Endurance Reports First Quarter Net Income of $78.3 Million


PEMBROKE, Bermuda, May 6, 2009 (GLOBE NEWSWIRE) -- Endurance Specialty Holdings Ltd. (NYSE:ENH) today reported net income of $78.3 million and $1.24 per diluted common share for the first quarter of 2009 versus net income of $77.8 million and $1.13 per diluted common share in the first quarter of 2008.

Operating highlights for the quarter ended March 31, 2009 were as follows:



 * Gross premiums written of $783.3 million, a decrease of 9.8% over
   the same period in 2008;
 * Net premiums written of $582.9 million, a decrease of 9.0% from the
   first quarter of 2008;
 * Combined ratio of 92.2%, which included 10.4 percentage points of
   favorable prior year loss reserve development;
 * Net investment income of $64.6 million, an increase of 37.7% over
   the same period in 2008;
 * Operating income, which excludes after-tax realized investment
   gains and losses and foreign exchange gains and losses, of $88.2
   million and $1.40 per diluted common share;
 * Operating return on average common equity for the quarter of 4.2%,
   or 16.6% on an annualized basis; and
 * Book value of $34.34 per diluted common share, up 3.9% from
   December 31, 2008.

Kenneth J. LeStrange, Chairman and Chief Executive Officer, commented, "Endurance produced strong underwriting and investment results this quarter in the face of continued turbulence in the underwriting and investment markets. We saw improving conditions in some areas such as catastrophe exposed property insurance and reinsurance lines, aviation and some large account casualty insurance while other segments of the market, such as middle market casualty insurance and casualty reinsurance showed continued signs of competition, albeit at a moderating pace. Looking forward, our efforts over the past several years to expand our underwriting capabilities and distribution relationships has positioned us well to take advantage of potential opportunities across a broad spectrum of insurance and reinsurance lines of business."

Operating Results

The 9.0% decrease in net premiums written in the three months ended March 31, 2009 over the same period in 2008 resulted primarily from declines in workers' compensation premiums written in the Insurance segment as well as declines in the agriculture, marine and surety and other specialty lines of the Reinsurance segment. The decline in net premiums written was partially offset by growth in premiums written within the Insurance segment's property, casualty, healthcare liability and professional lines and the Reinsurance segment's catastrophe, property and casualty lines of business. Net premiums earned for the first quarter increased by $6.2 million or 1.7% from the same period in 2008 principally due to the continued earning of property and agriculture insurance premiums written in prior periods, partially offset by declines in current premiums written.

During the three months ended March 31, 2009, the Company recorded $39.3 million of favorable prior year loss reserve development compared to $41.0 million during the first quarter of 2008. For the first quarter of 2009, favorable prior year loss reserve development arose across all lines within the Insurance segment and the short tail and other lines of the Reinsurance segment.

For the three months ended March 31, 2009, the Company's operating results were favorably impacted by a $17.7 million increase in net investment income compared to the same period in 2008. For the three months ended March 31, 2009, net investment income included mark to market gains of $10.5 million on the Company's alternative investments and high yield loan funds compared to mark to market reductions of $16.1 million for the same period in 2008. Partially offsetting this increase in net investment income was a decline in income generated by the Company's fixed maturity investments of $5.3 million or 9.1% for the first quarter of 2009 compared with the same period in 2008 due to lower investment yields.

Insurance Segment

Net premiums written in Endurance's Insurance segment for the three months ended March 31, 2009 were $322.4 million compared to $356.1 million for the same period in 2008. This decline was driven by reductions in workers' compensation premiums as a result of the Company's exit from the California workers' compensation market in the first quarter of 2009. The decrease in net premiums written in this line of business was partially offset by growth in net premiums written in the property, casualty, healthcare liability and professional lines of business in the first quarter of 2009 as compared to the first quarter of 2008. Earned premiums increased in the current period compared to 2008 due to the continued earning of premiums written in prior periods.

Endurance's Insurance segment combined ratio was 84.9% in the three months ended March 31, 2009 versus a combined ratio of 104.0% for the same period in 2008. The decrease in the combined ratio the first quarter of 2009 compared to the same period in 2008 was driven predominantly by higher levels of favorable prior year loss reserve development during the current quarter. The Insurance segment's combined ratio benefited from favorable prior year loss reserve development of $36.8 million, or 20.4 percentage points, compared to favorable prior year loss reserve development of $3.7 million, or 2.2 percentage points, for the same quarter a year ago. More favorable loss reserve development emerged in the first quarter of 2009 in all of the Insurance lines as claims have not materialized as originally estimated. Partially offsetting the decline in the net loss ratio for the current quarter was an increase in the general and administrative expense ratio compared to the same period in 2008. This increase resulted from additional direct general and administrative expenses recorded in the Company's agriculture line as a result of strategic employee additions to meet increased policy counts and claims servicing requirements and the reduction in third party commissions and expense reimbursement offsets, due to decreases in the U.S. Federal crop insurance administrative and operating reimbursements.

Reinsurance Segment

Net premiums written in Endurance's Reinsurance segment for the three months ended March 31, 2009 were $260.5 million, a decrease of 8.5% from the $284.6 million of net premiums written in the same period in 2008. The decline in net premiums written in the Reinsurance segment was primarily due to declines in the marine, agriculture and surety and other specialty business lines, due to non-renewals of contracts that no longer met the Company's pricing and underwriting requirements.

For the quarter ended March 31, 2009, the Reinsurance segment's combined ratio was 98.8% versus 68.3% during the same period of 2008. This increase resulted from the recognition of less favorable prior year loss reserve development for the first quarter of 2009 as compared to 2008. The Reinsurance segment recorded $2.5 million or 1.3 percentage points of favorable prior year loss reserve development in the first quarter of 2009 compared to $37.2 million or 18.2 percentage points for the same period in 2008. Prior year favorable loss reserve development was recorded in the short tail and other lines of the Reinsurance segment in the current quarter with the most significant decrease in favorable loss reserve development recorded in the short tail lines of business in the first quarter of 2009 compared to 2008. In addition, the Company recorded a higher level of attritional loss reserves in the current quarter to reflect the potential for increased claims from a number of smaller industry catastrophe events.

The increase in the net loss ratio for the first quarter of 2009 was partially offset by a decline in the acquisition expense ratio in the current quarter compared to the same period in 2008 generally due to lower profit commissions in the property line from increased loss estimates. Growth in the general and administrative expense ratio in the current period was primarily due to a decline in earned premiums from the same period in 2008.

Investments

Endurance's net investment income of $64.6 million increased 37.7% or $17.7 million for the quarter ended March 31, 2009 as compared to the same period in 2008. During the first quarter of 2009, the Company's net investment income included mark to market gains of $10.5 million on its alternative investments and high yield funds, included in other investments, as compared to losses of $16.1 million in the first quarter of 2008. Investment income generated from the Company's fixed maturity investments decreased $5.3 million from the same period in 2008 due to lower reinvestment rates during the current quarter and a higher allocation to cash and cash equivalents and shorter duration securities. The ending book yield on the Company's fixed maturity investments at March 31, 2009 was 4.18%, down from 4.45% at December 31, 2008 as a result of modest trading activity and lower reinvestment rates during the quarter.

Endurance's fixed maturity portfolio, which comprises approximately 90% of the Company's investments as of March 31, 2009, maintained an average credit quality of AAA as of March 31, 2009. During the first quarter of 2009, the Company recorded net realized investment losses of $8.9 million, driven by $12.1 million of losses from other-than-temporary impairments, which were partially offset by $3.2 million of net realized gains on sales of investments. Endurance continues to record its fixed maturity investments at fair value, with differences between amortized cost and fair value reflected as a component of other comprehensive loss provided such differences are not deemed to be other than temporary. The total return of the Company's investment portfolio, including all invested cash and cash equivalents, fixed maturity securities, short term investments, preferred equity securities and other investments, net of investment fees, was 0.95% for the quarter ended March 31, 2009.

Endurance ended the first quarter of 2009 with cash and invested assets of $5.5 billion, an increase of approximately 2% from December 31, 2008. During the quarter, Endurance reinvested cash and cash equivalents into high quality, short duration government guaranteed corporate securities, which increased by $485.2 million at March 31, 2009 from December 31, 2008. Net operating cash flow was $128.3 million for the three months ended March 31, 2009 versus $142.7 million for the same period in 2008.

Capitalization and Shareholders' Equity

At March 31, 2009, Endurance's GAAP shareholders' equity was $2.3 billion or $34.34 per diluted common share versus $2.2 billion or $33.06 per diluted common share at December 31, 2008. During the quarter ended March 31, 2009, Endurance repurchased 399,796 of its common shares and share equivalents in private and open market transactions for an aggregate repurchase price of $9.1 million.

Earnings Call

Endurance will host a conference call on May 7, 2009 at 8:30 a.m. Eastern time to discuss its financial results. The conference call can be accessed via telephone by dialing (877) 672-9216 or (706) 634-9637 (international). Those who intend to participate in the conference call should register at least ten minutes in advance to ensure access to the call. A telephone replay of the conference call will be available through May 21, 2009 by dialing (800) 642-1687 or (706) 645-9291 (international) and entering the pass code: 68800375.

The public may access a live broadcast of the conference call at the "Investors" section of Endurance's website, www.endurance.bm.

A copy of Endurance's financial supplement for the first quarter of 2009 will be available on Endurance's website at www.endurance.bm shortly after the release of earnings.

Operating income, operating return on average common equity, operating income per diluted common share and operating income allocated to common shareholders are non-GAAP measures. Reconciliations of these measures to the appropriate GAAP measures are included in the attached tables.

About Endurance Specialty Holdings

Endurance Specialty Holdings Ltd. is a global specialty provider of property and casualty insurance and reinsurance. Through its operating subsidiaries, Endurance writes property, casualty, healthcare liability, agriculture, workers' compensation, professional lines of insurance and property, catastrophe, casualty, agriculture, marine, aerospace, and surety and other specialty lines of reinsurance. We maintain excellent financial strength as evidenced by the ratings of A (Excellent) from A.M. Best (XV size category) and A (Strong) from Standard and Poor's on our operating subsidiaries (other than American Agri-Business Insurance Company) and A- (Excellent) from A.M. Best for American Agri-Business Insurance Company. Endurance's headquarters are located at Wellesley House, 90 Pitts Bay Road, Pembroke HM 08, Bermuda and its mailing address is Endurance Specialty Holdings Ltd., Suite No. 784, No. 48 Par-la-Ville Road, Hamilton HM 11, Bermuda. For more information about Endurance, please visit www.endurance.bm.

Safe Harbor for Forward-Looking Statements

Some of the statements in this press release may include forward-looking statements which reflect our current views with respect to future events and financial performance. Such statements may include forward-looking statements both with respect to us in general and the insurance and reinsurance sectors specifically, both as to underwriting and investment matters. Statements which include the words "expect," "intend," "plan," "believe," "project," "anticipate," "seek," "will," and similar statements of a future or forward-looking nature identify forward-looking statements in this press release for purposes of the U.S. federal securities laws or otherwise. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in the Private Securities Litigation Reform Act of 1995.

All forward-looking statements address matters that involve risks and uncertainties. Accordingly, there are or may be important factors that could cause actual results to differ from those indicated in the forward-looking statements. These factors include, but are not limited to, developments in the world's financial and capital markets that could adversely affect the performance of Endurance's investment portfolio or access to capital, changes in the composition of Endurance's investment portfolio, competition, possible terrorism or the outbreak of war, the frequency or severity of unpredictable catastrophic events, changes in demand for insurance or reinsurance, rating agency actions, uncertainties in our reserving process, a change in our tax status, acceptance of our products, the availability of reinsurance or retrocessional coverage, retention of key personnel, political conditions, the impact of current regulatory investigations, changes in accounting policies, changes in general economic conditions and other factors described in our Annual Report on Form 10-K for the year ended December 31, 2008.

Forward-looking statements speak only as of the date on which they are made, and we undertake no obligation publicly to update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.



                  ENDURANCE SPECIALTY HOLDINGS LTD.
                     CONSOLIDATED BALANCE SHEETS
               (in thousands of United States dollars,
                 except share and per share amounts)

                                              March 31,   December 31,
                                                2009          2008
                                            ------------  ------------
 Assets
 Cash and cash equivalents                  $    893,022  $  1,061,994
 Fixed maturity investments available
  for sale, at fair value                      4,125,770     3,875,137
 Short term investments, available for
  sale, at fair value                            140,175       111,333
 Preferred equity securities, available
  for sale, at fair value                         16,770        25,360
 Other investments                               285,853       284,263
 Premiums receivable, net                      1,017,619       609,387
 Deferred acquisition costs                      157,670       160,870
 Securities lending collateral                   120,321       112,940
 Prepaid reinsurance premiums                    282,981       149,591
 Losses recoverable                              345,978       557,834
 Accrued investment income                        24,509        30,872
 Goodwill and intangible assets                  198,447       200,791
 Deferred tax assets                              32,685        20,691
 Receivable on pending investment sales           97,072         3,104
 Other assets                                     58,547        68,303
                                            ------------  ------------
 Total Assets                               $  7,797,419  $  7,272,470
                                            ============  ============

 Liabilities
 Reserve for losses and loss expenses       $  3,154,374  $  3,235,456
 Reserve for unearned premiums                 1,222,792       885,488
 Net deposit liabilities                          54,712        58,622
 Securities lending payable                      122,800       115,603
 Reinsurance balances payable                    347,494       233,561
 Debt                                            447,370       447,468
 Payable on pending investment purchases         113,007             9
 Other liabilities                                81,330        88,980
                                            ------------  ------------
 Total Liabilities                             5,543,879     5,065,187
                                            ------------  ------------

 Shareholders' Equity
 Preferred shares
   Series A, non-cumulative - 8,000,000
    issued and outstanding (2008 -
    8,000,000)                                     8,000         8,000
 Common shares
   57,473,048 issued and outstanding
    (2008 - 57,203,454)                           57,473        57,203
 Additional paid-in capital                    1,022,773     1,029,363
 Accumulated other comprehensive loss           (140,139)     (132,665)
 Retained earnings                             1,305,433     1,245,382
                                            ------------  ------------
 Total Shareholders' Equity                    2,253,540     2,207,283
                                            ------------  ------------

 Total Liabilities and Shareholders' Equity $  7,797,419  $  7,272,470
                                            ============  ============

 Book Value per Common Share
 Dilutive common shares outstanding           59,803,006    60,718,312
 Diluted book value per common share(a)     $      34.34  $      33.06
                                            ============  ============

 Note: All financial information contained herein is unaudited,
 except the balance sheet data for the year ended December 31,
 2008, which was derived from Endurance's audited financial
 statements.

 (a) Excludes the $200 million liquidation value of the preferred
 shares.


                   ENDURANCE SPECIALTY HOLDINGS LTD.
                  CONSOLIDATED STATEMENTS OF INCOME
               (in thousands of United States dollars,
                 except share and per share amounts)

                                                   Quarter Ended
                                               --------------------
                                               March 31,  March 31,
                                                  2009       2008
                                               ---------  ---------
 Revenues
 Gross premiums written                        $ 783,306  $ 868,591
                                               =========  =========

 Net premiums written                            582,915    640,787
 Change in unearned premiums                    (204,640)  (268,744)
                                               ---------  ---------

 Net premiums earned                             378,275    372,043
 Other underwriting income (loss)                  3,597       (740)
 Net investment income                            64,550     46,878
 Net realized losses on investments               (8,885)   (11,484)
                                               ---------  ---------
 Total revenues                                  437,537    406,697
                                               ---------  ---------

 Expenses
 Losses and loss expenses                        220,136    189,502
 Acquisition expenses                             68,274     74,374
 General and administrative expenses              60,257     50,044
 Amortization of intangibles                       2,588      2,688
 Net foreign exchange (gains) losses                 (62)     3,107
 Interest expense                                  7,555      7,534
                                               ---------  ---------
 Total expenses                                  358,748    327,249
                                               ---------  ---------

 Income before income taxes                       78,789     79,448
 Income tax expense                                  492      1,637
                                               ---------  ---------
 Net income                                    $  78,297  $  77,811
 Preferred dividends                              (3,875)    (3,875)
                                               ---------  ---------
 Net income available to common and
  participating common shareholders            $  74,422  $  73,936
                                               =========  =========

 Per share data
 Basic earnings per common share(1)            $    1.30  $    1.23
                                               =========  =========
 Diluted earnings per common share(1)          $    1.24  $    1.13
                                               =========  =========

 Note: All financial information contained herein is unaudited, except
 the balance sheet data for the year ended December 31, 2008, which
 was derived from the Company's audited financial statements.
 
 (1)  Effective January 1, 2009, the Company adopted Emerging Issues
 Task Force Issue No. 03-6-1, "Participating Securities and the Two-
 Class Method" ("EITF 03-6-1"), which requires basic and diluted
 earnings per share to be calculated under the two-class method if
 there are participating securities.  Participating securities include
 unvested share-based payment awards that contain nonforfeitable
 rights to dividends or dividend equivalents.  The Company's unvested
 restricted shares issued under its stock compensation plans receive
 nonforfeitable cash dividends and thus are participating securities
 as defined by EITF 03-6-1.

The two-class method is an income allocation approach to the calculation of earnings per share. Net income available to common and participating common shareholders has been allocated between common and participating shareholders based on their receipt of declared or paid dividends with the remaining amount allocated based on the common and participating shareholders proportional number of shares outstanding. The weighted average number of common and common equivalent shares outstanding excludes participating securities. Basic and Diluted earnings per common share are calculated by dividing net income allocated to common shareholders by the weighted average number of common shares outstanding and weighted average common and common equivalent shares outstanding, respectively. The impact of changing from the treasury stock method to the two-class method of calculating earnings per share resulted in a decrease of $0.02 on basic earnings per common share and $0.01 on diluted earnings per common share for the three months ended March 31, 2009. Amounts for the period ended March 31, 2008 have been restated to reflect this change, which resulted in a decrease of $0.03 on basic earnings per common share and $0.02 on diluted earnings per common share.



                  ENDURANCE SPECIALTY HOLDINGS LTD.
                          RESULTS BY SEGMENT
               (in thousands of United States dollars)

                           For quarter ended March 31, 2009
                -----------------------------------------------------
                                                 Deposit
                                      Deposit    Adjusted
                           Re-        Account-   Re-        Reported
                Insurance  insurance   ing(1)    insurance  Totals
                -----------------------------------------------------

 Revenues
 Gross
  premiums
  written       $ 522,214  $ 263,378  $  (2,286) $ 261,092  $ 783,306
 Ceded
  premiums
  written        (199,784)      (607)        --       (607)  (200,391)
                ---------  ---------  ---------  ---------  ---------
 Net premiums
  written         322,430    262,771     (2,286)   260,485    582,915
                ---------  ---------  ---------  ---------  ---------
 Net premiums
  earned          180,674    198,475       (874)   197,601    378,275
 Other
  underwriting
  income            2,959         --        638        638      3,597
                ---------  ---------  ---------  ---------  ---------
                  183,633    198,475       (236)   198,239    381,872
                ---------  ---------  ---------  ---------  ---------

 Expenses
 Net losses
  and loss
  expenses         98,804    121,422        (90)   121,332    220,136
 Acquisition
  expenses         24,841     42,940        493     43,433     68,274
 General and
  administrative
  expenses         29,759     30,498         --     30,498     60,257
                ---------  ---------  ---------  ---------  ---------
                  153,404    194,860        403    195,263    348,667
                ---------  ---------  ---------  ---------  ---------
 Underwriting
  income (loss) $  30,229  $   3,615  $    (639) $   2,976  $  33,205
                =========  =========  =========  =========  =========

 Net loss ratio      54.7%      61.2%                 61.4%      58.2%
 Acquisition
  expense ratio      13.7%      21.6%                 22.0%      18.1%
 General and
  administrative
  expense
  ratio              16.5%      15.4%                 15.4%      15.9%
                ---------  ---------             ---------  ---------
 Combined ratio      84.9%      98.2%                 98.8%      92.2%
                =========  =========             =========  =========

 (1) Reconciles the Company's underwriting results by segment
  to the Company's financial statement presentation.


                  ENDURANCE SPECIALTY HOLDINGS LTD.
                          RESULTS BY SEGMENT
               (in thousands of United States dollars)

                           For quarter ended March 31, 2008
                -----------------------------------------------------
                                                 Deposit
                                      Deposit    Adjusted
                           Re-        Account-   Re-        Reported
                Insurance  insurance  ing(1)     insurance  Totals
                -----------------------------------------------------

 Revenues
 Gross premiums
  written       $ 585,134  $ 285,478  $  (2,021) $ 283,457  $ 868,591
 Ceded premiums
  written        (228,993)     1,189         --      1,189   (227,804)
                ---------  ---------  ---------  ---------  ---------
 Net premiums
  written         356,141    286,667     (2,021)   284,646    640,787
                ---------  ---------  ---------  ---------  ---------
 Net premiums
  earned          167,982    205,735     (1,674)   204,061    372,043
 Other
  underwriting
  loss                 --         --       (740)      (740)      (740)
                ---------  ---------  ---------  ---------  ---------
                  167,982    205,735     (2,414)   203,321    371,303
                ---------  ---------  ---------  ---------  ---------

 Expenses
 Net losses
  and loss
  expenses        130,950     61,202     (2,650)    58,552    189,502
 Acquisition
  expenses         23,117     51,157        100     51,257     74,374
 General and
  administrative
  expenses         20,561     29,483         --     29,483     50,044
                ---------  ---------  ---------  ---------  ---------
                  174,628    141,842     (2,550)   139,292    313,920
                ---------  ---------  ---------  ---------  ---------
 Underwriting
  (loss) income $  (6,646) $  63,893  $     136  $  64,029  $  57,383
                =========  =========  =========  =========  =========

 Net loss ratio      78.0%      29.7%                 28.7%      50.9%
 Acquisition
  expense ratio      13.8%      24.9%                 25.1%      20.0%
 General and
  administrative
  expense
  ratio              12.2%      14.3%                 14.5%      13.5%
                ---------  ---------             ---------  ---------
 Combined ratio     104.0%      68.9%                 68.3%      84.4%
                =========  =========             =========  =========

 (1) Reconciles the Company's underwriting results by segment to
 the Company's financial statement presentation.


                 ENDURANCE SPECIALTY HOLDINGS LTD.
                   CONSOLIDATED FINANCIAL RATIOS

 As Reported
                   ----------------------------------------------
                           For the quarter ended March 31
                   ----------------------------------------------
                     Insurance      Reinsurance        Total
                   --------------  --------------  --------------
                    2009    2008    2009    2008    2009    2008

 Loss ratio          54.7%   78.0%   61.4%   28.7%   58.2%   50.9%
 Acquisition
  expense ratio      13.7%   13.8%   22.0%   25.1%   18.1%   20.0%
 General and
  administrative
  expense ratio      16.5%   12.2%   15.4%   14.5%   15.9%   13.5%
                   ------  ------  ------  ------  ------  ------
 Combined ratio      84.9%  104.0%   98.8%   68.3%   92.2%   84.4%
                   ======  ======  ======  ======  ======  ======

 Effect of Prior Year Net Loss Reserve Development

 Favorable / (Unfavorable)

                   ----------------------------------------------
                           For the quarter ended March 31
                   ----------------------------------------------
                      Insurance      Reinsurance        Total
                   --------------  --------------  --------------
                    2009    2008    2009    2008    2009    2008

 Loss ratio          20.4%    2.2%    1.3%   18.2%   10.4%  11.0%
                   ======  ======  ======  ======  ======  =====

 Net of Prior Year Net Loss Reserve Development

                   ----------------------------------------------
                           For the quarter ended March 31
                   ----------------------------------------------
                      Insurance      Reinsurance        Total
                   --------------  --------------  --------------
                    2009    2008    2009    2008    2009    2008

 Loss ratio          75.1%   80.2%   62.7%   46.9%   68.6%   61.9%
 Acquisition
  expense ratio      13.7%   13.8%   22.0%   25.1%   18.1%   20.0%
 General and
  administrative
  expense ratio      16.5%   12.2%   15.4%   14.5%   15.9%   13.5%
                   ------  ------  ------  ------  ------  ------
 Combined ratio     105.3%  106.2%  100.1%   86.5%  102.6%   95.4%
                   ======  ======  ======  ======  ======  ======


                   ENDURANCE SPECIALTY HOLDINGS LTD.
                            RECONCILIATION
                   TOTAL PREMIUMS WRITTEN BY SEGMENT
                (in thousands of United States dollars)

The following table shows Endurance's gross and net premiums written for the quarters ended March 31, 2009 and 2008:



                                  Quarter Ended      Quarter Ended
                                 March 31, 2009      March 31, 2008
                               ------------------  ------------------
                               Gross     Net       Gross     Net
                               Premiums  Premiums  Premiums  Premiums
                               Written   Written   Written   Written
                               ------------------  ------------------

 Insurance
   Property                    $ 27,751  $ 17,487  $ 31,183  $ 15,003
   Casualty                      30,624    17,880    25,124    15,113
   Healthcare liability          19,713    17,209    16,492    16,492
   Workers' compensation         30,579    16,929    83,480    75,906
   Agriculture                  378,410   223,303   413,419   222,400
   Professional lines            35,137    29,622    15,436    11,227
                               --------  --------  --------  --------
   Subtotal Insurance          $522,214  $322,430  $585,134  $356,141
                               --------  --------  --------  --------

 Reinsurance
   Casualty                    $ 75,392  $ 75,168  $ 68,965  $ 70,167
   Property                      34,788    34,788    34,619    34,591
   Catastrophe                  109,448   109,448   105,234   105,156
   Agriculture                    4,859     4,859    10,911    10,911
   Aerospace and Marine          12,227    12,132    36,536    36,626
   Surety and other specialty    24,378    24,090    27,192    27,195
                               --------  --------  --------  --------
   Subtotal Reinsurance        $261,092  $260,485  $283,457  $284,646
                               --------  --------  --------  --------

 Total                         $783,306  $582,915  $868,591  $640,787
                               ========  ========  ========  ========


                     ENDURANCE SPECIALTY HOLDINGS LTD.
                            RECONCILIATIONS
   (in thousands of United States dollars, except share and per share
                               amounts)

The following is a reconciliation of Endurance's net income, net income per diluted common share, net income allocated to common shareholders under the two-class method and annualized return on average common equity to operating income, operating income per diluted common share, operating income allocated to common shareholders under the two-class method and operating return on average common equity (all non-GAAP measures) for the quarters ended March 31, 2009 and 2008:



                                                 Quarter Ended
                                          --------------------------
                                            March 31,     March 31,
                                              2009          2008
                                          ------------  ------------
 Net income                               $     78,297  $     77,811
 Add (Less) after-tax items:
   Net foreign exchange gains                      (49)          (10)
   Net realized losses on
    investments                                  9,948        11,726
                                          ------------  ------------
 Operating income before preferred
  dividends                               $     88,196  $     89,527
   Preferred dividends                          (3,875)       (3,875)
                                          ------------  ------------
 Operating income available to common
  and participating common shareholders   $     84,321  $     85,652
                                          ============  ============

 Operating income allocated to
  common shareholders under the
  two-class method                        $     82,753  $     84,145
                                          ============  ============

 Weighted average dilutive
  common shares                             59,007,221    64,173,506
                                          ============  ============

 Operating income per diluted
  common share                            $       1.40  $       1.31
                                          ============  ============

 Average common equity (a)                $  2,030,412  $  2,325,217

 Operating return on average
  common equity                                    4.2%          3.7%
                                          ------------  ------------
 Annualized operating return on
  average common equity                           16.6%         14.7%
                                          ============  ============


 Net income                               $     78,297  $     77,811
   Preferred dividends                          (3,875)       (3,875)
                                          ------------  ------------
 Net income available to common and
  participating common shareholders       $     74,422  $     73,936
                                          ============  ============

 Net income allocated to common
  shareholders under the
  two-class method                        $     73,037  $     72,632
                                          ============  ============

 Net income per diluted common share      $       1.24  $       1.13
                                          ============  ============

 Return on average common equity,
  Net income                                       3.7%          3.2%
                                          ============  ============
 Annualized return on average
  common equity, Net income                       14.7%         12.7%
                                          ============  ============

 (a) Average common equity is calculated as the arithmetic average of
 the beginning and ending common equity balances for the stated period,
 which excludes the $200 million liquidation value of the preferred
 shares.

Operating income and operating income per diluted common share are internal performance measures used by Endurance in the management of its operations. Operating income allocated to common shareholders (excludes unvested restricted shares outstanding which are considered participating) per diluted common share represents operating income divided by weighted average dilutive common shares, which has been calculated in accordance with the two-class method under U.S. GAAP. Operating income represents after-tax operational results excluding, as applicable, after-tax net realized capital gains or losses and after-tax net foreign exchange gains or losses because the amount of these gains or losses is heavily influenced by, and fluctuates in part, according to the availability of market opportunities. Endurance believes these amounts are largely independent of its business and underwriting process and including them distorts the analysis of trends in its operations. In addition to presenting net income and net income per dilutive common share determined in accordance with the two-class method under GAAP, Endurance believes that showing operating income and operating income per dilutive common share enables investors, analysts, rating agencies and other users of its financial information to more easily analyze Endurance's results of operations in a manner similar to how management analyzes Endurance's underlying business performance. Operating income and operating income per dilutive common share should not be viewed as substitutes for GAAP net income and net income per dilutive common share, respectively.

Endurance presents return on equity as a measure that is commonly recognized as a standard of performance by investors, analysts, rating agencies and other users of its financial information.



            

Mot-clé


Coordonnées