of equity securities acquired - available for sale, at fair value		-			(71,161	)		(19,993	)
Cost of other invested assets acquired, at fair value		(37,611	)		(379,591	)		(25,841	)
Cost of business acquired		(55,000	)		-			-
Net change in short-term investments		77,616			(115,056	)		264,781
Net cash provided by (used in) investing activities		(16,106	)		(413,228	)		85,594
CASH FLOWS FROM FINANCING ACTIVITIES:
Dividends to stockholder		-			-			-
Net cost of senior notes maturing		-			(200,000	)		-
Revolving credit borrowings		(50,000	)		50,000			-
Net cost of debt repurchase		-			-			(83,026	)
Net cash provided by (used in) financing activities		(50,000	)		(150,000	)		(83,026	)
Net increase (decrease) in cash		(1,042	)		110			975
Cash, beginning of period		1,369			1,259			284
Cash, end of period	$	327		$	1,369		$	1,259
Non-cash financing transaction:
Non-cash contribution from parent	$	5,650		$	6,582		$	5,414
Non-cash contribution to subsidiaries		(5,650	)		(6,582	)		(5,414	)
See notes to consolidated financial statements.

S-4

SCHEDULE III – SUPPLEMENTARY INSURANCE INFORMATION

Column A	Column B		Column C		Column D		Column E		Column F		Column G		Column H		Column I		Column J
			Reserve								Incurred
Geographic Area			for Losses								Loss and		Amortization
	Deferred		and Loss		Unearned				Net		Loss		of Deferred		Other		Net
	Acquisition		Adjustment		Premium		Premiums		Investment		Adjustment		Acquisition		Operating		Written
(Dollars in thousands)	Costs		Expenses		Reserves		Earned		Income		Expenses		Costs		Expenses		Premium
December 31, 2011
Domestic	$	93,950	$	6,099,606	$	976,332	$	1,157,174	$	260,923	$	1,021,472	$	196,382	$	127,024	$	1,138,947
International		72,856		2,191,013		263,373		636,681		52,010		856,131		142,273		27,307		615,064
Total	$	166,806	$	8,290,619	$	1,239,705	$	1,793,855	$	312,933	$	1,877,603	$	338,655	$	154,331	$	1,754,011
December 31, 2010
Domestic	$	104,862	$	5,944,708	$	998,755	$	1,187,528	$	306,256	$	915,578	$	198,895	$	112,186	$	1,147,352
International		79,385		1,707,595		288,721		626,295		44,088		561,872		136,166		27,646		641,359
Total	$	184,247	$	7,652,303	$	1,287,476	$	1,813,823	$	350,344	$	1,477,450	$	335,061	$	139,832	$	1,788,711
December 31, 2009
Domestic	$	114,937	$	5,952,679	$	988,901	$	1,198,357	$	224,405	$	758,501	$	212,913	$	119,527	$	1,145,587
International		68,561		1,347,460		250,419		586,703		37,681		333,175		131,664		23,083		589,714
Total	$	183,498	$	7,300,139	$	1,239,320	$	1,785,060	$	262,086	$	1,091,676	$	344,577	$	142,610	$	1,735,301

S-5

SCHEDULE IV – REINSURANCE

Column A	Column B		Column C		Column D		Column E		Column F
			Ceded to		Assumed
	Gross		Other		from Other		Net		Assumed
(Dollars in thousands)	Amount		Companies		Companies		Amount		to Net
December 31, 2011
Total property and liability
insurance premiums earned	$	867,340	$	1,808,250	$	2,734,765	$	1,793,855		152.5	%
December 31, 2010
Total property and liability
insurance premiums earned	$	823,734	$	1,612,615	$	2,602,704	$	1,813,823		143.5	%
December 31, 2009
Total property and liability
insurance premiums earned	$	808,634	$	1,495,241	$	2,471,667	$	1,785,060		138.5	%

S-6

EX-23.1

Exhibit 23.1

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We hereby consent to the incorporation by reference in the Registration Statement on Form S-3 (File No. 333-177322) of Everest Reinsurance Holdings, Inc. of our report dated March 30, 2012 relating to the financial statements and the financial statement schedules, which appears in this Form 10-K.

PricewaterhouseCoopers LLP

New York, New York

March 30, 2012

EX-31.1

Exhibit 31.1

CERTIFICATIONS

I, Joseph V. Taranto, certify that:

1. I have reviewed this annual report on Form 10-K of Everest Reinsurance Holdings, 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 officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) 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) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

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

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

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

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

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

March 30, 2012

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

EX-31.2

Exhibit 31.2

CERTIFICATIONS

I, Dominic J. Addesso, certify that:

1. I have reviewed this annual report on Form 10-K of Everest Reinsurance Holdings, 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 officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) 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) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

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

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

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

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

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

March 30, 2012

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

EX-32.1

Exhibit 32.1

CERTIFICATIONS PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report on Form 10-K for the year ended December 31, 2011 of Everest Reinsurance Holdings, Inc., a corporation organized under the laws of Delaware (the “Company”), filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned hereby certify, pursuant to 18 U.S.C. ss. 1350, as enacted by section 906 of the Sarbanes-Oxley Act of 2002, that:

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

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

March 30, 2012

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

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

XML

Acquisitions

12 Months Ended

Dec. 31, 2011

Acquisitions [Abstract]

Acquisitions

19.  ACQUISITIONS

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

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

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

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

XML

Reserves For Losses And LAE

12 Months Ended

Dec. 31, 2011

Reserves For Losses And LAE [Abstract]

Reserves For Losses And LAE

3.  RESERVES FOR LOSSES AND LAE

Reserves for losses and LAE.

Activity in the reserve for losses and LAE is summarized for the periods indicated:

	At December 31,
(Dollars in thousands)	2011			2010			2009
Gross reserves at January 1	$	7,652,303		$	7,300,139		$	7,419,993
Less reinsurance recoverables		(3,265,528	)		(3,051,704	)		(3,045,692	)
Net reserves at January 1		4,386,775			4,248,435			4,374,301
Incurred related to:
Current year		1,862,836			1,414,604			1,021,687
Prior years		14,767			62,846			69,989
Total incurred losses and LAE		1,877,603			1,477,450			1,091,676
Paid related to:
Current year		447,182			277,177			183,566
Prior years		894,242			1,086,262			1,117,940
Total paid losses and LAE		1,341,424			1,363,438			1,301,506
Foreign exchange/translation adjustment		(6,762	)		24,328			83,964
Net reserves at December 31		4,916,192			4,386,775			4,248,435
Plus reinsurance recoverables		3,374,427			3,265,528			3,051,704
Gross reserves at December 31	$	8,290,619		$	7,652,303		$	7,300,139
(Some amounts may not reconcile due to rounding.)

Prior years' reserves increased by $14,767 thousand, $62,846 thousand and $69,989 thousand for the years ended December 31, 2011, 2010 and 2009, respectively.  The increase for 2011 was attributable to a $71,896 thousand increase in insurance and U.S. reinsurance business, primarily related to development on contractors' liability, excess casualty and California workers compensation reserves, partially offset by the $57,129 thousand decrease in non-US reinsurance business, primarily related to favorable development on non-catastrophe property reserves.

Prior years' reserve development for 2010 was the result of $29,884 thousand increase in insurance reserves, primarily due to reserve strengthening on several terminated programs and $32,962 thousand increase in reinsurance reserves, as a result of losses from contractors' liability exposure.

The increase for 2009 was the result of $25,989 thousand increase in insurance business, primarily contractor liability exposures, and $44,000 thousand in reinsurance reserves, in both domestic and international, as a result of losses from sub-prime exposures and property, partially offset by favorable development on other casualty lines.

Reinsurance Receivables.  Reinsurance receivables for both paid and unpaid losses totaled $3,471,302 thousand and $3,378,361 thousand at December 31, 2011 and 2010, respectively. At December 31, 2011, $2,774,864 thousand, or 79.9%, was receivable from Everest Reinsurance (Bermuda), Ltd. ("Bermuda Re") and $213,601 thousand, or 6.2%, was receivable from C.V. Starr (Bermuda).  Bermuda Re and CV Starr (Bermuda) are all collateralized by trust agreements.  No other retrocessionaire accounted for more than 5% of reinsurance receivables.

The Company continues to receive claims under expired insurance and reinsurance contracts asserting injuries and/or damages relating to or resulting from environmental pollution and hazardous substances, including asbestos.  Environmental claims typically assert liability for (a) the mitigation or remediation of environmental contamination or (b) bodily injury or property damage caused by the release of hazardous substances into the land, air or water.  Asbestos claims typically assert liability for bodily injury from exposure to asbestos or for property damage resulting from asbestos or products containing asbestos.

The Company's reserves include an estimate of the Company's ultimate liability for A&E claims.  The Company's A&E liabilities emanate from Mt. McKinley, a direct subsidiary of the Company, direct insurance business and Everest Re's assumed reinsurance business.  All of the contracts of insurance and reinsurance under which the Company has received claims during the past three years, expired more than 20 years ago.  There are significant uncertainties surrounding the Company's reserves for its A&E losses.

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

	At December 31,
(Dollars in thousands)	2011			2010			2009
Gross basis:
Beginning of period reserves	$	554,790		$	638,674		$	786,843
Incurred losses		753			-			-
Paid losses		(55,632	)		(83,884	)		(148,169	)
End of period reserves	$	499,911		$	554,790		$	638,674
Net basis:
Beginning of period reserves	$	382,507		$	430,421		$	485,296
Incurred losses		(30	)		(300	)		(4,715	)
Paid losses		(41,226	)		(47,614	)		(50,160	)
End of period reserves	$	341,251		$	382,507		$	430,421

At December 31, 2011, the gross reserves for A&E losses were comprised of $145,571 thousand representing case reserves reported by ceding companies, $102,934 thousand representing additional case reserves established by the Company on assumed reinsurance claims, $40,555 thousand representing case reserves established by the Company on direct excess insurance claims, including Mt. McKinley and $210,851 thousand representing IBNR reserves.

With respect to asbestos only, at December 31, 2011, the Company had gross asbestos loss reserves of $479,729 thousand, or 96.0%, of total A&E reserves, of which $382,334 thousand was for assumed business and $97,395 thousand was for direct business.

XML

Schedule II- Condensed Financial Information Of The Registrant

12 Months Ended

Dec. 31, 2011

Schedule II - Condensed Financial Information Of The Registrant [Abstract]

Schedule II - Condensed Financial Information Of The Registrant

SCHEDULE II – CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT

CONDENSED BALANCE SHEETS

	At December 31,
(Dollars and share amounts in thousands, except par value per share)	2011		2010
ASSETS:
Fixed maturities - available for sale, at market value	$	15,065	$	813
(amortized cost: 2011, $15,103; 2010, $800)
Equity securities - available for sale, at fair value		43,896		69,608
Other invested assets, at market value		12,943		12,943
Other invested assets, at fair value		817,352		788,142
Short-term investments		44,489		122,105
Cash		327		1,369
Total investments and cash		934,072		994,980
Investment in subsidiaries, at equity in the underlying net assets		2,763,172		2,929,526
Accrued investment income		244		1
Federal income taxes recoverable		43,381		90,146
Other assets		40,617		11,213
TOTAL ASSETS	$	3,781,486	$	4,025,866
LIABILITIES:
Revolving credit borrowings	$	-	$	50,000
5.4% Senior notes due 10/15/2014		249,858		249,812
6.6% Long term notes due 5/1/2067		238,354		238,351
Junior subordinated debt securities payable		329,897		329,897
Accrued interest on debt and borrowings		4,781		4,793
Deferred tax liability		13,855		24,178
Due to subsidiaries		914		667
Other liabilities		2,434		427
Total liabilities		840,093		898,125
STOCKHOLDER'S EQUITY:
Common stock, par value:  $0.01; 3,000 shares authorized;
1,000 shares issued and outstanding (2011 and 2010)		-		-
Additional paid-in capital		333,416		327,767
Accumulated other comprehensive income (loss), net of deferred income
tax expense (benefit) of $94,118 at 2011 and $88,289 at 2010		174,790		163,966
Retained earnings		2,433,187		2,636,008
Total stockholder's equity		2,941,393		3,127,741
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY	$	3,781,486	$	4,025,866
See notes to consolidated financial statements.

SCHEDULE II – CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT

CONDENSED STATEMENTS OF OPERATIONS

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
REVENUES:
Net investment income	$	21,619		$	15,436		$	9,567
Net realized capital gains (losses)		(1,789	)		25,070			40,000
Realized gain on debt repurchase		-			-			78,271
Other income (expense)		(191	)		(227	)		(207	)
Net income (loss) of subsidiaries		(181,912	)		245,753			360,065
Total revenues		(162,273	)		286,032			487,696
EXPENSES:
Interest expense		50,736			54,496			70,855
Corporate expense		3,353			3,462			3,609
Total expenses		54,089			57,958			74,464
INCOME (LOSS) BEFORE TAXES		(216,362	)		228,074			413,232
Income tax expense (benefit)		(13,541	)		(37,323	)		17,381
NET INCOME (LOSS)	$	(202,821	)	$	265,397		$	395,851
See notes to consolidated financial statements.

SCHEDULE II – CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT

CONDENSED STATEMENTS OF CASH FLOW

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	(202,821	)	$	265,397		$	395,851
Adjustments to reconcile net income to net cash provided by operating activities:
Equity in (earnings) deficit of subsidiaries		181,912			(245,753	)		(360,065	)
Dividends received from subsidiaries		75,000			590,000			60,000
Increase (decrease) in accrued interest on debt and borrowings		(13	)		(5,091	)		(1,332	)
Decrease (increase) in federal income tax recoverable		46,765			(26,913	)		(17,102	)
Decrease (increase) in deferred tax asset		(10,306	)		4,889			41,377
Change in other assets and liabilities, net		(27,391	)		5,232			(2,301	)
Amortization of bond premium (accrual of bond discount)		80			571			58
Amortization of underwriting discount on senior notes		49			76			192
Realized gain on debt repurchase		-			-			(78,271	)
Net realized capital losses (gains)		1,789			(25,070	)		(40,000	)
Net cash provided by (used in) operating activities		65,064			563,338			(1,593	)
CASH FLOWS FROM INVESTING ACTIVITIES:
Additional investment in subsidiaries		(19,051	)		-			-
Proceeds from fixed maturities matured/called - available for sale, at market value		394			7,581			-
Proceeds from fixed maturities sold - available for sale, at market value		-			124,957			-
Proceeds from equity maturities sold - available for sale, at fair value		32,323			20,842			-
Cost of fixed maturities acquired - available for sale, at market value		(14,777	)		(800	)		(133,353	)
Cost of equity securities acquired - available for sale, at fair value		-			(71,161	)		(19,993	)
Cost of other invested assets acquired, at fair value		(37,611	)		(379,591	)		(25,841	)
Cost of business acquired		(55,000	)		-			-
Net change in short-term investments		77,616			(115,056	)		264,781
Net cash provided by (used in) investing activities		(16,106	)		(413,228	)		85,594
CASH FLOWS FROM FINANCING ACTIVITIES:
Dividends to stockholder		-			-			-
Net cost of senior notes maturing		-			(200,000	)		-
Revolving credit borrowings		(50,000	)		50,000			-
Net cost of debt repurchase		-			-			(83,026	)
Net cash provided by (used in) financing activities		(50,000	)		(150,000	)		(83,026	)
Net increase (decrease) in cash		(1,042	)		110			975
Cash, beginning of period		1,369			1,259			284
Cash, end of period	$	327		$	1,369		$	1,259
Non-cash financing transaction:
Non-cash contribution from parent	$	5,650		$	6,582		$	5,414
Non-cash contribution to subsidiaries		(5,650	)		(6,582	)		(5,414	)
See notes to consolidated financial statements.

XML

Schedule I- Summary Of Investments -Other Than Investments In Related Parties

12 Months Ended

Dec. 31, 2011

Schedule I - Summary Of Investments -Other Than Investments In Related Parties [Abstract]

Schedule I - Summary Of Investments -Other Than Investments In Related Parties

SCHEDULE I – SUMMARY OF INVESTMENTS -

OTHER THAN INVESTMENTS IN RELATED PARTIES

DECEMBER 31, 2011

Column A	Column B		Column C		Column D
					Amount
					Shown in
			Market		Balance
(Dollars in thousands)	Cost		Value		Sheet
Fixed maturities-available for sale
Bonds:
U.S. government and government agencies	$	77,351	$	79,539	$	79,539
State, municipalities and political subdivisions		1,558,615		1,660,905		1,660,905
Foreign government securities		733,814		788,649		788,649
Foreign corporate securities		670,544		689,041		689,041
Public utilities		67,755		71,565		71,565
All other corporate bonds		1,138,227		1,165,257		1,165,257
Mortgage - backed securities
Commercial		41,953		47,874		47,874
Agency residential		528,946		543,393		543,393
Non-agency residential		24,139		24,289		24,289
Redeemable preferred stock		39,310		36,516		36,516
Total fixed maturities-available for sale		4,880,654		5,107,028		5,107,028
Fixed maturities - available for sale, at fair value(1)		113,859		113,606		113,606
Equity securities - available for sale, at market value		15		10		10
Equity securities - available for sale, at fair value(1)		1,128,810		1,207,053		1,207,053
Short-term investments		423,663		423,663		423,663
Other invested assets		379,342		379,342		379,342
Other invested assets, at fair value (1)		835,371		817,352		817,352
Cash		348,267		348,267		348,267
Total investments and cash	$	8,109,981	$	8,396,321	$	8,396,321

(1) Original cost does not reflect adjustments, which have been realized through the statements of operations and comprehensive income.

XML

Schedule III - Supplementary Insurance Information

12 Months Ended

Dec. 31, 2011

Schedule III - Supplementary Insurance Information [Abstract]

Schedule III - Supplementary Insurance Information

SCHEDULE III – SUPPLEMENTARY INSURANCE INFORMATION

Column A	Column B		Column C		Column D		Column E		Column F		Column G		Column H		Column I		Column J
			Reserve								Incurred
Geographic Area			for Losses								Loss and		Amortization
	Deferred		and Loss		Unearned				Net		Loss		of Deferred		Other		Net
	Acquisition		Adjustment		Premium		Premiums		Investment		Adjustment		Acquisition		Operating		Written
(Dollars in thousands)	Costs		Expenses		Reserves		Earned		Income		Expenses		Costs		Expenses		Premium
December 31, 2011
Domestic	$	93,950	$	6,099,606	$	976,332	$	1,157,174	$	260,923	$	1,021,472	$	196,382	$	127,024	$	1,138,947
International		72,856		2,191,013		263,373		636,681		52,010		856,131		142,273		27,307		615,064
Total	$	166,806	$	8,290,619	$	1,239,705	$	1,793,855	$	312,933	$	1,877,603	$	338,655	$	154,331	$	1,754,011
December 31, 2010
Domestic	$	104,862	$	5,944,708	$	998,755	$	1,187,528	$	306,256	$	915,578	$	198,895	$	112,186	$	1,147,352
International		79,385		1,707,595		288,721		626,295		44,088		561,872		136,166		27,646		641,359
Total	$	184,247	$	7,652,303	$	1,287,476	$	1,813,823	$	350,344	$	1,477,450	$	335,061	$	139,832	$	1,788,711
December 31, 2009
Domestic	$	114,937	$	5,952,679	$	988,901	$	1,198,357	$	224,405	$	758,501	$	212,913	$	119,527	$	1,145,587
International		68,561		1,347,460		250,419		586,703		37,681		333,175		131,664		23,083		589,714
Total	$	183,498	$	7,300,139	$	1,239,320	$	1,785,060	$	262,086	$	1,091,676	$	344,577	$	142,610	$	1,735,301

XML

Schedule IV - Reinsurance

12 Months Ended

Dec. 31, 2011

Schedule IV - Reinsurance [Abstract]

Schedule IV - Reinsurance

SCHEDULE IV – REINSURANCE

Column A	Column B		Column C		Column D		Column E		Column F
			Ceded to		Assumed
	Gross		Other		from Other		Net		Assumed
(Dollars in thousands)	Amount		Companies		Companies		Amount		to Net
December 31, 2011
Total property and liability
insurance premiums earned	$	867,340	$	1,808,250	$	2,734,765	$	1,793,855		152.5	%
December 31, 2010
Total property and liability
insurance premiums earned	$	823,734	$	1,612,615	$	2,602,704	$	1,813,823		143.5	%
December 31, 2009
Total property and liability
insurance premiums earned	$	808,634	$	1,495,241	$	2,471,667	$	1,785,060		138.5	%

XML

Investments

12 Months Ended

Dec. 31, 2011

Investments [Abstract]

Investments

2.  INVESTMENTS

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

	At December 31, 2011
	Amortized		Unrealized		Unrealized			Market
(Dollars in thousands)	Cost		Appreciation		Depreciation			Value
Fixed maturity securities
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	77,351	$	2,475	$	(287	)	$	79,539
Obligations of U.S. states and political subdivisions		1,558,615		102,815		(525	)		1,660,905
Corporate securities		1,200,941		45,070		(17,776	)		1,228,235
Asset-backed securities		44,351		758		(6	)		45,103
Mortgage-backed securities
Commercial		41,953		7,187		(1,266	)		47,874
Agency residential		528,946		16,209		(1,762	)		543,393
Non-agency residential		24,139		470		(320	)		24,289
Foreign government securities		733,814		57,437		(2,602	)		788,649
Foreign corporate securities		670,544		29,421		(10,924	)		689,041
Total fixed maturity securities	$	4,880,654	$	261,842	$	(35,468	)	$	5,107,028
Equity securities	$	15	$	-	$	(5	)	$	10

	At December 31, 2010
	Amortized		Unrealized		Unrealized			Market
(Dollars in thousands)	Cost		Appreciation		Depreciation			Value
Fixed maturity securities
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	153,263	$	2,450	$	(5,146	)	$	150,567
Obligations of U.S. states and political subdivisions		2,809,514		116,920		(24,929	)		2,901,505
Corporate securities		688,938		42,522		(9,775	)		721,685
Asset-backed securities		19,860		705		(14	)		20,551
Mortgage-backed securities
Commercial		31,887		7,618		-			39,505
Agency residential		355,928		13,975		(212	)		369,691
Non-agency residential		29,373		912		(317	)		29,968
Foreign government securities		731,930		32,678		(15,567	)		749,041
Foreign corporate securities		617,666		20,939		(21,178	)		617,427
Total fixed maturity securities	$	5,438,359	$	238,719	$	(77,138	)	$	5,599,940
Equity securities	$	15	$	-	$	(2	)	$	13

The $788,649 thousand of foreign government securities at December 31, 2011 included $80,223 thousand of European sovereign securities.  Approximately 54%, 21%, 9%, 8% and 5% represented securities held in the governments of France, the United Kingdom, Austria, Netherlands and Germany, respectively.  No other countries represented more than 5% of the European sovereign securities.  The Company held no sovereign securities of Portugal, Italy, Ireland, Greece or Spain at December 31, 2011.

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

	At December 31,
(Dollars in thousands)	2011		2010
Pre-tax cumulative unrealized appreciation (depreciation)	$	635	$	823

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

	At December 31, 2011				At December 31, 2010
	Amortized		Market		Amortized		Market
(Dollars in thousands)	Cost		Value		Cost		Value
Fixed maturity securities – available for sale
Due in one year or less	$	224,406	$	223,507	$	212,728	$	207,739
Due after one year through five years		2,055,299		2,129,437		1,642,227		1,681,497
Due after five years through ten years		955,253		1,009,893		1,203,497		1,253,609
Due after ten years		1,006,307		1,083,532		1,942,859		1,997,380
Asset-backed securities		44,351		45,103		19,860		20,551
Mortgage-backed securities
Commercial		41,953		47,874		31,887		39,505
Agency residential		528,946		543,393		355,928		369,691
Non-agency residential		24,139		24,289		29,373		29,968
Total fixed maturity securities	$	4,880,654	$	5,107,028	$	5,438,359	$	5,599,940

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010
Increase (decrease) during the period between the market value and cost
of investments carried at market value, and deferred taxes thereon:
Fixed maturity securities	$	66,765		$	(48,690	)
Fixed maturity securities, other-than-temporary impairment		(188	)		2,862
Fixed maturity securities, reclassification due to sale of subsidiary to related party, pre-tax		(1,785	)		-
Equity securities		(3	)		(1	)
Other invested assets		(1,515	)		2,389
Change in unrealized  appreciation (depreciation), pre-tax		63,274			(43,440	)
Deferred tax benefit (expense)		(22,837	)		16,206
Deferred tax benefit (expense), other-than-temporary impairment		66			(1,002	)
Deferred tax benefit (expense), reclassification due to sale of subsidiary to related party		625			-
Change in unrealized appreciation (depreciation),
net of deferred taxes, included in stockholder's equity	$	41,128		$	(28,236	)

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

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

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

	Duration of Unrealized Loss at December 31, 2011 By Security Type
	Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities - available for sale
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	-	$	-		$	3,452	$	(287	)	$	3,452	$	(287	)
Obligations of U.S. states and political subdivisions		-		-			7,518		(525	)		7,518		(525	)
Corporate securities		342,959		(8,449	)		75,998		(9,327	)		418,957		(17,776	)
Asset-backed securities		819		(6	)		-		-			819		(6	)
Mortgage-backed securities
Commercial		9,292		(1,266	)		-		-			9,292		(1,266	)
Agency residential		151,951		(1,695	)		7,199		(67	)		159,150		(1,762	)
Non-agency residential		41		-			20,693		(320	)		20,734		(320	)
Foreign government securities		12,777		(269	)		40,743		(2,333	)		53,520		(2,602	)
Foreign corporate securities		77,458		(2,025	)		94,182		(8,899	)		171,640		(10,924	)
Total fixed maturity securities	$	595,297	$	(13,710	)	$	249,785	$	(21,758	)	$	845,082	$	(35,468	)
Equity securities		-		-			10		(5	)		10		(5	)
Total	$	595,297	$	(13,710	)	$	249,795	$	(21,763	)	$	845,092	$	(35,473	)

	Duration of Unrealized Loss at December 31, 2011 By Maturity
	Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities
Due in one year or less	$	9,583	$	(59	)	$	26,204	$	(4,486	)	$	35,787	$	(4,545	)
Due in one year through five years		213,809		(4,754	)		137,972		(9,576	)		351,781		(14,330	)
Due in five years through ten years		186,061		(5,484	)		37,964		(2,391	)		224,025		(7,875	)
Due after ten years		23,741		(446	)		19,753		(4,918	)		43,494		(5,364	)
Asset-backed securities		819		(6	)		-		-			819		(6	)
Mortgage-backed securities		161,284		(2,961	)		27,892		(387	)		189,176		(3,348	)
Total fixed maturity securities	$	595,297	$	(13,710	)	$	249,785	$	(21,758	)	$	845,082	$	(35,468	)

The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at December 31, 2011 were $845,092 thousand and $35,473 thousand, respectively.  There were no unrealized losses on a single issuer that exceeded 0.09% of the market value of the fixed maturity securities at December 31, 2011.  In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector.  The $13,710 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were generally comprised of domestic and foreign corporate securities as well as commercial and agency residential mortgage-backed securities.  Of these unrealized losses, $5,635 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The $21,758 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to domestic and foreign corporate and foreign government securities.  Of these unrealized losses, $15,880 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The non-investment grade securities with unrealized losses were mainly comprised of corporate securities, with the majority representing a large number of short duration, floating interest rate bank loan securities.  The gross unrealized depreciation for mortgage-backed securities included $56 thousand related to sub-prime and alt-A loans.  In all instances, there were no projected cash flow shortfalls to recover the full book value of the investments and the related interest obligations.  The mortgage-backed securities still have excess credit coverage and are current on interest and principal payments.

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

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

	Duration of Unrealized Loss at December 31, 2010 By Security Type
	Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities - available for sale
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	47,985	$	(1,916	)	$	43,264	$	(3,230	)	$	91,249	$	(5,146	)
Obligations of U.S. states and political subdivisions		336,522		(9,519	)		171,812		(15,410	)		508,334		(24,929	)
Corporate securities		74,389		(2,715	)		33,109		(7,060	)		107,498		(9,775	)
Asset-backed securities		3,900		(14	)		-		-			3,900		(14	)
Mortgage-backed securities
Agency residential		20,867		(212	)		-		-			20,867		(212	)
Non-agency residential		-		-			22,439		(317	)		22,439		(317	)
Foreign government securities		92,123		(3,776	)		124,807		(11,791	)		216,930		(15,567	)
Foreign corporate securities		120,294		(5,512	)		121,304		(15,666	)		241,598		(21,178	)
Total fixed maturity securities	$	696,080	$	(23,664	)	$	516,735	$	(53,474	)	$	1,212,815	$	(77,138	)
Equity securities		-		-			13		(2	)		13		(2	)
Total	$	696,080	$	(23,664	)	$	516,748	$	(53,476	)	$	1,212,828	$	(77,140	)

	Duration of Unrealized Loss at December 31, 2010 By Maturity
	Less than 12 months					Greater than 12 months					Total
			Gross					Gross					Gross
			Unrealized					Unrealized					Unrealized
(Dollars in thousands)	Market Value		Depreciation			Market Value		Depreciation			Market Value		Depreciation
Fixed maturity securities
Due in one year or less	$	5,982	$	(319	)	$	48,233	$	(8,089	)	$	54,215	$	(8,408	)
Due in one year through five years		186,524		(9,059	)		129,197		(11,559	)		315,721		(20,618	)
Due in five years through ten years		139,896		(4,356	)		92,692		(8,215	)		232,588		(12,571	)
Due after ten years		338,911		(9,704	)		224,174		(25,294	)		563,085		(34,998	)
Asset-backed securities		3,900		(14	)		-		-			3,900		(14	)
Mortgage-backed securities		20,867		(212	)		22,439		(317	)		43,306		(529	)
Total fixed maturity securities	$	696,080	$	(23,664	)	$	516,735	$	(53,474	)	$	1,212,815	$	(77,138	)

The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at December 31, 2010 were $1,212,828 thousand and $77,140 thousand, respectively.  There were no unrealized losses on a single issuer that exceeded 0.09% of the market value of the fixed maturity securities at December 31, 2010.  In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector.  The $23,664 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were generally comprised of highly rated municipal, U.S. government, foreign government and domestic and foreign corporate securities.  Of these unrealized losses, $23,424 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The $53,474 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to highly rated U.S. government, domestic and foreign corporate, foreign government and municipal securities.  Of these unrealized losses, $48,165 thousand related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The non-investment grade securities with unrealized losses were mainly comprised of

corporate securities.  The gross unrealized depreciation for mortgage-backed securities included $32 thousand related to sub-prime and alt-A loans.  In all instances, there were no projected cash flow shortfalls to recover the full book value of the investments and the related interest obligations.

Other invested assets, at fair value, is comprised of common shares of the Company's ultimate parent, Group.  At December 31, 2011, the Company held 9,719,971 shares of Group representing 15.3% of the total outstanding shares.

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Fixed maturity securities	$	232,287		$	290,454		$	286,031
Equity securities		29,694			10,190			3,573
Short-term investments and cash		1,078			407			3,484
Other invested assets
Limited partnerships		42,349			45,464			(28,467	)
Dividends from Parent's shares		18,645			14,029			7,987
Other		2,741			1,274			74
Total gross investment income		326,794			361,818			272,682
Interest debited (credited) and other investment expense		(13,861	)		(11,474	)		(10,596	)
Total net investment income	$	312,933		$	350,344		$	262,086

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

The Company had contractual commitments to invest up to an additional $119,049 thousand in limited partnerships at December 31, 2011.  These commitments will be funded when called in accordance with the partnership agreements, which have investment periods that expire, unless extended, through 2016.

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Fixed maturity securities, market value:
Other-than-temporary impairments	$	(14,522	)	$	(2,106	)	$	(5,510	)
Gains (losses) from sales		(16,652	)		(33,323	)		(34,100	)
Fixed maturity securities, fair value:
Gain (losses) from sales		(905	)		775			682
Gains (losses) from fair value adjustments		(15,518	)		15,091			9,337
Equity securities, market value:
Gains (losses) from sales		37			-			8,041
Equity securities, fair value:
Gains (losses) from sales		7,644			6,153			7,513
Gains (losses) from fair value adjustments		7,200			52,790			30,908
Other invested assets, fair value:
Gains (losses) from fair value adjustments		(8,400	)		25,912			40,048
Short-term investment gains (losses)		-			(1	)		9
Total net realized capital gains (losses)	$	(41,116	)	$	65,291		$	56,928

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

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Proceeds from sales of fixed maturity securities	$	1,274,308		$	973,951		$	117,174
Gross gains from sales		39,363			8,436			8,174
Gross losses from sales		(56,920	)		(40,984	)		(41,592	)
Proceeds from sales of equity secuities	$	264,945		$	230,562		$	66,511
Gross gains from sales		15,875			11,446			16,437
Gross losses from sales		(8,194	)		(5,293	)		(883	)

Securities with a carrying value amount of $1,410,030 thousand at December 31, 2011, were on deposit with various state or governmental insurance departments in compliance with insurance laws.

XML

Consolidated Balance Sheets (USD $) In Thousands, unless otherwise specified	Dec. 31, 2011	Dec. 31, 2010
ASSETS:
Fixed maturities - available for sale, at market value (amortized cost: 2011, $4,880,654; 2010, $5,438,359)	$ 5,107,028	$ 5,599,940
Fixed maturities - available for sale, at fair value	113,606	180,482
Equity securities - available for sale, at market value (cost: 2011, $15; 2010, $15)	10	13
Equity securities - available for sale, at fair value	1,207,053	683,454
Short-term investments	423,663	516,885
Other invested assets (cost: 2011, $379,342; 2010, $405,401)	379,342	406,916
Other invested assets, at fair value	817,352	788,142
Cash	348,267	118,092
Total investments and cash	8,396,321	8,293,924
Accrued investment income	55,849	70,874
Premiums receivable	856,375	643,257
Reinsurance receivables - unaffiliated	570,128	670,168
Reinsurance receivables - affiliated	2,901,174	2,708,193
Funds held by reinsureds	176,156	171,179
Deferred acquisition costs	166,806	184,247
Prepaid reinsurance premiums	625,391	629,323
Deferred tax asset	366,490	183,924
Federal income taxes recoverable	39,014	118,649
Other assets	195,476	171,923
TOTAL ASSETS	14,349,180	13,845,661
LIABILITIES:
Reserve for losses and loss adjustment expenses	8,290,619	7,652,303
Unearned premium reserve	1,239,705	1,287,476
Funds held under reinsurance treaties	123,479	180,377
Losses in the course of payment	11,002	13,089
Commission reserves	40,353	37,796
Other net payable to reinsurers	620,659	467,486
Revolving credit borrowings		50,000
5.4% Senior notes due 10/15/2014	249,858	249,812
6.6% Long term notes due 5/1/2067	238,354	238,351
Junior subordinated debt securities payable	329,897	329,897
Accrued interest on debt and borrowings	4,781	4,793
Other liabilities	259,080	206,540
Total liabilities	11,407,787	10,717,920
Commitments and Contingencies (Note 16)
STOCKHOLDER'S EQUITY:
Common stock, par value: $0.01; 3,000 shares authorized; 1,000 shares issued and outstanding (2011 and 2010)
Additional paid-in capital	333,416	327,767
Accumulated other comprehensive income (loss), net of deferred income tax expense (benefit) of $94,118 at 2011 and $88,289 at 2010	174,790	163,966
Retained earnings	2,433,187	2,636,008
Total stockholder's equity	2,941,393	3,127,741
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY	$ 14,349,180	$ 13,845,661

XML

Consolidated Statements Of Cash Flows (USD $) In Thousands, unless otherwise specified	12 Months Ended
	Dec. 31, 2011	Dec. 31, 2010	Dec. 31, 2009
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$ (202,821)	$ 265,397	$ 395,851
Adjustments to reconcile net income to net cash provided by operating activities:
Decrease (increase) in premiums receivable	(214,581)	131,870	(51,103)
Decrease (increase) in funds held by reinsureds, net	(62,082)	(8,910)	31,915
Decrease (increase) in reinsurance receivables	(96,003)	(271,644)	15,207
Decrease (increase) in federal income taxes receivable	79,504	(13,560)	(70,447)
Decrease (increase) in deferred tax asset	(187,967)	28,192	170,490
Decrease (increase) in prepaid reinsurance premiums	3,655	(66,408)	(103,677)
Increase (decrease) in reserve for losses and loss adjustment expenses	674,001	318,301	(175,589)
Increase (decrease) in unearned premiums	(46,182)	40,729	54,760
Increase (decrease) in other net payable to reinsurers	153,508	22,072	62,535
Change in equity adjustments in limited partnerships	(42,047)	(45,463)	28,467
Change in other assets and liabilities, net	69,549	(63,273)	32,904
Non-cash compensation expense	6,166	6,382	5,384
Amortization of bond premium (accrual of bond discount)	10,125	8,614	11,665
Amortization of underwriting discount on senior notes	49	76	192
Realized gain on debt repurchase			(78,271)
Net realized capital (gains) losses	41,116	(65,291)	(56,928)
Net cash provided by (used in) operating activities	185,990	287,084	273,355
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from fixed maturities matured/called - available for sale, at market value	695,921	676,822	445,817
Proceeds from fixed maturities matured/called - available for sale, at fair value	12,775		15,358
Proceeds from fixed maturities sold - available for sale, at market value	1,209,150	953,714	102,396
Proceeds from fixed maturities sold - available for sale, at fair value	65,158	20,237	14,778
Proceeds from equity securities sold - available for sale, at market value	27,096		23,028
Proceeds from equity securities sold - available for sale, at fair value	237,849	230,562	43,483
Proceeds from sale of subsidiary to related party	61,005
Distributions from other invested assets	121,176	60,283	28,460
Cost of fixed maturities acquired - available for sale, at market value	(1,455,940)	(785,831)	(1,152,966)
Cost of fixed maturities acquired - available for sale, at fair value	(27,481)	(134,324)	(27,555)
Cost of equity securities acquired - available for sale, at market value	(27,059)
Cost of equity securities acquired - available for sale, at fair value	(746,604)	(475,047)	(265,272)
Cost of other invested assets acquired	(53,070)	(33,021)	(43,628)
Cost of other invested assets acquired, at fair value	(37,611)	(379,591)	(25,840)
Cost of businesses acquired	(63,100)
Net change in short-term investments	89,735	(254,160)	666,882
Net change in unsettled securities transactions	13,467	(11,773)	6,042
Net cash provided by (used in) investing activities	122,467	(132,129)	(169,017)
CASH FLOWS FROM FINANCING ACTIVITIES:
Tax benefit from share-based compensation	275	200	30
Net cost of senior notes maturing		(200,000)
Revolving credit borrowings	(50,000)	50,000
Net cost of debt repurchase			(83,026)
Net cash provided by (used in) financing activities	(49,725)	(149,800)	(82,996)
EFFECT OF EXCHANGE RATE CHANGES ON CASH	(28,557)	5,457	(6,126)
Net increase (decrease) in cash	230,175	10,612	15,216
Cash, beginning of period	118,092	107,480	92,264
Cash, end of period	348,267	118,092	107,480
SUPPLEMENTAL CASH FLOW INFORMATION:
Income taxes paid (recovered)	(62,137)	(51,360)	30,859
Interest paid	50,091	58,921	71,256
Non-cash transaction:
Net assets acquired and liabilities assumed from business acquisitions	$ 19,130

XML

Contingencies

12 Months Ended

Dec. 31, 2011

Contingencies [Abstract]

Contingencies

16.  CONTINGENCIES

In the ordinary course of business, the Company is involved in lawsuits, arbitrations and other formal and informal dispute resolution procedures, the outcomes of which will determine the Company's rights and obligations under insurance and reinsurance agreements.  In some disputes, the Company seeks to enforce its rights under an agreement or to collect funds owing to it.  In other matters, the Company is resisting attempts by others to collect funds or enforce alleged rights.  These disputes arise from time to time and are ultimately resolved through both informal and formal means, including negotiated resolution, arbitration and litigation.  In all such matters, the Company believes that its positions are legally and commercially reasonable.  The Company considers the statuses of these proceedings when determining its reserves for unpaid loss and loss adjustment expenses.

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

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010
	$	143,447	$	150,560

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010
	$	27,634	$	26,542

XML

Segment Reporting

12 Months Ended

Dec. 31, 2011

Segment Reporting [Abstract]

Segment Reporting

18.  SEGMENT REPORTING

During the quarter ended September 30, 2011, the Company realigned its reporting segments to reflect recent changes in the type and volume of business written. The Company previously reported the results of Marine & Aviation, Surety, Accident and Health ("A&H") Reinsurance and A&H Primary operations as a separate segment—Specialty Underwriting.  The A&H primary business, which is a relatively new line of business for the Company, has increased significantly, representing approximately 2% of premiums earned and is projected to continue to grow.  The A&H primary business is better aligned with the Insurance reporting segment based on the similarities of this business with those businesses already reflected in the Insurance segment.  The other operating units included in the Specialty Underwriting segment would have encompassed less than 5% of the Company's premiums earned and their volume is projected to remain less than 5%.  As a result of the size of these remaining operating units and their similarity to the business reported within U.S. Reinsurance, they have been reclassified to the U.S. Reinsurance segment.  There has been no change to the International reporting segment.  The Company has restated all segment information for prior years to conform to the new reporting segment structure.

The U.S. Reinsurance operation writes property and casualty reinsurance and specialty lines of business, including Marine, Aviation, Surety and A&H business, on both a treaty and facultative basis, through reinsurance brokers, as well as directly with ceding companies primarily within the U.S.  The Insurance operation writes property and casualty insurance, including medical stop loss insurance, directly and through

general agents, brokers and surplus lines brokers within the U.S. and Canada.  The International operation writes non-U.S. property and casualty reinsurance through Everest Re's branches in Canada, Singapore and through offices in Brazil, Miami and New Jersey.

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

Underwriting results include earned premium less losses and LAE incurred, commission and brokerage expenses and other underwriting expenses.  Underwriting results are measured using ratios, in particular loss, commission and brokerage and other underwriting expense ratios, which, respectively, divide incurred losses, commissions and brokerage and other underwriting expenses by premiums earned.

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

U.S. Reinsurance	Years Ended December 31,
(Dollars in thousands)	2011			2010		2009
Gross written premiums	$	1,346,830		$	1,395,433	$	1,407,078
Net written premiums		688,524			773,615		793,510
Premiums earned	$	697,737		$	777,704	$	815,555
Incurred losses and LAE		623,113			556,529		440,748
Commission and brokerage		156,026			169,327		183,065
Other underwriting expenses		39,290			42,510		44,900
Underwriting gain (loss)	$	(120,692	)	$	9,338	$	146,842

Insurance	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Gross written premiums	$	969,079		$	865,371		$	842,564
Net written premiums		450,423			373,737			352,077
Premiums earned	$	459,437		$	409,824		$	382,802
Incurred losses and LAE		398,359			359,049			317,753
Commission and brokerage		40,356			29,568			29,848
Other underwriting expenses		87,734			69,676			74,627
Underwriting gain (loss)	$	(67,012	)	$	(48,469	)	$	(39,426	)

International	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Gross written premiums	$	1,242,609		$	1,206,953		$	1,084,476
Net written premiums		615,064			641,359			589,714
Premiums earned	$	636,681		$	626,295		$	586,703
Incurred losses and LAE		856,131			561,872			333,175
Commission and brokerage		142,273			136,166			131,664
Other underwriting expenses		27,307			27,646			23,083
Underwriting gain (loss)	$	(389,030	)	$	(99,389	)	$	98,781

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Underwriting gain (loss)	$	(576,734	)	$	(138,520	)	$	206,197
Net investment income		312,933			350,344			262,086
Net realized capital gains (losses)		(41,116	)		65,291			56,928
Realized gain on debt repurchase		-			-			78,271
Corporate expense		(6,073	)		(5,867	)		(7,722	)
Interest, fee and bond issue cost amortization expense		(50,763	)		(54,553	)		(70,883	)
Other income (expense)		(11,745	)		12,074			366
Income (loss) before taxes	$	(373,498	)	$	228,769		$	525,243

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Canada	$	185,184	$	186,861	$	162,695

Approximately 29.9%, 27.0% and 22.7% of the Company's gross written premiums in 2011, 2010 and 2009, respectively, were sourced through the Company's largest intermediary.

XML

Summary Of Significant Accounting Policies

12 Months Ended

Dec. 31, 2011

Summary Of Significant Accounting Policies [Abstract]

Summary Of Significant Accounting Policies

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A.  Business and Basis of Presentation.

Everest Reinsurance Holdings, Inc. ("Holdings"), a Delaware company and direct subsidiary of Everest Underwriting Group (Ireland) Limited ("Holdings Ireland"), which is a direct subsidiary of Everest Re Group, Ltd. ("Group"), through its subsidiaries, principally provides property and casualty reinsurance and insurance in the United States of America and internationally.  As used in this document, "Company" means Holdings and its subsidiaries.  On December 30, 2008, Group contributed the Company to its recently established Irish holding company, Holdings Ireland.

The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP").  The statements include all of the following domestic and foreign direct and indirect subsidiaries of the Company:  Everest Reinsurance Company ("Everest Re"), Everest National Insurance Company ("Everest National"), Everest Indemnity Insurance Company ("Everest Indemnity"), Everest Security Insurance Company ("Everest Security"), Heartland Crop Insurance, Inc. ("Heartland"), Everest Insurance Company of Canada ("Everest Canada"), Premiere Insurance Underwriting Services ("Premiere"), Mt. Whitney Securities, Inc., Everest Reinsurance Company – Escritório de Representação No Brasil Ltda. ("Everest Brazil"), Mt. McKinley Managers, L.L.C., Workcare Southeast, Inc., Workcare Southeast of Georgia, Inc. and Mt. McKinley Insurance Company ("Mt. McKinley").  The Company sold Everest Canada and Premiere to Holdings Ireland, an affiliated company, during the fourth quarter of 2011.  All amounts are reported in U.S. dollars.

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 disclosure of contingent assets and liabilities) at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Ultimate actual results could differ, possibly materially, from those estimates.

All intercompany accounts and transactions have been eliminated.

Certain reclassifications and format changes have been made to prior years' amounts to conform to the 2011 presentation.

B.  Investments.

Fixed maturity and equity security investments available for sale, at market value, reflect unrealized appreciation and depreciation, as a result of temporary changes in market value during the period, in stockholder's equity, net of income taxes in "accumulated other comprehensive income (loss)" in the consolidated balance sheets.  Fixed maturity, equity securities and other invested assets carried at fair value reflect fair value re-measurements as net realized capital gains and losses in the consolidated statements of operations and comprehensive income (loss).  The Company records changes in fair value for its fixed maturities-available for sale, at market value through shareholders' equity, net of taxes in accumulated other comprehensive income (loss) since cash flows from these investments will be primarily used to settle its reserve for losses and loss adjustment expense liabilities.  The Company anticipates holding these investments for an extended period as the cash flow from interest and maturities will fund the projected payout of these liabilities.  Fixed maturities carried at fair value represent a portfolio of foreign denominated fixed maturity securities, which will be used to settle loss and loss adjustment reserves in the same currency, and a portfolio of convertible bond securities, which have characteristics similar to equity securities.  The Company carries all of its equity securities at fair value except for mutual fund investments whose underlying investments are comprised of fixed maturity securities. For equity securities, available for sale, at fair value, the Company reflects changes in value as net realized capital gains and losses since these securities may be sold in the near term depending on financial market conditions.  Other invested assets, at fair value, are comprised of common shares of the Company's ultimate parent, Everest Re Group, Ltd.  Interest income on

all fixed maturities and dividend income on all equity securities are included as part of net investment income in the consolidated statements of operations and comprehensive income (loss).  Unrealized losses on fixed maturities, which are deemed other-than-temporary and related to the credit quality of a security, are charged to net income (loss) as net realized capital losses.  Short-term investments are stated at cost, which approximates market value.  Realized gains or losses on sales of investments are determined on the basis of identified cost.  For non-publicly traded securities, market prices are determined through the use of pricing models that evaluate securities relative to the U.S. Treasury yield curve, taking into account the issue type, credit quality, and cash flow characteristics of each security.  For publicly traded securities, market value is based on quoted market prices or valuation models that use observable market inputs.  When a sector of the financial markets is inactive or illiquid, the Company may use its own assumptions about future cash flows and risk-adjusted discount rates to determine fair value.  Retrospective adjustments are employed to recalculate the values of asset-backed securities.  Each acquisition lot is reviewed to recalculate the effective yield.  The recalculated effective yield is used to derive a book value as if the new yield were applied at the time of acquisition.  Outstanding principal factors from the time of acquisition to the adjustment date are used to calculate the prepayment history for all applicable securities.  Conditional prepayment rates, computed with life to date factor histories and weighted average maturities, are used to effect the calculation of projected and prepayments for pass-through security types.  Other invested assets include limited partnerships, rabbi trusts and an affiliated entity.  Limited partnerships and the affiliated entity are accounted for under the equity method of accounting, which can be recorded on a monthly or quarterly lag.

C.  Uncollectible Receivable Balances.

The Company provides reserves for uncollectible reinsurance recoverable and premium receivable balances based on management's assessment of the collectability of the outstanding balances.  Such reserves are presented in the table below for the periods indicated.

	Years Ended December 31,
(Dollars in thousands)	2011		2010
Reinsurance recoverable and premium receivables	$	33,430	$	34,121

D.  Deferred Acquisition Costs.

Acquisition costs, consisting principally of commissions and brokerage expenses and certain premium taxes and fees incurred at the time a contract or policy is issued and that vary with and are directly related to the Company's reinsurance and insurance business, are deferred and amortized over the period in which the related premiums are earned.  Deferred acquisition costs are limited to their estimated realizable value by line of business based on the related unearned premiums, anticipated claims and claim expenses and anticipated investment income.  Deferred acquisition costs amortized to income are presented in the table below for the periods indicated.

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Deferred acquisition costs	$	338,655	$	335,061	$	344,577

E.  Reserve for Losses and Loss Adjustment Expenses.

The reserve for losses and loss adjustment expenses ("LAE") is based on individual case estimates and reports received from ceding companies.  A provision is included for losses and LAE incurred but not reported ("IBNR") based on past experience.  A provision is also included for certain potential liabilities relating to asbestos and environmental ("A&E") exposures, which liabilities cannot be estimated using traditional reserving techniques.  See also Note 3.  The reserves are reviewed periodically and any changes in estimates are reflected in earnings in the period the adjustment is made. The Company's loss and LAE reserves represent management's best estimate of the ultimate liability.  Loss and LAE reserves are presented gross of reinsurance receivables and incurred losses and LAE are presented net of reinsurance.

Accruals for commissions are established for reinsurance contracts that provide for the stated commission percentage to increase or decrease based on the loss experience of the contract.  Changes in estimates for such arrangements are recorded as commission expense.  Commission accruals for contracts with adjustable features are estimated based on expected loss and LAE.

F.  Premium Revenues.

Written premiums are earned ratably over the periods of the related insurance and reinsurance contracts.  Unearned premium reserves are established relative to the unexpired contract period.  Such reserves are established based upon reports received from ceding companies or estimated using pro rata methods based on statistical data. Reinstatement premiums represent additional premium received on reinsurance coverages, most prevalently catastrophe related, when limits have been depleted under the original reinsurance contract and additional coverage is granted.  Written and earned premiums and the related costs, which have not yet been reported to the Company, are estimated and accrued.  Premiums are net of ceded reinsurance.

G.  Prepaid Reinsurance Premiums.

Prepaid reinsurance premiums represent unearned premium reserves ceded to other reinsurers.  Prepaid reinsurance premiums for any foreign reinsurers comprising more than 10% of the outstanding balance at December 31, 2011 were collateralized either through a trust arrangement or letters of credit, thereby limiting the credit risk to the Company.

H.  Income Taxes.

The Company and its wholly-owned subsidiaries file a consolidated U.S. federal income tax return.  Foreign branches of subsidiaries file local tax returns as required.  Deferred income taxes have been recorded to recognize the tax effect of temporary differences between the financial reporting and income tax bases of assets and liabilities, which arise because of differences between GAAP and income tax accounting rules.

I.  Foreign Currency.

Assets and liabilities relating to foreign operations are translated into U.S. dollars at the exchange rates in effect at the balance sheet date; revenues and expenses are translated into U.S. dollars using average exchange rates in effect during the reporting period.  Gains and losses resulting from translating foreign currency financial statements, net of deferred income taxes, are excluded from net income (loss) and accumulated in stockholder's equity.  Gains and losses resulting from foreign currency transactions, other than debt securities available for sale, are recorded through the consolidated statements of operations and comprehensive income (loss) in other income (expense).  Gains and losses resulting from changes in the foreign currency exchange rates on debt securities, available for sale at market value, are recorded in the consolidated balance sheets in accumulated other comprehensive income (loss) as unrealized appreciation (depreciation) and any losses which are deemed other-than-temporary are changed to net income (loss) as net realized capital loss.

J.  Segmentation.

The Company, through its subsidiaries, operates in three segments:  U.S. Reinsurance, Insurance and International.  See also Note 18.

K.  Retroactive Reinsurance.

Premiums on ceded retroactive contracts are earned when written with a corresponding reinsurance recoverable established for the amount of reserves ceded.  The initial gain, if applicable, is deferred and amortized into income over an actuarially determined expected payout period.  Any future loss is recognized immediately and charged against earnings.

L. Application of Recently Issued Accounting Standard Changes.

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

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

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

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

Presentation of Comprehensive Income. In June 2011, FASB issued amendments to existing guidance to provide two alternatives for the presentation of comprehensive income. Components of net income and comprehensive income will either be presented within a single, continuous financial statement or be presented in two separate but consecutive financial statements.  The guidance is effective for reporting periods beginning after December 15, 2011.  The Company will adopt this guidance as of January 1, 2012 and expects to present net income and comprehensive income in a single, continuous financial statement.

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

Treatment of Insurance Contract Acquisition Costs. In October 2010, the FASB issued authoritative guidance for the accounting for costs associated with acquiring or renewing insurance contracts.  The guidance identifies the incremental direct costs of contract acquisition and costs directly related to acquisition activities that should be capitalized.  This guidance is effective for reporting periods beginning after December 15, 2011.  The Company will adopt this guidance as of January 1, 2012 and estimates that $7,215 thousand of acquisition costs will no longer be capitalized during 2012.

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

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

only for periods ending after initial adoption.  The Company implemented this guidance beginning with the third quarter of 2010.

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

(Dollars in thousands)
Cumulative-effect adjustment, gross	$	23,846
Tax		(8,346	)
Cumulative-effect adjustment, net	$	15,500

Measurement of Fair Value in Inactive Markets.  In April 2009, the FASB revised the authoritative guidance for fair value measurements and disclosures, which reaffirms that fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. It also reaffirms the need to use judgment in determining if a formerly active market has become inactive and in determining fair values when the market has become inactive. There was no impact to the Company's financial statements upon adoption.

XML

Consolidated Balance Sheets (Parenthetical) (USD $) In Thousands, except Share data, unless otherwise specified	12 Months Ended
	Dec. 31, 2011	Dec. 31, 2010
Fixed maturities - available for sale, amortized cost	$ 4,880,654	$ 5,438,359
Equity securities - available for sale, cost	15	15
Other invested assets, cost	379,342	405,401
Common stock, par value	$ 0.01	$ 0.01
Common stock, shares authorized	3,000	3,000
Common stock, shares issued	1,000	1,000
Common stock, shares outstanding	1,000	1,000
Accumulated other comprehensive income (loss), deferred income tax expense (benefit)	$ 94,118	$ 88,289
Senior Long Term Notes [Member]
Debt instrument, interest rate, stated percentage	5.40%	5.40%
Debt instrument, maturity date	Oct. 15, 2014	Oct. 15, 2014
Long Term Notes Payable [Member]
Debt instrument, interest rate, stated percentage	6.60%	6.60%
Debt instrument, maturity date	May 01, 2067	May 01, 2067

XML

Income Taxes

12 Months Ended

Dec. 31, 2011

Income Taxes [Abstract]

Income Taxes

11.  INCOME TAXES

All the income of Holdings' U.S. subsidiaries is subject to the applicable federal, foreign, state and local taxes on corporations.  Additionally, the income of foreign branches of the Company's insurance operating companies is subject to various income taxes.  The provision for income taxes in the consolidated statement of operations and comprehensive income (loss) has been determined in accordance with the individual income of each entity and the respective applicable tax laws. The provision reflects the permanent differences between financial and taxable income relevant to each entity. The significant components of the provision are as follows for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Current tax expense (benefit):
U.S.	$	660		$	(73,747	)	$	(49,644	)
Foreign		19,227			9,797			8,184
Total current tax expense (benefit)		19,887			(63,950	)		(41,460	)
Total deferred U.S. tax expense (benefit)		(190,564	)		27,322			170,852
Total income tax expense (benefit)	$	(170,677	)	$	(36,628	)	$	129,392

A reconciliation of the U.S. federal income tax rate to the Company's effective tax rate is as follows for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011					2010					2009
Expected income tax provision at the U.S. statutory tax rate	$	(130,724	)	35.0	%	$	80,069		35.0	%	$	183,835		35.0	%
Increase (reduction) in taxes resulting from:
Tax exempt income		(33,672	)	9.0	%		(56,457	)	-24.7	%		(60,378	)	-11.5	%
Dividend received deduction		(6,517	)	1.7	%		(2,535	)	-1.1	%		(1,409	)	-0.3	%
Proration		5,080		-1.4	%		8,510		3.7	%		9,139		1.7	%
Tax audit settlement		(710	)	0.2	%		(48,867	)	-21.4	%		(13,069	)	-2.5	%
Other, net		(4,134	)	1.1	%		(17,348	)	-7.6	%		11,274		2.1	%
Total income tax provision and effective tax rate	$	(170,677	)	45.7	%	$	(36,628	)	-16.0	%	$	129,392		24.6	%

During the fourth quarter of 2011, the Company identified an understatement in its deferred tax asset account of $12,232 thousand.  The understatement resulted from differences between filed and recorded amounts that had accumulated over several prior periods.  The Company corrected this understatement in its 2011 financial statements, resulting in an additional $12,232 thousand income tax benefit included in the income tax expense (benefit) caption in the consolidated statements of operations and comprehensive income (loss) and increased net income for the same amount for the year ended December 31, 2011 and for the fourth quarter 2011.  The Company also increased its deferred tax asset in its consolidated balance sheets by the same amount.  The Company believes that this out of period adjustment is immaterial to its full year 2011 financial statements, its fourth quarter 2011 financial statements, and to all prior periods.  As such, the Company has not restated any prior period amounts.

Deferred income taxes reflect the tax effect of the temporary differences between the value of assets and liabilities for financial statement purposes and such values as measured by the U.S. tax laws and regulations.  The principal items making up the net deferred income tax assets are as follows for the periods indicated:

	At December 31,
(Dollars in thousands)	2011		2010
Deferred tax assets:
Loss reserve	$	183,883	$	177,237
Net operating loss carryforward		167,089		-
Foreign tax credits		74,253		55,026
Unearned premium reserve		43,020		46,146
Deferred gain on reinsurance		31,464		35,903
Unfunded pension liability		29,903		14,045
Alternative minimum tax credits		21,438		41,693
Deferred expenses		19,351		17,447
Deferred compensation		7,243		7,271
Uncollectible reinsurance reserve		5,675		5,675
Investment impairments		4,478		3,988
Other assets		17,717		14,056
Total deferred tax assets		605,514		418,487
Deferred tax liabilities:
Net unrealized investment gains		97,442		78,478
Deferred acquisition costs		58,571		64,487
Net unrealized foreign currency gains		45,837		45,234
Gain on tender of debt		27,395		27,395
Bond market discount		2,902		3,062
Other liabilities		6,877		15,906
Total deferred tax liabilities		239,024		234,562
Net deferred tax assets	$	366,490	$	183,924

A reconciliation of the beginning and ending amount of unrecognized tax benefits, for the periods indicated, is as follows:

(Dollars in thousands)	2011		2010			2009
Balance at January 1	$	23,773	$	29,010		$	34,366
Additions based on tax positions related to the current year		8,139		7,119			6,997
Additions for tax positions of prior years		-		-			-
Reductions for tax positions of prior years		-		-			-
Settlements with taxing authorities		-		(12,356	)		(12,353	)
Lapses of applicable statutes of limitations		-		-			-
Balance at December 31	$	31,912	$	23,773		$	29,010

The entire amount of the unrecognized tax benefits would affect the effective tax rate if recognized.

In 2010, the Company favorably settled a 2003 and 2004 IRS audit.  During the years ended December 31, 2011 and 2010, the Company recorded a net overall tax benefit including accrued interest of $710 thousand and $25,920 thousand, respectively.  In addition, in 2010, the Company was also able to take down a $12,356 thousand FIN 48 reserve that had been established regarding the 2003 and 2004 IRS audit.  The Company is no longer subject to U.S. federal, state and local or foreign income tax examinations by tax authorities for years before 2007.

The Company recognizes accrued interest related to net unrecognized tax benefits and penalties in income taxes.  During the years ended December 31, 2011, 2010 and 2009, the Company accrued and recognized a net expense (benefit) of approximately $957 thousand, ($9,938) thousand and $1,563 thousand, respectively, in interest and penalties.  Included within the 2010 net expense (benefit) of ($9,938) thousand is ($10,591) thousand of accrued interest related to the 2003 and 2004 IRS audit.

The Company is not aware of any positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will significantly increase or decrease within twelve months of the reporting date.

For U.S. income tax purposes the Company has foreign tax credit carryforwards of $74,253 thousand that begin to expire in 2017 and net operating loss carryforwards of $477,397 thousand that begin to expire in 2030. In addition, for U.S. income tax purposes the Company has $21,438 thousand of Alternative Minimum Tax credits that do not expire. Management believes that it is more likely than not that the Company will realize the benefits of its net deferred tax assets and accordingly, no valuation allowance has been recorded for the periods presented.

Tax benefits of $1,266 thousand and $339 thousand of share-based compensation deductions for stock options exercised in 2011 and 2010, respectively, are reflected in additional paid-in capital in the stockholder's equity section of the consolidated balance sheet.

XML

Document And Entity Information (USD $)	12 Months Ended
	Dec. 31, 2011	Mar. 15, 2012	Jun. 30, 2011
Document And Entity Information [Abstract]
Document Type	10-K
Amendment Flag	false
Document Period End Date	Dec. 31, 2011
Document Fiscal Year Focus	2011
Document Fiscal Period Focus	FY
Entity Registrant Name	EVEREST REINSURANCE HOLDINGS INC
Entity Central Index Key	0000914748
Current Fiscal Year End Date	--12-31
Entity Filer Category	Non-accelerated Filer
Entity Common Stock, Shares Outstanding		1,000
Entity Voluntary Filers	No
Entity Well-known Seasoned Issuer	Yes
Entity Current Reporting Status	Yes
Entity Public Float			$ 0

XML

Reinsurance

12 Months Ended

Dec. 31, 2011

Reinsurance [Abstract]

Reinsurance

12.  REINSURANCE

The Company utilizes reinsurance agreements to reduce its exposure to large claims and catastrophic loss occurrences.  These agreements provide for recovery from reinsurers of a portion of losses and LAE under certain circumstances without relieving the ceding company of its obligations to the policyholders.  Losses and LAE incurred and premiums earned are reported after deduction for reinsurance.  In the event that one or more of the reinsurers were unable to meet their obligations under these reinsurance agreements, the Company would not realize the full value of the reinsurance recoverable balances.  The Company may hold partial collateral, including letters of credit, trust accounts and funds held, under these agreements.  See also Note 1C and Note 3.

Premiums written and earned and incurred losses and LAE are comprised of the following for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Written premiums:
Direct	$	808,526		$	823,305		$	824,267
Assumed		2,749,993			2,644,451			2,509,850
Ceded		(1,804,508	)		(1,679,045	)		(1,598,816	)
Net written premiums	$	1,754,011		$	1,788,711		$	1,735,301
Premiums earned:
Direct	$	867,340		$	823,734		$	808,634
Assumed		2,734,765			2,602,704			2,471,667
Ceded		(1,808,250	)		(1,612,615	)		(1,495,241	)
Net premiums earned	$	1,793,855		$	1,813,823		$	1,785,060
Incurred losses and LAE:
Direct	$	738,823		$	703,229		$	654,409
Assumed		2,491,002			1,946,124			1,348,581
Ceded		(1,352,222	)		(1,171,903	)		(911,314	)
Net incurred losses and LAE	$	1,877,603		$	1,477,450		$	1,091,676

The Company engages in reinsurance transactions with Bermuda Re and Everest International, affiliates, primarily driven by enterprise risk and capital management considerations under which business is ceded at market rates and terms.

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

(Dollars in thousands)
		Percent			Assuming		Single			Aggregate
Coverage Period	Ceding Company	Ceded			Company	Type of Business	Occurrence Limit			Limit
01/01/2002-12/31/2002	Everest Re		20.0	%	Bermuda Re	property / casualty business	$	-		$	-
01/01/2003-12/31/2003	Everest Re		25.0	%	Bermuda Re	property / casualty business		-			-
01/01/2004-12/31/2005	Everest Re		22.5	%	Bermuda Re	property / casualty business		-			-
	Everest Re		2.5	%	Everest International	property / casualty business		-			-
01/01/2006-12/31/2006	Everest Re		18.0	%	Bermuda Re	property business		125,000	(1)		-
	Everest Re		2.0	%	Everest International	property business		-			-
01/01/2006-12/31/2007	Everest Re		31.5	%	Bermuda Re	casualty business		-			-
	Everest Re		3.5	%	Everest International	casualty business		-			-
01/01/2007-12/31/2007	Everest Re		22.5	%	Bermuda Re	property business		130,000	(1)		-
	Everest Re		2.5	%	Everest International	property business		-			-
01/01/2008-12/31/2008	Everest Re		36.0	%	Bermuda Re	property / casualty business		130,000	(1)		275,000	(2)
	Everest Re		4.0	%	Everest International	property / casualty business		-			-
01/01/2009-12/31/2009	Everest Re		36.0	%	Bermuda Re	property / casualty business		150,000	(1)		325,000	(2)
	Everest Re		8.0	%	Everest International	property / casualty business		-			-
01/01/2010-12/31/2010	Everest Re		44.0	%	Bermuda Re	property / casualty business		150,000			325,000
01/01/2011-12/31/2011	Everest Re		50.0	%	Bermuda Re	property / casualty business		150,000			300,000
01/01/2012	Everest Re		50.0	%	Bermuda Re	property / casualty business		100,000			200,000
01/01/2003-12/31/2006	Everest Re- Canadian Branch		50.0	%	Bermuda Re	property business		-			-
01/01/2007-12/31/2009	Everest Re- Canadian Branch		60.0	%	Bermuda Re	property business		-			-
01/01/2010-12/31/2010	Everest Re- Canadian Branch		60.0	%	Bermuda Re	property business		350,000			-
01/01/2011-12/31/2011	Everest Re- Canadian Branch		60.0	%	Bermuda Re	property business		350,000			-
01/01/2012 (3)	Everest Re- Canadian Branch		75.0	%	Bermuda Re	property / casualty business		220,000			440,000
01/01/2012	Everest Canada		80.0	%	Everest Re- Canadian Branch	property business		-			-
(1) The single occurance limit is applied before the loss cessions to either Bermuda Re or Everest International.
(2) The aggregate limit is applied before the loss cessions to either Bermuda Re or Everest International.
(3) Pending regulatory approval.

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

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

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

(Dollars in thousands)
Effective	Transferring	Assuming	% of Business or			Covered Period
Date	Company	Company	Amount of Transfer			of Transfer
09/19/2000	Mt. McKinley	Bermuda Re		100	%	All years
10/01/2001	Everest Re  (Belgium Branch)	Bermuda Re		100	%	All years
10/01/2008	Everest Re	Bermuda Re	$	747,022		01/01/2002-12/31/2007

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

Bermuda Re	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Ceded written premiums	$	1,627,298	$	1,375,778	$	1,181,875
Ceded earned premiums		1,565,561		1,282,720		1,142,223
Ceded losses and LAE (a)		1,226,832		923,123		699,515
Everest International	Years Ended December 31,
(Dollars in thousands)		2011		2010		2009
Ceded written premiums	$	885	$	48,128	$	217,708
Ceded earned premiums		18,238		99,731		182,436
Ceded losses and LAE		5,084		93,648		100,768

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

Everest Re sold net assets of its UK branch to Bermuda Re and provided Bermuda Re with a reserve indemnity agreement allowing for indemnity payments of up to 90% of ₤25.0 million of the excess of 2002 and prior reserves, provided that any recognition of profit from the reserves for 2002 and prior underwriting years is taken into account.  The limit available under this agreement was fully exhausted at December 31, 2004.

XML

Consolidated Statements Of Operations And Comprehensive Income (Loss) (USD $) In Thousands, unless otherwise specified	12 Months Ended
	Dec. 31, 2011	Dec. 31, 2010	Dec. 31, 2009
REVENUES:
Premiums earned	$ 1,793,855	$ 1,813,823	$ 1,785,060
Net investment income	312,933	350,344	262,086
Net realized capital gains (losses):
Other-than-temporary impairments on fixed maturity securities	(14,522)	(2,106)	(5,510)
Other-than-temporary impairments on fixed maturity securities transferred to other comprehensive income (loss)
Other net realized capital gains (losses)	(26,594)	67,397	62,438
Total net realized capital gains (losses)	(41,116)	65,291	56,928
Realized gain on debt repurchase			78,271
Other income (expense)	(11,745)	12,074	366
Total revenues	2,053,927	2,241,532	2,182,711
CLAIMS AND EXPENSES:
Incurred losses and loss adjustment expenses	1,877,603	1,477,450	1,091,676
Commission, brokerage, taxes and fees	338,655	335,061	344,577
Other underwriting expenses	154,331	139,832	142,610
Corporate expenses	6,073	5,867	7,722
Interest, fee and bond issue cost amortization expense	50,763	54,553	70,883
Total claims and expenses	2,427,425	2,012,763	1,657,468
INCOME (LOSS) BEFORE TAXES	(373,498)	228,769	525,243
Income tax expense (benefit)	(170,677)	(36,628)	129,392
NET INCOME (LOSS)	(202,821)	265,397	395,851
Other comprehensive income (loss), net of tax	10,032	(3,012)	254,541
COMPREHENSIVE INCOME (LOSS)	$ (192,789)	$ 262,385	$ 650,392

XML

Senior Notes

12 Months Ended

Dec. 31, 2011

Senior Notes [Abstract]

Senior Notes

6.  SENIOR NOTES

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

					December 31, 2011				December 31, 2010
					Consolidated Balance				Consolidated Balance
(Dollars in thousands)	Date Issued	Date Due	Principal Amounts		Sheet Amount		Market Value		Sheet Amount		Market Value
5.40% Senior notes	10/12/2004	10/15/2014	$	250,000	$	249,858	$	251,370	$	249,812	$	267,500
8.75% Senior notes (matured and paid on March 15, 2010)	03/14/2000	03/15/2010	$	200,000	$	-	$	-	$	-	$	-

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Interest expense incurred	$	13,546	$	17,219	$	31,190

XML

Credit Facility

12 Months Ended

Dec. 31, 2011

Credit Facility [Abstract]

Credit Facility

5.  CREDIT FACILITY

Effective August 15, 2011, the Company entered into a new three year, $150,000 thousand unsecured revolving credit facility with a syndicate of lenders, replacing the August 23, 2006 five year senior revolving credit facility.  Both the August 15, 2011 and August 23, 2006 revolving credit agreements, which have similar terms, are referred to as the "Holdings Credit Facility".  Citibank N.A. is the administrative agent for the Holdings Credit Facility.  The Holdings Credit Facility may be used for liquidity and general corporate purposes.  The Holdings Credit Facility provides for the borrowing of up to $150,000 thousand with interest at a rate selected by Holdings equal to either, (1) the Base Rate (as defined below) or (2) a periodic fixed rate equal to the Eurodollar Rate plus an applicable margin.  The Base Rate means a fluctuating interest rate per annum in effect from time to time to be equal to the higher of (a) the rate of interest publicly announced by Citibank as its base rate, (b) 0.5% per annum above the Federal Funds Rate or (c) 1% above the one month London Interbank Offered Rate ("LIBOR"), in each case plus the applicable margin.  The amount of margin and the fees payable for the Holdings Credit Facility depends upon Holdings' senior unsecured debt rating.

The Holdings Credit Facility requires Holdings to maintain a debt to capital ratio of not greater than 0.35 to 1 and Everest Re to maintain its statutory surplus at $1,875,000 thousand plus 25% of future aggregate net income and 25% of future aggregate capital contributions after December 31, 2010, which at December 31, 2011, was $1,898,936 thousand.  As of December 31, 2011, the Company was in compliance with all Holdings Credit Facility covenants.

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

(Dollars in thousands)	At December 31, 2011						At December 31, 2010
Bank	Commitment		In Use		Date of Loan	Maturity/Expiry Date	Commitment		In Use		Date of Loan	Maturity/Expiry Date
Citibank Holdings Credit Facility	$	150,000	$	-			$	150,000	$	50,000	12/16/2010	1/18/2011
Total revolving credit borrowings				-						50,000
Total letters of credit				5,020		12/31/2012				9,527		12/31/2011
Total Citibank Holdings Credit Facility	$	150,000	$	5,020			$	150,000	$	59,527

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Credit facility fees incurred	$	476	$	457	$	226

XML

Related-Party Transactions

12 Months Ended

Dec. 31, 2011

Related-Party Transactions [Abstract]

Related-Party Transactions

17.  RELATED-PARTY TRANSACTIONS

Parent

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

	Common Shares
	Authorized for
Amendment Date	Repurchase
(Dollars in thousands)
09/21/2004	$	5,000,000
07/21/2008		5,000,000
02/24/2010		5,000,000
02/22/2012		5,000,000
	$	20,000,000

As of December 31, 2011, Holdings held 9,719,971 common shares of Group, which it had purchased in the open market between February 1, 2007 and March 8, 2011.  The table below represents the total purchase price for these common shares purchased.

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

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Dividends received	$	18,645	$	14,029	$	7,987

Affiliated Companies

During the fourth quarter of 2011, the Company sold its subsidiaries, Everest Canada and Premiere, to an affiliated company, Holdings Ireland.  Holdings Ireland is a direct subsidiary of Group, the Company's ultimate parent.  The Company sold the subsidiaries to Holdings Ireland for $61,005 thousand, which was the book value of the subsidiaries as of September 30, 2011.

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

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Expenses incurred	$	61,108	$	62,740	$	53,015

Outside Directors

During the normal course of business, the Company, through its affiliates, engages in insurance and brokerage and commission business transactions, with companies controlled by or affiliated with one or more of its outside directors.  Such transactions, individually and in the aggregate, are not material to the Company's financial condition, results of operation and cash flows.  See also Note 12.

XML

Comprehensive Income (Loss)

12 Months Ended

Dec. 31, 2011

Comprehensive Income (Loss) [Abstract]

Comprehensive Income (Loss)

13.  COMPREHENSIVE INCOME (LOSS)

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Net income (loss)	$	(202,821	)	$	265,397		$	395,851
Other comprehensive income (loss), before tax:
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period
URA(D) of investments - temporary		34,109			(81,731	)		294,401
URA(D) of investments - non-credit OTTI		(188	)		2,862			10,943
URA(D) on securities arising during the period		33,921			(78,869	)		305,344
Less:  reclassification adjustment for realized losses included in net income (loss)		31,138			35,429			31,569
Total URA(D) on securities arising during the period		65,059			(43,440	)		336,913
Foreign currency translation adjustments		(4,316	)		41,597			43,223
Pension adjustments		(45,310	)		(2,792	)		11,466
Total other comprehensive income (loss), before tax		15,434			(4,635	)		391,602
Income tax benefit (expense) related to items of other comprehensive income (loss):
Tax benefit (expense) on URA(D) arising during the period
Tax benefit (expense) on URA(D) of investments - temporary		(11,939	)		28,606			(103,041	)
Tax benefit (expense) on URA(D) of investments - non-credit OTTI		66			(1,002	)		(3,830	)
Tax benefit (expense) on URA(D) on securities arising during the period		(11,873	)		27,604			(106,871	)
Tax reclassification due to realized gains (losses) included in net income (loss)		(10,898	)		(12,400	)		(11,049	)
Total tax benefit (expense) from URA(D) arising during the period		(22,771	)		15,204			(117,920	)
Tax benefit (expense) from foreign currency translation		1,511			(14,558	)		(15,128	)
Tax benefit (expense) on pension		15,858			977			(4,013	)
Total income tax benefit (expense) related to items of other comprehensive income (loss):		(5,402	)		1,623			(137,061	)
Other comprehensive income (loss), net of tax		10,032			(3,012	)		254,541
Comprehensive income (loss)	$	(192,789	)	$	262,385		$	650,392

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010
Beginning balance of URA (D) on securities	$	106,009		$	134,245
Current period change in URA (D) of investments - temporary		42,413			(30,096	)
Current period change in URA (D) of investments - non-credit OTTI		(122	)		1,860
Current period change in URA (D) of investments - reclassification due to sale of subsidiary to related party		(1,160	)		-
Ending balance of URA (D) on securities		147,140			106,009
Beginning balance of foreign currency translation adjustments		84,040			57,001
Current period change in foreign currency translation adjustments		(2,807	)		27,039
Current period change in foreign currency translation adjustments - reclassification due to sale of subsidiary to related party		1,952			-
Ending balance of foreign currency translation adjustments		83,185			84,040
Beginning balance of pension		(26,083	)		(24,268	)
Current period change in pension		(29,452	)		(1,815	)
Ending balance of pension		(55,535	)		(26,083	)
Ending balance of accumulated other comprehensive income (loss)	$	174,790		$	163,966

XML

Trust Agreements

12 Months Ended

Dec. 31, 2011

Trust Agreements [Abstract]

Trust Agreements

9.  TRUST AGREEMENTS

A subsidiary of the Company, Everest Re, has established a trust agreement, which effectively uses Everest Re's investments as collateral, as security for assumed losses payable to a non-affiliated ceding company.  At December 31, 2011, the total amount on deposit in the trust account was $14,900 thousand.

XML

Long Term Subordinated Notes

12 Months Ended

Dec. 31, 2011

Long Term Subordinated Notes [Abstract]

Long Term Subordinated Notes

7.  LONG TERM SUBORDINATED NOTES

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

Maturity Date

December 31, 2011

December 31, 2010

Original

Consolidated Balance

Consolidated Balance

(Dollars in thousands)

Date Issued

Principal Amount

Scheduled

Final

Sheet Amount

Market Value

Sheet Amount

Market Value

6.6% Long term subordinated notes

04/26/2007

$

400,000

05/15/2037

05/01/2067

$

238,354

$

210,195

$

238,351

$

227,825

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

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

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

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Interest expense incurred	$	15,748	$	15,748	$	18,322

XML

Junior Subordinated Debt Securities Payable

12 Months Ended

Dec. 31, 2011

Junior Subordinated Debt Securities Payable [Abstract]

Junior Subordinated Debt Securities Payable

8.  JUNIOR SUBORDINATED DEBT SECURITIES PAYABLE

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

					December 31, 2011				December 31, 2010
					Consolidated Balance				Consolidated Balance
(Dollars in thousands)	Date Issued	Date Due	Amount Issued		Sheet Amount		Fair Value		Sheet Amount		Fair Value
6.20% Junior subordinated debt securities	03/29/2004	03/29/2034	$	329,897	$	329,897	$	326,313	$	329,897	$	294,825

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

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

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Interest expense incurred	$	20,454	$	20,454	$	20,454

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

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

There are certain regulatory and contractual restrictions on the ability of Holdings' operating subsidiaries to transfer funds to Holdings in the form of cash dividends, loans or advances.  The insurance laws of the State of Delaware, where Holdings' direct insurance subsidiaries are domiciled, require regulatory approval before those subsidiaries can pay dividends or make loans or advances to Holdings that exceed certain statutory thresholds.  In addition, the terms of Holdings Credit Facility (discussed in Note 5) require Everest Re, Holdings' principal insurance subsidiary, to maintain a certain statutory surplus level as measured at the end of each fiscal year.  At December 31, 2011, $2,108,692 thousand of the $2,763,171 thousand in net assets of Holdings' consolidated subsidiaries were subject to the foregoing regulatory restrictions.

XML

Operating Lease Agreements

12 Months Ended

Dec. 31, 2011

Operating Lease Agreements [Abstract]

Operating Lease Agreements

10.  OPERATING LEASE AGREEMENTS

The future minimum rental commitments, exclusive of cost escalation clauses, at December 31, 2011, for all of the Company's operating leases with remaining non-cancelable terms in excess of one year are as follows:

(Dollars in thousands)
2012	$	10,808
2013		10,510
2014		8,953
2015		9,212
2016		9,293
Thereafter		33,713
Net commitments	$	82,489
(Some amounts may not recconcile due to rounding.)

All of these leases, the expiration terms of which range from 2013 to 2020, are for the rental of office space.  Rental expense was $12,656 thousand, $11,769 thousand and $10,489 thousand for the years ended December 31, 2011, 2010 and 2009, respectively.

XML

Dividend Restrictions And Statutory Financial Information

12 Months Ended

Dec. 31, 2011

Dividend Restrictions And Statutory Financial Information [Abstract]

Dividend Restrictions And Statutory Financial Information

15.  DIVIDEND RESTRICTIONS AND STATUTORY FINANCIAL INFORMATION

Dividend Restrictions.

Delaware law provides that an insurance company which is a member of an insurance holding company system and is domiciled in the state shall not pay dividends without giving prior notice to the Insurance Commissioner of Delaware and may not pay dividends without the approval of the Insurance Commissioner if the value of the proposed dividend, together with all other dividends and distributions made in the preceding twelve months, exceeds the greater of (1) 10% of statutory surplus or (2) net income, not including realized capital gains, each as reported in the prior year's statutory annual statement.  In addition, no dividend may be paid in excess of unassigned earned surplus.  At December 31, 2011, Everest Re has $232,211 thousand available for payment of dividends in 2012 without the need for prior regulatory approval.

Statutory Financial Information.

Everest Re prepares its statutory financial statements in accordance with accounting practices prescribed or permitted by the National Association of Insurance Commissioners ("NAIC") and the Delaware Insurance Department.  Prescribed statutory accounting practices are set forth in the NAIC Accounting Practices and Procedures Manual.  The capital and statutory surplus of Everest Re was $2,322,115 thousand and $2,527,519 thousand at December 31, 2011 and 2010, respectively.  The statutory net loss of Everest Re was $326,400 thousand for the year ended December 31, 2011 and the statutory net income of Everest Re was $218,452 thousand and $442,735 thousand for the years ended December 31, 2010 and 2009, respectively.

XML

Subsequent Events

12 Months Ended

Dec. 31, 2011

Subsequent Events [Abstract]

Subsequent Events

20. SUBSEQUENT EVENTS

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

XML

Consolidated Statements Of Changes In Stockholder's Equity (USD $) In Thousands, except Share data		Common Stock (Shares Outstanding) [Member]	Additional Paid-In Capital [Member] USD ($)	Accumulated Other Comprehensive Income (Loss), Net Of Deferred Income Taxes [Member] USD ($)	Retained Earnings [Member] USD ($)	Total USD ($)
Balance, beginning of period at Dec. 31, 2008			$ 315,771	$ (72,063)	$ 1,959,260
Balance, beginning of period, shares at Dec. 31, 2008		1,000
Share-based compensation plans			5,414
Cumulative adjustment of initial adoption, net of tax	[1]			(15,500)	15,500
Net increase (decrease) during the period				254,541		254,541
Net income (loss)					395,851	395,851
Balance, end of period at Dec. 31, 2009			321,185	166,978	2,370,611	2,858,774
Balance, end of period, shares at Dec. 31, 2009		1,000
Share-based compensation plans			6,582
Net increase (decrease) during the period				(3,012)		(3,012)
Net income (loss)					265,397	265,397
Balance, end of period at Dec. 31, 2010			327,767	163,966	2,636,008	3,127,741
Balance, end of period, shares at Dec. 31, 2010		1,000				1,000
Share-based compensation plans			6,441
Reclassification due to sale of subsidiary to related party			(792)	792
Net increase (decrease) during the period				10,032		10,032
Net income (loss)					(202,821)	(202,821)
Balance, end of period at Dec. 31, 2011			$ 333,416	$ 174,790	$ 2,433,187	$ 2,941,393
Balance, end of period, shares at Dec. 31, 2011		1,000				1,000

[1] The cumulative adjustment to accumulated other comprehensive income (loss), net of deferred income taxes, and retained earnings, represents the effect of initially adopting new guidance for other-than-temporary impairments of debt securities.

XML

Fair Value

12 Months Ended

Dec. 31, 2011

Fair Value [Abstract]

Fair Value

4.  FAIR VALUE

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

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

The Company internally manages a small public equity portfolio which had a fair value at December 31, 2011 of $126,173 thousand and all prices were obtained from publically published sources.

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

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

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

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

			Fair Value Measurement Using:
			Quoted Prices
			in Active		Significant
			Markets for		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
(Dollars in thousands)	December 31, 2011		(Level 1)		(Level 2)		(Level 3)
Assets:
Fixed maturities, market value
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	79,539	$	-	$	79,539	$	-
Obligations of U.S. States and political subdivisions		1,660,905		-		1,660,905		-
Corporate securities		1,228,235		-		1,228,235		-
Asset-backed securities		45,103		-		29,057		16,046
Mortgage-backed securities
Commercial		47,874		-		47,874		-
Agency residential		543,393		-		543,393		-
Non-agency residential		24,289		-		24,282		7
Foreign government securities		788,649		-		788,649		-
Foreign corporate securities		689,041		-		686,505		2,536
Total fixed maturities, market value		5,107,028		-		5,088,439		18,589
Fixed maturities, fair value		113,606		-		113,606		-
Equity securities, market value		10		10		-		-
Equity securities, fair value		1,207,053		1,090,959		116,094		-
Other invested assets, fair value		817,352		817,352		-		-

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

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

			Fair Value Measurement Using:
			Quoted Prices
			in Active		Significant
			Markets for		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
(Dollars in thousands)	December 31, 2010		(Level 1)		(Level 2)		(Level 3)
Assets:
Fixed maturities, market value
U.S. Treasury securities and obligations of
U.S. government agencies and corporations	$	150,567	$	-	$	150,567	$	-
Obligations of U.S. States and political subdivisions		2,901,505		-		2,901,505		-
Corporate securities		721,685		-		721,685		-
Asset-backed securities		20,551		-		19,590		961
Mortgage-backed securities
Commercial		39,505		-		39,505		-
Agency residential		369,691		-		369,691		-
Non-agency residential		29,968		-		29,510		458
Foreign government securities		749,041		-		749,041		-
Foreign corporate securities		617,427		-		613,792		3,635
Total fixed maturities, market value		5,599,940		-		5,594,886		5,054
Fixed maturities, fair value		180,482		-		180,482		-
Equity securities, market value		13		13		-		-
Equity securities, fair value		683,454		683,454		-		-
Other invested assets, fair value		788,142		788,142		-		-

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

	December 31, 2011												December 31, 2010
	Asset-backed			Foreign			Non-agency						Corporate			Asset-backed			Foreign		Non-agency
(Dollars in thousands)	Securities			Corporate			RMBS			Total			Securities			Securities			Corporate		RMBS			Total
Beginning balance	$	961		$	3,635		$	458		$	5,054		$	6,930		$	6,258		$	-	$	426		$	13,614
Total gains or (losses) (realized/unrealized)																									-
Included in earnings (or changes in net assets)		194			(7	)		11			198			(1	)		(258	)		1		105			(153	)
Included in other comprehensive income (loss)		(659	)		(66	)		54			(671	)		71			2,101			268		76			2,516
Purchases, issuances and settlements		15,550			2,609			(168	)		17,991			(7,000	)		(7,140	)		3,366		(149	)		(10,923	)
Transfers in and/or (out) of Level 3		-			(3,635	)		(348	)		(3,983	)		-			-			-		-			-
Ending balance	$	16,046		$	2,536		$	7		$	18,589		$	-		$	961		$	3,635	$	458		$	5,054
The amount of total gains or losses for the period included
in earnings (or changes in net assets) attributable to the
change in unrealized gains or losses relating to assets
still held at the reporting date	$	-		$	-		$	-		$	-		$	-		$	-		$	-	$	-		$	-
(Some amounts may not reconcile due to rounding.)

XML

Quarterly Financial Data

12 Months Ended

Dec. 31, 2011

Quarterly Financial Data [Abstract]

Quarterly Financial Data

21. UNAUDITED QUARTERLY FINANCIAL DATA

Summarized quarterly financial data for the periods indicated:

	2011
(Dollars in thousands)	1st Quarter			2nd Quarter			3rd Quarter			4th Quarter
Operating data:
Gross written premiums	$	886,399		$	811,508		$	923,180		$	937,431
Net written premiums		460,083			410,002			439,835			444,093
Premiums earned		459,393			452,050			442,862			439,550
Net investment income		87,132			84,459			78,325			63,017
Net realized capital gains (losses)		40,476			(68,184	)		(179,036	)		165,628
Total claims and underwriting expenses		679,757			432,337			435,649			822,846
Net income (loss)		(97,533	)		8,807			261			(114,356	)

	2010
(Dollars in thousands)	1st Quarter			2nd Quarter			3rd Quarter		4th Quarter
Operating data:
Gross written premiums	$	813,482		$	846,009		$	973,659	$	834,606
Net written premiums		413,377			435,143			497,873		442,318
Premiums earned		414,134			442,724			465,302		491,663
Net investment income		85,107			89,346			74,212		101,679
Net realized capital gains (losses)		(5,307	)		(95,473	)		159,569		6,502
Total claims and underwriting expenses		527,559			438,317			445,610		540,857
Net income (loss)		(44,929	)		16,887			168,652		124,787

XML

Employee Benefit Plans

12 Months Ended

Dec. 31, 2011

Employee Benefit Plans [Abstract]

Employee Benefit Plans

14.  EMPLOYEE BENEFIT PLANS

Defined Benefit Pension Plans.

The Company maintains both qualified and non-qualified defined benefit pension plans for its U.S. employees employed prior to April 1, 2010.  Generally, the Company computes the benefits based on average earnings over a period prescribed by the plans and credited length of service.  The Company's non-qualified defined benefit pension plan, affected in October 1995, provides compensating pension benefits for participants whose benefits have been curtailed under the qualified plan due to Internal Revenue Code limitations.

Although not required to make contributions under IRS regulations, the following table summarizes the Company's contributions to the defined benefit pension plans for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Company contributions	$	3,223	$	6,759	$	7,851

The following table summarizes the Company's pension expense for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Pension expense	$	10,874	$	10,783	$	10,772

The following table summarizes the status of these defined benefit plans for U.S. employees for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011			2010
Change in projected benefit obligation:
Benefit obligation at beginning of year	$	138,392		$	118,166
Service cost		7,548			6,944
Interest cost		7,702			7,052
Actuarial loss		26,802			14,631
Benefits paid		(5,080	)		(8,401	)
Projected benefit obligation at end of year		175,364			138,392
Change in plan assets:
Fair value of plan assets at beginning of year		114,470			100,728
Actual return on plan assets		(11,309	)		15,383
Actual contributions during the year		3,223			6,760
Benefits paid		(5,080	)		(8,401	)
Fair value of plan assets at end of year		101,304			114,470
Funded status at end of year	$	(74,060	)	$	(23,922	)

Amounts recognized in the consolidated balance sheets for the periods indicated:

	At December 31,
(Dollars in thousands)	2011			2010
Other assets (due beyond one year)	$	-		$	952
Other liabilities (due within one year)		(3,497	)		(2,560	)
Other liabilities (due beyond one year)		(70,563	)		(22,314	)
Net amount recognized in the consolidated balance sheets	$	(74,060	)	$	(23,922	)

Amounts not yet reflected in net periodic benefit cost and included in accumulated other comprehensive income (loss) for the periods indicated:

	At December 31,
(Dollars in thousands)	2011			2010
Prior service cost	$	(168	)	$	(217	)
Accumulated income (loss)		(78,755	)		(36,219	)
Accumulated other comprehensive income (loss)	$	(78,923	)	$	(36,436	)

Other changes in other comprehensive income (loss) for the periods indicated are as follows:

	Years Ended December 31,
(Dollars in thousands)	2011			2010
Other comprehensive income (loss) at December 31, prior year	$	(36,436	)	$	(33,974	)
Net gain (loss) arising during period		(47,177	)		(7,220	)
Recognition of amortizations in net periodic benefit cost:
Prior service cost		49			49
Actuarial loss		4,641			4,709
Other comprehensive income (loss) at December 31, current year	$	(78,923	)	$	(36,436	)

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

	Years Ended December 31,
(Dollars in thousands)	2011			2010			2009
Service cost	$	7,548		$	6,944		$	6,015
Interest cost		7,702			7,052			6,385
Expected return on assets		(9,067	)		(7,971	)		(6,145	)
Amortization of actuarial loss from earlier periods		3,367			2,467			3,663
Amortization of unrecognized prior service cost		49			49			49
Settlement		1,275			2,242			805
Net periodic benefit cost	$	10,874		$	10,783		$	10,772
Other changes recognized in other comprehensive income (loss):
Other comprehensive income (loss) attributable to change from prior year		42,487			2,462
Total recognized in net periodic benefit cost and other
comprehensive income (loss)	$	53,361		$	13,244
(Some amounts may not reconcile due to rounding.)

The estimated transition obligation, actuarial loss and prior service cost that will be amortized from accumulated other comprehensive income into net periodic benefit cost over the next year are $0 thousand, $7,062 thousand and $49 thousand, respectively.

The weighted average discount rates used to determine net periodic benefit cost for 2011, 2010 and 2009 were 5.60%, 6.10% and 6.25%, respectively.  The rate of compensation increase used to determine the net periodic benefit cost for 2011, 2010 and 2009 was 4.0%.  The expected long-term rate of return on plan assets for 2011, 2010 and 2009 was 8%, and was based on expected portfolio returns and allocations.

The weighted average discount rates used to determine the actuarial present value of the projected benefit obligation at year end 2011, 2010, and 2009 were 4.60%, 5.60% and 6.10%, respectively.

The following table summarizes the accumulated benefit obligation for the periods indicated:

	At December 31,
(Dollars in thousands)	2011		2010
Qualified Plan	$	118,981	$	91,254
Non-qualified Plan		21,231		19,141
Total	$	140,212	$	110,395

The following table displays the plans with projected benefit obligations in excess of plan assets for the periods indicated:

	At December 31,
(Dollars in thousands)	2011		2010
Qualified Plan
Projected benefit obligation	$	146,350	NA
Fair value of plan assets		101,304	NA
Non-qualified Plan
Projected benefit obligation	$	29,014	$	24,874
Fair value of plan assets		-		-

The following table displays the plans with accumulated benefit obligations in excess of plan assets for the periods indicated:

	At December 31,
(Dollars in thousands)	2011		2010
Qualified Plan
Accumulated benefit obligation	$	118,981	NA
Fair value of plan assets		101,304	NA
Non-qualified Plan
Accumulated benefit obligation	$	21,231	$	19,141
Fair value of plan assets		-		-

The following table displays the expected benefit payments in the periods indicated:

(Dollars in thousands)
2012	$	6,068
2013		7,459
2014		7,464
2015		6,913
2016		6,994
Next 5 years		39,715

Plan assets consist of shares in investment trusts with approximately 64%, 33% and 3% of the underlying assets consisting of equity securities, fixed maturities and cash, respectively.  The Company manages the qualified plan investments for U.S. employees.  The assets in the plan consist of debt and equity mutual funds.  Due to the long term nature of the plan, the target asset allocation has historically been 70% equities and 30% bonds.

The following tables present the fair value measurement levels for the qualified plan assets at fair value for the periods indicated:

			Fair Value Measurement Using:
			Quoted Prices
			in Active		Significant
			Markets for		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
(Dollars in thousands)	December 31, 2011		(Level 1)		(Level 2)		(Level 3)
Assets:
Cash	$	317	$	317	$	-	$	-
Short-term investments, which approximates fair value (a)		3,109		3,109		-		-
Mutual funds, fair value
Fixed income (b)		33,573		33,573		-		-
Equities (c)		55,423		55,423		-		-
Multi-strategy equity fund, fair value (d)		7,891		-		-		7,891
Private equity limited partnership		991		-		-		991
Total	$	101,304	$	92,422	$	-	$	8,882

(a)   This category includes high quality, short-term money market instruments, which are issued and payable in U.S. dollars.

(b)   This category includes three fixed income funds, which invest in investment grade securities of corporations, governments and government agencies with approximately half in U.S. securities and half in international securities.

(c)   This category includes eight funds, which invest in small, mid and multi-cap equity securities including common stocks, securities convertible into common stock and securities with common stock characteristics, such as rights and warrants, with approximately three-fourths in U.S. equities and one-fourth in international equities.

(d)   This category consists of a privately held fund of U.S. and international equity funds and may include currency hedges for the foreign funds. The fair value is provided by the external investment manager.

			Fair Value Measurement Using:
			Quoted Prices
			in Active		Significant
			Markets for		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
(Dollars in thousands)	December 31, 2010		(Level 1)		(Level 2)		(Level 3)
Assets:
Cash	$	356	$	356	$	-	$	-
Short-term investments, which approximates fair value (a)		2,728		2,728		-		-
Mutual funds, fair value
Fixed income (b)		35,334		35,334		-		-
Equities (c)		65,793		65,793		-		-
Multi-strategy equity fund, fair value (d)		10,259		-		-		10,259
Total	$	114,470	$	104,211	$	-	$	10,259

(a)   This category includes high quality, short-term money market instruments, which are issued and payable in U.S. dollars.

(b)   This category includes three fixed income funds, which invest in investment grade securities of corporations, governments and government agencies with approximately half in U.S. securities and half in international securities.

(c)   This category includes eight funds, which invest in small, mid and multi-cap equity securities including common stocks, securities convertible into common stock and securities with common stock characteristics, such as rights and warrants, with approximately three-fourths in U.S. equities and one-fourth in international equities.

(d)   This category consists of a privately held fund of U.S. and international equity funds and may include currency hedges for the foreign funds. The fair value is provided by the external investment manager.

The following table presents the activity under Level 3, fair value measurements using significant unobservable inputs for fixed maturity investments, for the period indicated:

	Year Ended December 31,
	2011			2010
Assets:
Balance, beginning of period	$	10,259		$	6,564
Actual return on plan assets:
Realized gains (losses)		21			7
Unrealized gains (losses)		(2,380	)		1,629
Purchases		1,200			2,000
Investment income earned on assets		(95	)		146
Sales		(123	)		(88	)
Transfers in and/or (out) of Level 3		-			-
Balance, end of period	$	8,882		$	10,259
The amount of total gains (losses) for the period included in changes in
net assets attributable to the change in unrealized gains (losses)
relating to assets still held at the reporting date	$	(2,401	)	$	2,149
(Some amounts may not reconcile due to rounding.)

The Company does not expect to make any contributions to the qualified plan in 2012.

Defined Contribution Plans.

The Company also maintains both qualified and non-qualified defined contribution plans ("Savings Plan" and "Non-Qualified Savings Plan", respectively) covering U.S. employees.  Under the plans, the Company contributes up to a maximum 3% of the participants' compensation based on the contribution percentage of the employee.  The Non-Qualified Savings Plan provides compensating savings plan benefits for participants whose benefits have been curtailed under the Savings Plan due to Internal Revenue Code limitations.  In addition, effective for new hires (and rehires) on or after April 1, 2010, the Company will contribute between 3% and 8% of an employee's earnings for each payroll period based on the employee's age.  These contributions will be 100% vested after three years.

The following table presents the Company's incurred expenses related to these plans for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Incurred expenses	$	2,062	$	1,801	$	1,631

In addition, the Company maintains several defined contribution pension plans covering non-U.S. employees.  Each non-U.S. office (Brazil, Canada and Singapore) maintains a separate plan for the non-U.S. employees working in that location.  The Company contributes various amounts based on salary, age and/or years of service.  The contributions as a percentage of salary for the branch offices range from 1.6% to 9.3%.  The contributions are generally used to purchase pension benefits from local insurance providers.  The following table presents the Company's incurred expenses related to these plans for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Incurred expenses	$	419	$	377	$	317

Post-Retirement Plan.

The Company sponsors a Retiree Health Plan for employees employed prior to April 1, 2010.  This plan provides healthcare benefits for eligible retired employees (and their eligible dependants), who have elected coverage.  The Company anticipates that most covered employees will become eligible for these benefits if they retire while working for the Company.  The cost of these benefits is shared with the retiree.  The Company accrues the post-retirement benefit expense during the period of the employee's service.

The following medical cost trend rates were used to determine net cost and benefit obligations:  a healthcare inflation rate for pre-Medicare claims of 7.9% in 2011 was assumed to decrease gradually to 4.5% in 2027 and then remain at that level; and a healthcare inflation rate for post-Medicare claims of 6.4% in 2011 was assumed to decrease gradually to 4.5% in 2027 then remain at that level.

Changes in the assumed healthcare cost trend can have a significant effect on the amounts reported for the healthcare plans.  A one percent change in the rate would have the following effects on:

	Percentage		Percentage
	Point Increase		Point Decrease
(Dollars in thousands)	($ Impact)		($ Impact)
a.  Effect on total service and interest cost components	$	286	$	(240	)
b.  Effect on accumulated post-retirement benefit obligation		2,456		(2,089	)

The following table presents the post-retirement benefit expenses for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Post-retirement benefit expenses	$	2,258	$	1,947	$	1,769

The following table summarizes the status of this plan for the periods indicated:

	At December 31,
(Dollars in thousands)	2011			2010
Change in projected benefit obligation:
Benefit obligation at beginning of year	$	16,754		$	14,919
Service cost		1,165			1,017
Interest cost		934			849
Actuarial loss		2,930			412
Excise tax cost		53			-
Benefits paid		(374	)		(443	)
Benefit obligation at end of year		21,462			16,754
Change in plan assets:
Fair value of plan assets at beginning of year		-			-
Employer contributions		374			443
Benefits paid		(374	)		(443	)
Fair value of plan assets at end of year		-			-
Funded status at end of year	$	(21,462	)	$	(16,754	)

Amounts recognized in the consolidated balance sheets for the periods indicated:

	At December 31,
(Dollars in thousands)	2011			2010
Other liabilities (due within one year)	$	(470	)	$	(377	)
Other liabilities (due beyond one year)		(20,992	)		(16,377	)
Net amount recognized in the consolidated balance sheets	$	(21,462	)	$	(16,754	)

Amounts not yet reflected in net periodic benefit cost and included in accumulated other comprehensive income (loss) for the periods indicated:

	At December 31,
(Dollars in thousands)	2011			2010
Accumulated income (loss)	$	(6,516	)	$	(3,692	)
Accumulated other comprehensive income (loss)	$	(6,516	)	$	(3,692	)

Other changes in other comprehensive income (loss) for the periods indicated are as follows:

	Years Ended December 31,
(Dollars in thousands)	2011			2010
Other comprehensive income (loss) at December 31, prior year	$	(3,692	)	$	(3,361	)
Net gain (loss) arising during period		(2,983	)		(412	)
Recognition of amortizations in net periodic benefit cost:
Actuarial loss (gain)		159			81
Other comprehensive income (loss) at December 31, current year	$	(6,516	)	$	(3,692	)

Net periodic benefit cost included the following components for the periods indicated:

	Years Ended December 31,
(Dollars in thousands)	2011		2010		2009
Service cost	$	1,165	$	1,017	$	902
Interest cost		934		849		780
Net loss recognition		159		81		87
Net periodic cost	$	2,258	$	1,947	$	1,769
Other changes recognized in other comprehensive income (loss):
Other comprehensive gain (loss) attributable to change from prior year		2,823		331
Total recognized in net periodic benefit cost and
other comprehensive income (loss)	$	5,081	$	2,278

The estimated transition obligation, actuarial loss and prior service cost that will be amortized from accumulated other comprehensive income (loss) into net periodic benefit cost over the next fiscal year are $0 thousand, $328 thousand and $0 thousand, respectively.

The weighted average discount rates used to determine net periodic benefit cost for 2011, 2010 and 2009 were 5.60%, 6.10% and 6.25%, respectively.

The weighted average discount rates used to determine the actuarial present value of the projected benefit obligation at year end 2011, 2010 and 2009 were 4.60%, 5.60% and 6.10%, respectively.

The following table displays the expected benefit payments in the years indicated:

(Dollars in thousands)
2012	$	469
2013		597
2014		717
2015		900
2016		1,048
Next 5 years		8,000