Back to GetFilings.com



Table of Contents

As filed with the Securities and Exchange Commission on May 6, 2003


SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


Form 10-Q

QUARTERLY REPORT UNDER SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934
     
For the Quarter Ended:
March 31, 2003
  Commission File Number:
1-16535

(ODYSSEY RE LOGO)

Odyssey Re Holdings Corp.

(Exact Name of Registrant as Specified in its Charter)
         
Delaware
  6719   52-2301683
(State or Other Jurisdiction Of
Incorporation or Organization)
  (Primary Standard Industrial
Classification Code Number)
  (I.R.S. Employer
Identification Number)

Odyssey Re Holdings Corp.

140 Broadway, 39th Floor, New York, New York 10005
(212) 978-4700
(Address, including zip code, and telephone number,
including area code, of registrant’s principal executive offices)

Donald L. Smith, Esq.

General Counsel
Odyssey Re Holdings Corp.
140 Broadway, 39th Floor, New York, New York 10005
(212) 978-4700
(Name, address, including zip code, and telephone number,
including area code, of agent for service)

     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 the filing requirements for at least the past 90 days.     YES þ          NO o

      Indicate by check mark whether the Registrant is an accelerated filer (as defined in rule 12b-2 of the Exchange Act).     YES þ          NO o

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

     
Class Number of Shares Outstanding at April 22, 2002


Common Stock, $.01 Par Value
  65,003,963




TABLE OF CONTENTS

PART I -- FINANCIAL INFORMATION
PART I -- Item 1. Financial Statements
PART 1 -- Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
PART I -- Item 3. Quantitative and Qualitative Disclosures About Market Risk
PART I -- Item 4. Controls and Procedures
PART II -- OTHER INFORMATION
PART II -- Item 1. Legal Proceedings
PART II -- Item 5. Other Information -- Forward Looking Statements
PART II -- Item 6. Exhibits and Reports on Form 8-K
SIGNATURES
CERTIFICATIONS
Certification of President and C.E.O.
Certification of Executive Vice President + C.F.O.


Table of Contents

TABLE OF CONTENTS

ODYSSEY RE HOLDINGS CORP.

INDEX TO FORM 10-Q

             
Page

PART I

FINANCIAL INFORMATION
ITEM 1.
  FINANCIAL STATEMENTS        
    Consolidated Balance Sheets as of March 31, 2003 (unaudited) and December 31, 2002     3  
    Consolidated Statements of Operations and Comprehensive Income for the three months ended March 31, 2003 and 2002 (unaudited)     4  
    Consolidated Statements of Stockholders’ Equity for the three months ended March 31, 2003 and 2002 (unaudited)     5  
    Consolidated Statements of Cash Flows for the three months ended March 31, 2003 and 2002 (unaudited)     6  
    Notes to Consolidated Financial Statements (unaudited)     7  
ITEM 2.
  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS     18  
ITEM 3.
  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK     25  
ITEM 4.
  CONTROLS AND PROCEDURES     25  
PART II

OTHER INFORMATION
ITEM 1.
  LEGAL PROCEEDINGS     25  
ITEM 2.
  CHANGES IN SECURITIES AND USE OF PROCEEDS     None  
ITEM 3.
  DEFAULTS UPON SENIOR SECURITIES     None  
ITEM 4.
  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS     None  
ITEM 5.
  OTHER INFORMATION — FORWARD LOOKING STATEMENTS     26  
ITEM 6.
  EXHIBITS AND REPORTS ON FORM 8-K     26  

2


Table of Contents

PART I — FINANCIAL INFORMATION

 
PART I — Item 1.     Financial Statements

ODYSSEY RE HOLDINGS CORP.

CONSOLIDATED BALANCE SHEETS

MARCH 31, 2003 (UNAUDITED) AND DECEMBER 31, 2002
(IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                       
March 31, December 31,
2003 2002


ASSETS
Investments and cash:
               
 
Fixed income securities, at fair value (amortized cost $2,057,820 and $1,964,758, respectively)
  $ 2,110,059     $ 1,992,574  
 
Redeemable preferred stock, at fair value (cost $13,398 and $13,398, respectively)
    11,342       12,694  
 
Equity securities:
               
   
Common stocks, at fair value (cost $183,117 and $146,028, respectively)
    184,837       152,560  
   
Common stocks, at equity
    107,466       101,021  
 
Short-term investments, at cost which approximates fair value
    110,445       189,161  
 
Other invested assets
    161,348       149,649  
 
Cash and cash equivalents
    605,235       484,744  
     
     
 
     
Total investments and cash
    3,290,732       3,082,403  
Investment income due and accrued
    24,057       26,358  
Reinsurance balances receivable
    442,792       430,491  
Reinsurance recoverable on loss payments
    153,129       80,473  
Reinsurance recoverable on unpaid losses
    898,157       1,026,979  
Prepaid reinsurance premiums
    93,731       92,525  
Funds held by ceding insurers
    117,953       112,747  
Deferred acquisition costs
    134,349       128,890  
Deferred federal and foreign income taxes
    103,530       108,314  
Other assets
    67,172       215,780  
     
     
 
     
Total assets
  $ 5,325,602     $ 5,304,960  
     
     
 
LIABILITIES
Unpaid losses and loss adjustment expenses
  $ 2,949,133     $ 2,871,552  
Unearned premiums
    645,609       602,562  
Debt obligations
    208,113       206,340  
Reinsurance balances payable
    146,249       108,257  
Funds held under reinsurance contracts
    142,613       238,233  
Current federal and foreign income taxes
    21,045       1,285  
Other liabilities
    84,037       220,648  
     
     
 
     
Total liabilities
    4,196,799       4,248,877  
     
     
 
STOCKHOLDERS’ EQUITY
Preferred stock, 200,000,000 shares authorized; 0 shares issued
           
Common stock, $0.01 par value; 500,000,000 shares authorized; 65,142,857 shares issued
    651       651  
Additional paid-in capital
    793,334       793,334  
Treasury stock, 138,894 shares, at cost
    (2,305 )     (2,305 )
Unearned compensation
    (4,289 )     (4,572 )
Accumulated other comprehensive income, net of deferred income taxes
    49,219       21,736  
Retained earnings
    292,193       247,239  
     
     
 
     
Total stockholders’ equity
    1,128,803       1,056,083  
     
     
 
     
Total liabilities and stockholders’ equity
  $ 5,325,602     $ 5,304,960  
     
     
 

See accompanying notes.

3


Table of Contents

ODYSSEY RE HOLDINGS CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

THREE MONTHS ENDED MARCH 31, 2003 AND 2002
(UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                   
Three Months Three Months
Ended Ended
March 31, March 31,
2003 2002


REVENUES
               
Gross premiums written
  $ 563,841     $ 403,753  
Ceded premiums written
    73,912       40,932  
     
     
 
 
Net premiums written
    489,929       362,821  
Increase in unearned premiums
    (42,606 )     (79,506 )
     
     
 
 
Net premiums earned
    447,323       283,315  
Net investment income
    32,400       28,203  
Net realized investment gains
    38,264       737  
     
     
 
 
Total revenues
    517,987       312,255  
     
     
 
EXPENSES
               
Losses and loss adjustment expenses
    305,725       191,350  
Acquisition costs
    116,098       71,606  
Other underwriting expenses
    20,759       16,835  
Other expense, net
    2,967       726  
Interest expense
    2,046       2,182  
     
     
 
 
Total expenses
    447,595       282,699  
     
     
 
 
Income before income taxes and cumulative effect of a change in accounting principle
    70,392       29,556  
     
     
 
Federal and foreign income tax provision (benefit):
               
 
Current
    33,720        
 
Deferred
    (9,907 )     10,155  
     
     
 
 
Total federal and foreign income tax provision
    23,813       10,155  
     
     
 
Income before cumulative effect of a change in accounting principle
    46,579       19,401  
Cumulative effect of a change in accounting principle
          36,862  
     
     
 
NET INCOME
  $ 46,579     $ 56,263  
     
     
 
BASIC
               
Weighted average shares outstanding
    64,690,904       64,757,319  
     
     
 
Basic earnings per share
  $ 0.72     $ 0.87  
     
     
 
DILUTED
               
Weighted average shares outstanding
    65,060,494       65,142,857  
     
     
 
Diluted earnings per share
  $ 0.72     $ 0.86  
     
     
 
DIVIDENDS
               
Dividends declared per share
  $ 0.025     $ 0.025  
     
     
 
COMPREHENSIVE INCOME (LOSS)
               
Net income
  $ 46,579     $ 56,263  
Other comprehensive income (loss), net of tax
    27,483       (4,435 )
     
     
 
Comprehensive income
  $ 74,062     $ 51,828  
     
     
 

See accompanying notes.

4


Table of Contents

ODYSSEY RE HOLDINGS CORP.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

THREE MONTHS ENDED MARCH 31, 2003 AND 2002 (UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                 
Three Months Three Months
Ended Ended
March 31, March 31,
2003 2002


COMMON STOCK
               
Balance, beginning and end of period
  $ 651     $ 651  
     
     
 
ADDITIONAL PAID-IN CAPITAL
               
Balance, beginning and end of period
    793,334       793,334  
     
     
 
TREASURY STOCK
               
Balance, beginning of period
    (2,305 )      
Purchases during the period
          (204 )
Reissuance during the period
          100  
     
     
 
Balance, end of period
    (2,305 )     (104 )
     
     
 
UNEARNED COMPENSATION
               
Balance, beginning of period
    (4,572 )     (5,704 )
Amortization during the period
    283       286  
     
     
 
Balance, end of period
    (4,289 )     (5,418 )
     
     
 
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS), NET OF DEFERRED INCOME TAXES
               
Balance, beginning of period
    21,736       (12,985 )
Net increase during the period
    27,483       (4,435 )
     
     
 
Balance, end of period
    49,219       (17,420 )
     
     
 
RETAINED EARNINGS
               
Balance, beginning of period
    247,239       45,576  
Net income
    46,579       56,263  
Dividends to stockholders
    (1,625 )     (1,628 )
     
     
 
Balance, end of period
    292,193       100,211  
     
     
 
TOTAL STOCKHOLDERS’ EQUITY
  $ 1,128,803     $ 871,254  
     
     
 
COMMON SHARES (SHARES OUTSTANDING)
               
Balance, beginning of period
    65,003,963       65,142,857  
Net treasury shares acquired
          (7,394 )
     
     
 
Balance, end of period
    65,003,963       65,135,463  
     
     
 

See accompanying notes.

5


Table of Contents

ODYSSEY RE HOLDINGS CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

THREE MONTHS ENDED MARCH 31, 2003 AND 2002 (UNAUDITED)
(IN THOUSANDS)
                     
Three Months Three Months
Ended Ended
March 31, March 31,
2003 2002


OPERATING ACTIVITIES
               
Net income
  $ 46,579     $ 56,263  
 
Less: cumulative change in accounting principle
          (36,862 )
     
     
 
 
Income before cumulative effect of a change in accounting principle
    46,579       19,401  
Adjustments to reconcile net income to net cash provided by operating activities:
               
 
Reinsurance balances and funds held, net
    (147,792 )     (86,832 )
 
Unearned premiums
    41,841       79,001  
 
Unpaid losses and loss adjustment expenses
    206,403       (6,439 )
 
Federal and foreign income taxes
    9,853       9,966  
 
Other assets and liabilities, net
    (313 )     21,413  
 
Deferred acquisition costs
    (5,459 )     (19,960 )
 
Net realized investment gains
    (38,264 )     (737 )
 
Bond premium amortization, net
    (1,520 )     (323 )
     
     
 
   
Net cash provided by operating activities
    111,328       15,490  
     
     
 
INVESTING ACTIVITIES
               
Maturities of fixed income securities
    1,907       2,148  
Sales of fixed income securities
    1,269,958       35,419  
Purchases of fixed income securities
    (1,302,334 )     (12,355 )
Sales of equity securities
    1,334       3,475  
Purchases of equity securities
    (38,155 )     (20,926 )
Purchases of other invested assets
    (638 )     (1,522 )
Decrease (increase) in short-term investments
    78,716       (11,713 )
     
     
 
   
Net cash provided by (used in) investing activities
    10,788       (5,474 )
     
     
 
FINANCING ACTIVITIES
               
Dividends
    (1,625 )     (1,628 )
Purchase of treasury stock
          (100 )
     
     
 
   
Net cash used in financing activities
    (1,625 )     (1,728 )
     
     
 
Increase in cash and cash equivalents
    120,491       8,288  
Cash and cash equivalents, beginning of period
    484,744       375,142  
     
     
 
   
Cash and cash equivalents, end of period
  $ 605,235     $ 383,430  
     
     
 

See accompanying notes.

6


Table of Contents

ODYSSEY RE HOLDINGS CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.     Organization and Basis of Presentation

      Odyssey Re Holdings Corp. (the “Company” or “OdysseyRe”) is a Delaware domiciled company which was incorporated on March 21, 2001 to serve as the holding company for its wholly owned subsidiary Odyssey America Reinsurance Corporation (“Odyssey America”) and Odyssey America’s subsidiaries, Odyssey Reinsurance Corporation (“ORC”), Odyssey UK Holdings Corporation (“UK Holdings”), Newline Underwriting Management Ltd., which owns and manages a syndicate at Lloyd’s, Newline Syndicate 1218 (collectively, “Newline”) and Hudson Insurance Company (“Hudson”). On September 10, 2002, OdysseyRe acquired 56% of First Capital Insurance Ltd., a Singapore insurance company. Fairfax Financial Holdings Limited (“Fairfax”), a Canadian financial services holding company, is OdysseyRe’s majority shareholder.

      The preparation of the consolidated financial statements in conformity with generally accepted accounting principles in the United States of America requires management to make estimates and assumptions, which could differ from actual results, that affect the reported amounts of assets, liabilities, revenues and expenses and disclosure of contingent assets and liabilities. Certain financial information that is normally included in annual financial statements prepared in accordance with generally accepted accounting principles has been omitted since it is not required for interim reporting purposes. The Company’s unaudited interim consolidated financial statements include all adjustments which in management’s opinion are normal recurring adjustments for a fair presentation of its financial position on such dates and the results of operations for those periods. The results for the three months ended March 31, 2003 and 2002 are not necessarily indicative of the results for a full year. As of December 31, 2002, certain amounts have been reclassified to conform to the balance sheet presentation as of March 31, 2003.

      During the three months ended March 31, 2003 and 2002, dividends of $0.025 per common share were declared resulting in an aggregate dividend of approximate $1.6 million in each period.

2.     Change in Accounting Principle

      Effective January 1, 2003, the Company adopted the expense recognition provisions, on a prospective basis, of Statement of Financial Accounting Standard (“SFAS”) 148, “Accounting for Stock-Based Compensation — Transition and Disclosure”. The adoption of these provisions has no effect on the consolidated statement of operations for the three months ended March 31, 2003, as the Company did not grant any stock options during the first quarter.

      On January 1, 2002, the Company, in accordance with the provisions of SFAS 141, “Business Combinations” and SFAS 142, “Goodwill and Other Intangible Assets”, fully amortized its negative goodwill of $36.9 million and reflected the amortization as a cumulative effect of a change in accounting principle in its statement of operations for the three months ended March 31, 2002. SFAS 142 requires that an entity determine if the goodwill or other intangible assets has an indefinite or a finite useful life. Goodwill and intangible assets with indefinite useful lives will not be subject to amortization and must be tested at least annually for impairment. Management has determined that the goodwill of $19.1 million reflected in other assets as of March 31, 2003 and December 31, 2002 has an indefinite life and is not impaired. The Company has not amortized its goodwill during the three months ended March 31, 2003 and 2002. There is no effect on the Company’s federal and foreign income taxes resulting from the implementation of these accounting pronouncements.

7


Table of Contents

ODYSSEY RE HOLDINGS CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

3.     Accumulated Other Comprehensive Income

      The following table shows the components of the change in accumulated other comprehensive income (loss) for the three months ended March 31, 2003 and 2002 (in thousands):

                 
Three Months Three Months
Ended Ended
March 31, March 31,
2003 2002


Beginning balance of accumulated other comprehensive income (loss)
  $ 21,736     $ (12,985 )
     
     
 
Beginning balance of foreign currency translation adjustments
    (2,202 )     (9,358 )
Ending balance of foreign currency translation adjustments
    7,524       (9,563 )
     
     
 
Current period change in foreign currency translation adjustments
    9,726       (205 )
     
     
 
Beginning balance of unrealized net gains (losses) on securities
    23,938       (3,627 )
Ending balance of unrealized net gains (losses) on securities
    42,858       (7,857 )
     
     
 
Current period change in unrealized net gains (losses) on securities
    18,920       (4,230 )
     
     
 
Beginning balance of minimum pension liability
           
Ending balance of minimum pension liability
    (1,163 )      
     
     
 
Current period change in minimum pension liability
    (1,163 )      
     
     
 
Current period change in accumulated other comprehensive income (loss)
    27,483       (4,435 )
     
     
 
Ending balance of accumulated other comprehensive income (loss)
  $ 49,219     $ (17,420 )
     
     
 

8


Table of Contents

ODYSSEY RE HOLDINGS CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The components of comprehensive income (loss) for the three months ended March 31, 2003 and 2002 are shown in the following table (in thousands):

                 
Three Months Three Months
Ended Ended
March 31, March 31,
2003 2002


Net income
  $ 46,579     $ 56,263  
     
     
 
Other comprehensive income (loss), before tax:
               
Foreign currency translation adjustments
    14,963       (315 )
Unrealized net gains (losses) on securities
    38,041       (4,685 )
Reclassification adjustment for realized losses included in net income
    (8,933 )     (1,822 )
Minimum pension liability
    (1,789 )      
     
     
 
Other comprehensive income (loss), before tax
    42,282       (6,822 )
     
     
 
Tax (expense) benefit:
               
Foreign currency translation adjustments
    (5,237 )     110  
Unrealized net gains (losses) on securities
    (13,314 )     1,640  
Reclassification adjustment for realized losses included in net income
    3,126       637  
Minimum pension liability
    626        
     
     
 
Total tax (expense) benefit
    (14,799 )     2,387  
     
     
 
Other comprehensive income (loss), net of tax
    27,483       (4,435 )
     
     
 
Comprehensive income
  $ 74,062     $ 51,828  
     
     
 

9


Table of Contents

ODYSSEY RE HOLDINGS CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

4.   Earnings Per Share

      Net income for the three months ended March 31, 2003 and 2002 per common share has been computed in the following table based upon weighted average common shares outstanding (in thousands, except share amounts):

                     
Three Months Three Months
Ended Ended
March 31, March 31,
2003 2002


Income before cumulative effect of a change in accounting principle
  $ 46,579     $ 19,401  
Cumulative effect of a change in accounting principle
          36,862  
     
     
 
Net income
  $ 46,579     $ 56,263  
     
     
 
Weighted average common shares outstanding — basic
    64,690,904       64,757,319  
Effect of dilutive shares
    369,590       385,538  
     
     
 
Weighted average common shares outstanding — dilutive
    65,060,494       65,142,857  
     
     
 
Earnings per common share:
               
 
Basic:
               
   
Income before cumulative effect of a change in accounting principle
  $ 0.72     $ 0.30  
   
Cumulative effect of a change in accounting principle
          0.57  
     
     
 
   
Basic earnings per common share
  $ 0.72     $ 0.87  
     
     
 
 
Diluted:
               
   
Income before cumulative effect of a change in accounting principle
  $ 0.72     $ 0.30  
   
Cumulative effect of a change in accounting principle
          0.56  
     
     
 
   
Diluted earnings per common share
  $ 0.72     $ 0.86  
     
     
 

      The 2003 diluted earnings per common share assumes that the Company’s stock options, granted in April 2002 and subsequent, under the Odyssey Re Holdings Corp. 2002 Stock Incentive Plan would not be exercised as of March 31, 2003 and does not reflect the conversion of the Company’s convertible debentures into shares of common stock of the Company because, under the terms of the indenture under which the convertible debentures were issued in June 2002, the convertible debentures were not convertible as of March 31, 2003.

5.     Contingencies

      ORC agreed to allow Ranger Insurance Company (“Ranger”), a subsidiary of Fairfax, to attach an assumption of liability endorsement to its policies where required. The agreement applies to endorsements issued from July 1, 1999 to December 31, 2003. The agreement may also terminate earlier upon Ranger receiving an A.M. Best rating of A- or better, Ranger ceasing to be under the control of Fairfax, or either party giving the other party 30 days notice. Following termination of the agreement, ORC will remain liable for any losses occurring prior to the effective date of the termination, pursuant to the terms of the endorsements. While ORC’s potential exposure in connection with these endorsements is not reasonably quantifiable at this time, we deem it to be immaterial, as Fairfax has agreed to indemnify ORC for any obligation under this agreement. The Company anticipates that Ranger will meet all of its obligations in the

10


Table of Contents

ODYSSEY RE HOLDINGS CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

normal course of business, and ORC does not anticipate making any payments under this guarantee that would require ORC to utilize the indemnification from Fairfax.

      Odyssey America agreed, as of July 14, 2000, to guarantee the performance of all of the insurance and reinsurance contract obligations, whether incurred before or after the agreement, of Compagnie Transcontinentale de Réassurance (“CTR”), an affiliate, in the event CTR becomes insolvent and CTR is not otherwise indemnified under its guarantee agreement with a Fairfax affiliate. This guarantee was entered into as part of the redeployment of CTR’s business to Odyssey America. While Odyssey America’s potential exposure in connection with this guarantee is not reasonably quantifiable at this time, we deem it to be immaterial, as Fairfax has agreed to indemnify Odyssey America for all obligations under this guarantee.

      Through UK Holdings, Odyssey America became a limited liability participant in the Lloyd’s market in 1997. In order to continue underwriting at Lloyd’s, Newline has established a clean irrevocable letter of credit and a trust account in favor of the Society and Council of Lloyd’s. As of March 31, 2003, the letter of credit was valued at £69.5 million ($109.9 million) and was collateralized by $137.3 million of the Company’s investment securities at statement value. As of March 31, 2003, the trust account was valued at £31.2 million ($49.3 million). The letter of credit and the trust account effectively secure the future contingent obligations of UK Holdings should Newline, the Lloyd’s underwriting syndicate in which the Company participates, incur net losses. The Company’s contingent liability to the Society and Council of Lloyd’s is limited to the amount of the letter of credit and the trust account.

      Odyssey America agreed, as of April 1, 2002, to guarantee the prompt payment of all of the insurance contract obligations (the “Subject Contracts”), whether incurred before or after the agreement, of Falcon Insurance Company (Hong Kong) Limited (“Falcon”), an affiliate, in the event Falcon becomes insolvent. While Odyssey America’s potential exposure in connection with this agreement is not reasonably quantifiable at this time, we deem it to be immaterial, as Fairfax has agreed to indemnify Odyssey America for any obligation under this agreement. Falcon has agreed to pay Odyssey America one percent of all gross earned premium associated with the subject business on a quarterly basis. During the first quarter of 2003, Falcon has paid $0.1 million to Odyssey America related to this agreement. Odyssey America anticipates that Falcon will meet all of its obligations in the normal course of business and does not anticipate making any payments under this guarantee that will require Odyssey America to utilize the indemnification from Fairfax.

      In addition, in connection with the guarantee, Falcon has granted Odyssey America the option (the “Option”) to assume a ten percent quota share reinsurance participation for a period of up to three years of all of Falcon’s liabilities under the Subject Contracts entered into by Falcon on or after the date of the exercise of the Option by Odyssey America. If the Option is exercised, the one percent fee will be cancelled during the term of the quota share reinsurance agreement.

      In December 2002, Odyssey America and a retrocessionaire each demanded arbitration to resolve a dispute arising from an excess of loss retrocessional contract, effective January 1, 1998, pursuant to which the retrocessionaire reinsured Odyssey America for 50% of certain accident and health exposures assumed by Odyssey America from a third-party insurer. The dispute arose in October 2002 when the retrocessionaire asserted that the third-party insurer violated the reinsurance agreement with Odyssey America such that no further payments under the agreement should be made. Odyssey America is continuing to make payments to the third-party insurer on submitted claims pursuant to the reinsurance agreement, subject to a full reservation of rights.

      At arbitration, Odyssey America is seeking enforcement of the retrocessional contract and the retrocessionaire is seeking rescission of the same contract, alleging that Odyssey America’s refusal to assert defenses under the reinsurance agreement with the third-party insurer constitutes a breach of the duty of good faith to the retrocessionaire. In accordance with the retrocessional contract’s arbitration provisions, as of this date, the

11


Table of Contents

ODYSSEY RE HOLDINGS CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

parties have appointed arbitrators, but no umpire has been appointed and, therefore, the arbitration panel has not yet been duly constituted.

      Odyssey America intends to vigorously pursue the arbitration, and, to that end, has engaged the services of outside counsel. Odyssey America believes that it has a strong case against the retrocessionaire for full reinsurance coverage in accordance with the retrocessional contract. Nevertheless, at this early stage of the proceedings it is not possible to make any determination regarding the potential arbitration outcome, or the magnitude of any possible liability in the event of a determination adverse to Odyssey America.

      OdysseyRe and its subsidiaries are involved from time to time in ordinary routine litigation and arbitration proceedings incidental to their business. In management’s opinion, the outcome of these suits, individually or collectively, is not likely to result in judgments which would be material to the financial condition or results of operations or cash flow of the Company.

6.     Debt Obligations

      The components of debt obligations are as follows (in thousands):

                 
As of As of
March 31, December 31,
2003 2002


Convertible Debt
  $ 110,000     $ 110,000  
Senior notes
    98,113       96,340  
     
     
 
Total
  $ 208,113     $ 206,340  
     
     
 

      In June 2002, OdysseyRe issued $110.0 million aggregate principal amount of 4.375% convertible senior debentures (“Convertible Debt”) due 2022. The Convertible Debt is redeemable at the Company’s option beginning on June 22, 2005. Each holder of Convertible Debt may, at its option, require OdysseyRe to repurchase all or a portion of its Convertible Debt on June 22, 2005, 2007, 2009, 2012 and 2017. Under certain circumstances, each Convertible Debt holder can convert its Convertible Debt, in accordance with the terms of the indenture under which the Convertible Debt was issued, into 46.9925 shares of OdysseyRe common stock for every $1,000 principal amount of the Convertible Debt. The Convertible Debt is reflected on OdysseyRe’s balance sheet at a value of $110.0 million, the aggregate principal amount of Convertible Debt outstanding.

      In December 2001, OdysseyRe issued $100.0 million aggregate principal amount of senior notes, pursuant to a private placement, due November 30, 2006. Interest accrues on the senior notes at a fixed interest rate of 7.49%, which is due semi-annually on May 31st and November 30th. The senior notes are redeemable prior to maturity at OdysseyRe’s option. Immediately following the issuance of the senior notes, OdysseyRe entered into an interest rate swap agreement, with Bank of America N.A., that effectively converted the fixed 7.49% interest rate into a variable interest rate of London Interbank Offered Rate (“LIBOR”) plus 263 basis points, which was 3.9% as of March 31, 2003. The proceeds from the sale of the senior notes was used to prepay part of the principal amount outstanding under the $200.0 million term note. On June 26, 2002, OdysseyRe prepaid $10.0 million aggregate principal amount of senior notes. As of March 31, 2003, the aggregate principal amount of senior notes outstanding was $90.0 million and the senior notes have been reflected on the Company’s balance sheet at fair value of $98.1 million. The offsetting fair value adjustment to the swap transaction of $8.1 million has been reflected in other liabilities.

      In December 2001, OdysseyRe entered into a credit agreement with Bank of America N.A. and J.P. Morgan Chase Bank. The amount of borrowing available under the credit agreement was $50.0 million, payable on January 31, 2002, plus accrued interest. The credit agreement was a thirty day agreement. In accordance with the agreement terms, on January 31, 2002, it was converted to a three year obligation with the

12


Table of Contents

ODYSSEY RE HOLDINGS CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

principal due in 2005 and interest payable at a rate based upon either the rate designated by Bank of America N.A. as its prime rate or a rate of 250 basis points over the applicable LIBOR. On June 18, 2002, this obligation was fully extinguished by proceeds from the issuance of the Convertible Debt.

      In connection with the acquisition of Odyssey America and its subsidiaries, OdysseyRe issued a $200.0 million term note to a subsidiary of Fairfax, which was due between 2002 and 2004. The term note accrued interest using the three-month LIBOR plus 225 basis points, payable quarterly. This debt has been fully extinguished by the proceeds from the senior notes, credit agreement and Convertible Debt described herein.

      Aggregate maturities of the Company’s debt obligations, at face value are as follows (in thousands):

           
Years Amount


2006
  $ 90,000  
2022
    110,000  
     
 
 
Total
  $ 200,000  
     
 

      OdysseyRe’s senior notes are subject to certain covenants, none of which significantly restricts the Company’s operating activities or dividend-paying ability. As of March 31, 2003, the Company was in compliance with all covenants.

7.     Unpaid Losses and Loss Adjustment Expenses

      Activity in the liability for unpaid losses and loss adjustment expenses for the three months ended March 31, 2003, and 2002 are as follows (in thousands):

                   
Three Months Three Months
Ended Ended
March 31, March 31,
2003 2002


Gross unpaid losses and loss adjustment expenses, beginning of period
  $ 2,871,552     $ 2,720,220  
Less ceded unpaid losses and loss adjustment expenses, beginning of period
    1,026,979       1,045,791  
     
     
 
Net unpaid losses and loss adjustment expenses, beginning of period
    1,844,573       1,674,429  
     
     
 
Losses and loss adjustment expenses incurred related to:
               
 
Current year
    294,105       188,670  
 
Prior years
    11,620       2,680  
     
     
 
Total losses and loss adjustment expenses incurred
    305,725       191,350  
     
     
 
Paid losses and loss adjustment expenses related to:
               
 
Current year
    17,709       21,316  
 
Prior years
    79,896       175,514  
     
     
 
Total paid losses and loss adjustment expenses
    97,605       196,830  
     
     
 
Effects of exchange rate changes
    (1,717 )     (960 )
     
     
 
Net unpaid losses and loss adjustment expenses, end of period
    2,050,976       1,667,989  
Add ceded unpaid losses and loss adjustment expenses, end of period
    898,157       1,049,493  
     
     
 
Gross unpaid losses and loss adjustment expenses, end of period
  $ 2,949,133     $ 2,717,482  
     
     
 

      The prior years’ loss development for the three months ended March 31, 2003 is primarily related to terminated auto lease residual value business in the Americas business segment.

13


Table of Contents

ODYSSEY RE HOLDINGS CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

8.     Asbestos and Environmental Losses and Loss Adjustment Expenses

      The Company has exposure to asbestos and environmental pollution claims. Exposure arises from reinsurance contracts under which the Company has assumed liabilities, on an indemnity or assumption basis, from ceding companies primarily in connection with general liability insurance policies issued by such cedants. The Company’s estimate of its ultimate liability for such exposures includes case basis reserves and a provision for liabilities incurred but not reported. Case basis reserves are a combination of reserves reported to the Company by ceding companies and additional case reserves determined by the Company’s dedicated asbestos and environmental claims unit based on claims audits of cedants. The provision for liabilities incurred but not reported is established based on various methods such as loss development, market share and frequency and severity.

      Estimation of ultimate liabilities for these exposures is unusually difficult due to outstanding issues such as whether coverage exists, definition of an occurrence, determination of ultimate damages and allocation of such damages to financially responsible parties. The determination of ultimate liabilities for waste site pollution exposure is especially uncertain due to the potential for an amendment to the Superfund Law proposed by various business groups, environmental groups and government agencies.

      The Company’s reserves for asbestos and environmental related liabilities displayed below are from business written for accident years 1985 and prior. There is minimal exposure and no specific reported reserves in the more recent accident years. The Company’s asbestos and environmental reserve development, gross and net of reinsurance, for the three months ended March 31, 2003 and 2002 is set forth in the table below (in thousands):

                 
Three Months Three Months
Ended Ended
March 31, March 31,
2003 2002


Asbestos
               
Gross unpaid losses and loss adjustment expenses, beginning of period
  $ 189,720     $ 193,753  
Less ceded unpaid losses and loss adjustment expenses, beginning of period
    160,236       164,269  
     
     
 
Net unpaid losses and loss adjustment expenses, beginning of period
    29,484       29,484  
Net losses and loss adjustment expenses incurred
           
Net paid losses and loss adjustment expenses
           
     
     
 
Net unpaid losses and loss adjustment expenses, end of period
    29,484       29,484  
Add ceded unpaid losses and loss adjustment expenses, end of period
    177,790       162,755  
     
     
 
Gross unpaid losses and loss adjustment expenses, end of period
  $ 207,274     $ 192,239  
     
     
 

14


Table of Contents

ODYSSEY RE HOLDINGS CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

                 
Three Months Three Months
Ended Ended
March 31, March 31,
2003 2002


Environmental
               
Gross unpaid losses and loss adjustment expenses, beginning of period
  $ 45,712     $ 55,529  
Less ceded unpaid losses and loss adjustment expenses, beginning of period
    13,575       23,392  
     
     
 
Net unpaid losses and loss adjustment expenses, beginning of period
    32,137       32,137  
Net losses and loss adjustment expenses incurred
           
Net paid losses and loss adjustment expenses
           
     
     
 
Net unpaid losses and loss adjustment expenses, end of period
    32,137       32,137  
Add ceded unpaid losses and loss adjustment expenses, end of period
    18,774       24,794  
     
     
 
Gross unpaid losses and loss adjustment expenses, end of period
  $ 50,911     $ 56,931  
     
     
 

      Our survival ratio for environmental and asbestos related liabilities as of March 31, 2003 is eleven years, reflecting full utilization of remaining indemnifications. Our underlying survival ratio for environmental related liabilities is ten years and for asbestos related liabilities is eleven years. The survival ratio represents the environmental impairment and asbestos related illness reserves, net of reinsurance, on March 31, 2003, plus indemnifications, divided by the average paid environmental and asbestos claims, net of reinsurance, for the last four years. Our survival ratio is nine years for environmental and asbestos related liabilities as of March 31, 2003, prior to the reflection of indemnifications. Our survival ratio compares favorably with the United States Property and Casualty Industry average survival ratio of nine years as published by A.M. Best in its special report on Asbestos and Environmental claims dated October 28, 2002.

9.     Segment Reporting

      The Company’s operations are managed through four distinct divisions, Americas, EuroAsia, London Market and U.S. Insurance which are established principally based on geographic regions. The Americas division is comprised of the Company’s United States reinsurance operations and its Canadian and Latin America branch offices. The United States operations write treaty property, general casualty, specialty casualty, surety, and facultative casualty reinsurance business primarily through professional reinsurance brokers. Treaty property business is written through its Canadian Branch while the Latin American branch writes both treaty and facultative property business. Effective January 1, 2003, insurance business underwritten by Hudson, which was previously included with the Americas division, and the 2003, new and renewal, Healthcare business assumed by Odyssey America, have been combined into a new division, the U.S. Insurance division. For comparative purposes, the segment information presented below for the three months ended March 31, 2002 has been restated to reflect the Hudson business in the U.S. Insurance division. The EuroAsia division is comprised of offices in Paris, Stockholm, Singapore and Tokyo. The EuroAsia division writes primarily treaty and facultative property business. The Company’s London Market division operates through two distribution channels, Newline at Lloyd’s where the business focus is casualty insurance, and our London Branch, where the business focus is worldwide property and casualty reinsurance.

      A portion of the gross premiums written by the U.S. Insurance division have been ceded to, and are also included in the Americas division’s gross premiums written. Accordingly, the sum of the gross premiums written for each division does not agree to the total gross premiums written as shown in the tables below and as

15


Table of Contents

ODYSSEY RE HOLDINGS CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

reflected in the consolidated statements of operations. The financial results of these divisions for the three months ended March 31, 2003 and 2002 are as follows (in thousands):

                                           
London U.S.
Three months ended March 31, 2003 Americas EuroAsia Market Insurance Total






Gross premiums written
  $ 341,388     $ 82,895     $ 73,070     $ 80,599     $ 563,841  
     
     
     
     
     
 
Net premiums written
  $ 318,619     $ 80,077     $ 58,508     $ 32,725     $ 489,929  
     
     
     
     
     
 
Net premiums earned
  $ 291,279     $ 77,583     $ 63,967     $ 14,494     $ 447,323  
     
     
     
     
     
 
Losses and loss adjustment expenses
    202,911       51,627       40,022       11,165       305,725  
Acquisition costs and other underwriting expenses
    97,449       17,924       19,185       2,299       136,857  
     
     
     
     
     
 
Total underwriting deductions
    300,360       69,551       59,207       13,464       442,582  
     
     
     
     
     
 
 
Underwriting (loss) income
  $ (9,081 )   $ 8,032     $ 4,760     $ 1,030       4,741  
     
     
     
     
         
Net investment income
                                    32,400  
Net realized investment gains
                                    38,264  
Other expense, net
                                    (2,967 )
Interest expense
                                    (2,046 )
                                     
 
 
Income from continuing operations before income taxes
                                  $ 70,392  
                                     
 
Underwriting ratios:
                                       
 
Losses and loss adjustment expenses
    69.7 %     66.5 %     62.6 %     77.0 %     68.3 %
 
Acquisition costs and other underwriting expenses
    33.4       23.1       30.0       15.9       30.6  
     
     
     
     
     
 
 
Combined ratio
    103.1 %     89.6 %     92.6 %     92.9 %     98.9 %
     
     
     
     
     
 

16


Table of Contents

ODYSSEY RE HOLDINGS CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

                                           
London U.S.
Three months ended March 31, 2002 Americas EuroAsia Market Insurance Total






Gross premiums written
  $ 286,945     $ 44,434     $ 63,607     $ 18,904     $ 403,753  
     
     
     
     
     
 
Net premiums written
  $ 266,616     $ 41,493     $ 51,003     $ 3,709     $ 362,821  
     
     
     
     
     
 
Net premiums earned
  $ 208,745     $ 34,765     $ 36,928     $ 2,877     $ 283,315  
     
     
     
     
     
 
Losses and loss adjustment expenses
    139,448       24,173       25,132       2,597       191,350  
Acquisition costs and other underwriting expenses
    67,109       10,534       10,102       696       88,441  
     
     
     
     
     
 
Total underwriting deductions
    206,557       34,707       35,234       3,293       279,791  
     
     
     
     
     
 
 
Underwriting income (loss)
  $ 2,188     $ 58     $ 1,694     $ (416 )     3,524  
     
     
     
     
         
Net investment income
                                    28,203  
Net realized investment gains
                                    737  
Other expense, net
                                    (726 )
Interest expense
                                    (2,182 )
                                     
 
 
Income from continuing operations before income taxes
                                  $ 29,556  
                                     
 
Underwriting ratios:
                                       
 
Losses and loss adjustment expenses
    66.8 %     69.5 %     68.1 %     90.3 %     67.5 %
 
Acquisition costs and other underwriting expenses
    32.2       30.3       27.3       24.2       31.3  
     
     
     
     
     
 
 
Combined ratio
    99.0 %     99.8 %     95.4 %     114.5 %     98.8 %
     
     
     
     
     
 

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

17


Table of Contents

PART 1 — Item 2.   Management’s Discussion and Analysis of

Financial Condition and Results of Operations

Overview

      Odyssey Re Holdings Corp. is a Delaware domiciled company which was incorporated on March 21, 2001 to serve as the holding company for Odyssey America and its subsidiaries, ORC, Hudson, UK Holdings and Newline. On September 10, 2002, we acquired 56% of the common stock of First Capital Insurance Ltd., a Singapore insurance company, for consideration of $17.8 million. Fairfax Financial Holdings Limited (“Fairfax”), a Canadian financial services holding company, is our majority shareholder.

      Through our operating subsidiaries, principally Odyssey America, we are a leading United States based underwriter of reinsurance, providing a full range of property and casualty products on a worldwide basis. We offer a broad range of both treaty and facultative reinsurance to property and casualty insurers and reinsurers. Treaty reinsurance involves the reinsurance of a specific line or class of business for an insurance company pursuant to an agreement or treaty. Facultative reinsurance involves the reinsurance of a specific policy as opposed to a line or class of business. We also write specialty and non-traditional lines of reinsurance, including professional liability, marine and aerospace. Effective January 1, 2003, we commenced, on a new and renewal basis, underwriting medical malpractice and hospital professional liability business through our Healthcare division located in Napa, California. We currently reinsure this business through a 100% quota share agreement with an affiliate; however, we are in the process of acquiring an excess and surplus lines insurance company which will underwrite this business on a direct basis. The Healthcare business is included in our U.S. Insurance division.

      Throughout 2002 and continuing into 2003, we experienced growth opportunities in a number of areas, evidenced by our increase in gross premiums written of $160.0 million, or 39.6%, to $563.8 million for the three months ended March 31, 2003 from $403.8 million for the three months ended March 31, 2002. As a result of improved market conditions, including improved pricing and industry consolidation, and a series of catastrophic events, both in the United States and globally, conditions for us have been improving and we have opportunistically expanded in certain classes of business and in each of our geographic business segments. Our non-United States operations accounted for 34.1% of our premium volume during the first quarter of 2003. For the three months ended March 31, 2003 and 2002, our net premiums written were $489.9 million and $362.8 million, respectively, and our net income was $46.6 million and $56.3 million (which included a cumulative effect of a change in accounting principle of $36.9 million for 2002), respectively. As of March 31, 2003, we had total assets of $5.3 billion and total stockholders’ equity of $1.1 billion.

      The property and casualty reinsurance and insurance industries use the combined ratio as a measure of underwriting profitability. The GAAP combined ratio is the sum of losses and loss adjustment expenses incurred as a percentage of net premiums earned plus underwriting expenses, which include acquisition costs and other underwriting expenses, as a percentage of net premiums earned. The combined ratio reflects only underwriting results, and does not include income from investments. Underwriting profitability is subject to significant fluctuations due to competition, catastrophic events, economic and social conditions, foreign currency fluctuations and other factors. Due to the improved pricing environment and our continued focus on underwriting discipline, our underwriting results have remained relatively consistent with our strong underwriting results of 2002. Our combined ratio was 98.9% for the three months ended March 31, 2003, an increase of 0.1 percentage points from the 98.8% combined ratio for the three months ended March 31, 2002. This continued underwriting profitability is a direct result of our underwriting actions, including improvements in pricing as well as terms and conditions, and our opportunistic expansion into better performing lines of business. The first quarter 2003 combined ratio includes approximately 3.6 points related to terminated auto lease residual value business in the Americas business segment.

      We operate our business through four divisions, the Americas, EuroAsia, London Market and U.S. Insurance, which are based principally on geographic regions.

      The Americas division is our largest division and writes treaty, casualty, surety and property, and facultative casualty reinsurance in the United States and Canada, and treaty and facultative reinsurance in

18


Table of Contents

Central and South America. The Americas division is comprised of three units, the United States, Canada, and Latin America, with offices, located in Stamford, two offices in New York City, Mexico City, Miami, Santiago and Toronto.

      The EuroAsia division was formed in 2000 as part of the realignment of our business across geographic regions. EuroAsia operates out of four offices, with principal offices in Paris and Singapore. The EuroAsia business consists of international reinsurance business which is geographically dispersed, mainly throughout the European Union, followed by Japan, Eastern Europe, the Pacific Rim, and the Middle East. The EuroAsia division has been successful in taking advantage of the rate increases throughout its international scope of operations and in creating new market opportunities by leveraging its long-term ceding company and broker relationships.

      The London Market division is comprised of our Lloyd’s of London business, in which we participate through our 100% ownership of Newline which in turn owns and manages Syndicate 1218, and our London branch office. Our Lloyd’s membership provides strong brand recognition, extensive broker and direct distribution channels and worldwide licensing, including the ability to write primary business on an excess and surplus basis in the United States. The London Market division in general, and Newline in particular, has experienced a resurgence of opportunities from domestic and international business. The London Market writes insurance and reinsurance business worldwide principally through brokers.

      The U.S. Insurance division is comprised of specialty program insurance business underwritten by Hudson, and medical malpractice and hospital professional liability business underwritten by our newly formed Healthcare division.

Revenues

      We derive our revenues from two principal sources: premiums from reinsurance assumed and insurance, net of premiums ceded (net premiums written); and income from investments. Net premiums written are earned (net premiums earned) as they are credited to revenue over the terms of the underlying contracts or certificates in force. The relationship between net premiums written and net premiums earned will, therefore, vary depending generally on the volume and inception dates of the business assumed and ceded and the mix of such business between proportional and excess of loss reinsurance.

      Consistent with our significant accounting policies, we utilize estimates in establishing premiums written, the corresponding acquisition expenses and unearned premium reserves. These estimates are required to reflect differences in the timing of the receipt of accounts from the ceding company and the actual due dates of the accounts at the close of each accounting period.

      Premium estimates, the corresponding acquisition expenses and unearned premium reserves are established on a contract level for any significant accounts due but not rendered by the ceding company at the end of each accounting period. The estimated ultimate premium for the contract, actual accounts rendered by the ceding company, and our own experience on the contract are considered in establishing the estimate at the end of each accounting period.

      The change in these estimates is reflected in the revenue account at the end of each accounting period.

Expenses

      We determine our reserve for unpaid losses and loss adjustment expenses based on reports and individual case estimates received from ceding companies. We use generally accepted actuarial methodologies to determine a reserve for losses incurred but not reported (“IBNR”) on the basis of our historical experience and other estimates. We review the reserves continually and changes in estimates are reflected in the operating results of the period in which they become known. Accordingly, losses and loss adjustment expenses are charged to income in the calendar year they are incurred.

      Our reserves for losses and loss adjustment expenses are estimates of amounts required to pay reported and unreported claims and related loss adjustment expenses. We believe the estimate of these reserves is a

19


Table of Contents

“critical accounting estimate” because changes in these reserves can materially affect net income. The estimates are based on assumptions related to the ultimate cost to settle these claims. Our reserves for losses and loss adjustment expenses are determined in accordance with sound actuarial practices. However, the inherent uncertainties of estimating reserves are greater for reinsurers than for primary insurers, due to the diversity of development patterns among different types of reinsurance contracts and the necessary reliance on ceding companies for information regarding reported claims. As a result, we cannot be sure that our ultimate liability will not exceed amounts we have reserved. As of March 31, 2003, our estimate of these liabilities net of reinsurance recoverables was $2,051.0 million, and as of December 31, 2002 was $1,844.6 million.

      Acquisition costs consist principally of commissions and brokerage expenses incurred on business written under reinsurance contracts or certificates and insurance policies. These costs are deferred and amortized over the period in which the related premiums are earned. Commission adjustments are accrued based on the underwriting profitability of the business produced. Deferred acquisition costs are limited to their estimated realizable value, which considers anticipated losses and loss adjustment expenses and estimated remaining costs of servicing the contracts or certificates, all based on our historical experience.

      Other underwriting expenses consist of cost of operations associated with our underwriting activities. These expenses include compensation, rent, and all other general expenses allocated to our underwriting activity and exclude any investment or claims related expenses.

Results of Operations

     Three Months Ended March 31, 2003 Compared to Three Months Ended March 31, 2002

      Gross Premiums Written. Gross premiums written for the three months ended March 31, 2003 increased by $160.0 million, or 39.6%, to $563.8 million from $403.8 million for the three months ended March 31, 2002. Insurance and reinsurance market conditions continued to improve on a global basis, providing the key factor for growth. The increase in premium volume is attributable to increases in the Americas division of $54.5 million, or 19.0%, the EuroAsia division of $38.5 million, or 86.6%, the London Market division of $9.4 million, or 14.9%, and the U.S. Insurance division of $61.7 million, or 326.5%.

      The Americas accounted for $341.4 million, or 59.1%, of our gross premiums written for the three months ended March 31, 2003, an increase of $54.5 million, or 19.0%, compared to $286.9 million, or 69.3%, of our gross premiums written for the three months ended March 31, 2002. Gross premiums written by the United States unit for the three months ended March 31, 2003 were $300.5 million, an increase of $40.8 million, or 15.7%, compared to $259.8 million for the three months ended March 31, 2002. Gross premiums written by the Latin American unit for the three months ended March 31, 2003 were $23.3 million, an increase of $5.7 million, or 32.4%, compared to $17.6 million for the three months ended March 31, 2002. The Canadian unit had gross premiums written of $16.9 million for the three months ended March 31, 2003, an increase of $9.1 million, or 116.7%, compared to $7.8 million for the three months ended March 31, 2002. The increases are due mainly to increased pricing both at the insurance and reinsurance levels.

      For the three months ended March 31, 2003, the EuroAsia division had gross premiums written of $82.9 million, or 14.3% of our gross premiums written, an increase of $38.5 million, or 86.6%, compared to $44.4 million, or 10.7%, of our gross premiums written for the three months ended March 31, 2002. Opportunities in our EuroAsia division have increased due to catastrophe losses, competitor withdrawals and asset impairments, particularly in Europe. For the three months ended March 31, 2003 and 2002, our Paris office had gross premiums written of $61.4 million and $33.2 million, respectively an increase of $28.2 million, or 84.9%. For the three months ended March 31, 2003 and 2002, our Singapore office had gross premiums written of $18.4 million and $11.2 million, respectively, an increase of $7.2 million, or 64.3%. During the first quarter of 2003, First Capital had $3.1 million of direct premiums written.

      The London Market generated $73.0 million, or 12.6%, of our gross premiums written for the three months ended March 31, 2003, an increase of $94 million, or 14.9% compared to $63.6 million, or 15.4%, of our gross premiums written for the three months ended March 31, 2002. Gross premiums written by the London branch for the three months ended March 31, 2003 were $32.3 million, an increase of $5.8 million, or

20


Table of Contents

21.9%, compared to $26.5 million for the three months ended March 31, 2002. Our Lloyds syndicate had gross premiums written of $40.7 million for the three months ended March 31, 2003, an increase of $3.6 million, or 9.7%, compared to $37.1 million for the three months ended March 31, 2002.

      The U.S. Insurance division accounted for $80.6 million, or 14.0% of our gross premiums written for the three months ended March 31, 2003, an increase of $61.7 million, compared to $18.9 million or 4.6% of our gross premiums written for the three months ended March 31, 2002. Hudson had gross premiums written of $46.9 million for the three months ended March 31, 2003, an increase of $28.0 million, or 148.1%, compared to $18.9 million for the three months ended March 31, 2002. Our Healthcare division contributed $33.7 million of premiums written for the three months ended March 31, 2003.

      Ceded Premiums Written. Ceded premiums written for the three months ended March 31, 2003 increased by $33.0 million, or 80.7%, to $73.9 million from $40.9 million for the three months ended March 31, 2002. The increase in ceded premiums written is primarily attributable to the increase in gross premium volume and increased cessions related to our Hudson and Healthcare business.

      Net Premiums Written. Net premiums written for the three months ended March 31, 2003 increased by $127.1 million, or 35.0%, to $489.9 million from $362.8 million for the three months ended March 31, 2002, reflecting our underwriting initiatives in the various divisions. Net premiums written represents gross premiums written less ceded premiums written.

      Net Premiums Earned. Net premiums earned for the three months ended March 31, 2003 increased by $164.0 million, or 57.9%, to $447.3 million from $283.3 million for the three months ended March 31, 2002. The change in earned premiums is greater than the increase in premiums written, due to net earned premiums now reflecting growth in 2001 and 2002 of net written premiums of 40% and 66%, respectively.

      Net Investment Income. Net investment income for the three months ended March 31, 2003 increased by $4.2 million, or 14.9%, to $32.4 million from $28.2 million for the three months ended March 31, 2002. Net investment yield for the three months ended March 31, 2003 was 4.3% on annualized basis, compared to 4.2% for the comparable period in 2002.

      Net Realized Investment Gains. Net realized investment gains for the three months ended March 31, 2003 increased by $37.6 million, to $38.3 million from a gain of $0.7 million for the three months ended March 31, 2002. The increase in net realized gains in the first quarter of 2003 was primarily related to the sale of mid-maturity fixed income securities, which generated gains as we realized the benefits of the appreciation in the portfolio due to interest rates remaining at low levels.

      Losses and Loss Adjustment Expenses. Losses and loss adjustment expenses for the three months ended March 31, 2003 increased by $114.3 million, or 59.7%, to $305.7 million from $191.4 million for the three months ended March 31, 2002. The increase in losses is a direct result of the increase in net premiums earned. The losses and loss adjustment expense ratio for the three months ended March 31, 2003 was 68.3% compared to 67.5% for the three months ended March 31, 2002.

      Acquisition Costs. Acquisition costs for the three months ended March 31, 2003 were $116.1 million compared to $71.6 million for the three months ended March 31, 2002 with the increase due to the premium growth. The resulting acquisition cost ratio, i.e., acquisition expenses expressed as a percent of earned premium, was 26.0% for the three months ended March 31, 2003 compared to 25.3% for the three months ended March 31, 2002.

      Other Underwriting Expenses. Other underwriting expenses for the three months ended March 31, 2003 were $20.8 million compared to $16.8 million for the three months ended March 31, 2002. The other underwriting expense ratio, expressed as a percent of premiums earned, was 4.6% for the three months ended March 31, 2003, compared to 6.0% for the three months ended March 31, 2002. This ratio has decreased significantly during 2003, because our other underwriting expenses have increased at a much lower rate than our premiums earned.

21


Table of Contents

      Other Expenses, Net. Other expenses, net for the three months ended March 31, 2003 were $3.0 million compared to $0.7 million of net expense for the three months ended March 31, 2002. The other expense is primarily comprised of the operating expenses of our holding company.

      Interest Expense. We incurred interest expense related to debt obligations of $2.0 million for the three months ended March 31, 2003, compared to $2.2 million for the three months ended March 31, 2002.

      Federal and Foreign Income Tax Provision. Our federal and foreign income tax provision for the three months ended March 31, 2003 increased by $13.6 million to a tax expense of $23.8 million as opposed to a tax expense of $10.2 million, as a result of the increase in pre-tax income.

Liquidity and Capital Resources

      Our stockholders’ equity increased by $72.7 million, or 6.9%, to $1,128.8 million as of March 31, 2003 from $1,056.1 million as of December 31, 2002. The increase was attributable to net income of $46.6 million, an increase in accumulated other comprehensive income, net of deferred taxes of $27.5 million, an increase in stockholders’ equity resulting from the amortization of unearned compensation of $0.2 million and a decrease due to dividends paid to stockholders of $1.6 million for the three months ended March 31, 2003. We have flexibility with respect to capitalization as the result of our access to the debt and equity markets. During August 2002, we filed a shelf registration statement on Form S-3 with the Securities and Exchange Commission, which was declared effective by the Commission on December 2, 2002. The registration statement provides for the offer and sale by OdysseyRe of securities, including equity and debt securities, having a total offering price of up to $290.0 million.

      Our liquidity requirements are principally met on a short-term and long-term basis by cash flows from operating activities, which principally result from premiums, collections on losses recoverable and investment income, net of paid losses, acquisition costs and underwriting and investment expenses. Cash provided by operations was $111.3 million for the three months ended March 31, 2003, compared to $15.5 million for the three months ended March 31, 2002. The increase in premium collections is directly attributable to the increase in premium volume and profitability realized since the latter part of calendar year 2001, resulting from improved market conditions. Each of our business segments contributed to the improvement in our operating cash flow.

      Total cash provided by investing activities for the three months ended March 31, 2003 was $10.8 million compared to $5.5 million of cash used in investing activities for the three months ended March 31, 2002. The increase in cash proceeds from investing activities is mainly due to a change in the mix of short-term investments and cash and cash equivalents. Cash and cash equivalents were $605.2 million and $484.7 million, as of March 31, 2003 and December 31, 2002, respectively. Cash and short-term investments are maintained for liquidity purposes and represented 21.7% and 21.9% as of March 31, 2003 and December 31, 2002, respectively, of total financial statement investments and cash on such dates. Total fixed income securities were $2.1 billion and $2.0 billion as of March 31, 2003 and December 31, 2002, respectively. Total investments and cash amounted to $3.3 billion as of March 31, 2003, an increase of $208.3 million compared to December 31, 2002. The fixed income securities portfolio has a weighted average of AA security rating as measured by S&P.

      An additional source of funds for OdysseyRe is the dividend capacity of its subsidiary, Odyssey America. During 2003, Odyssey America can pay dividends to us of $134.6 million, without prior regulatory approval.

      In June 2002, we issued $110.0 million aggregate principal amount of 4.375% convertible senior debentures (“Convertible Debt”) due 2022. The Convertible Debt is redeemable at our option beginning on June 22, 2005. Each holder of Convertible Debt may, at its option, require us to repurchase all or a portion of its Convertible Debt on June 22, 2005, 2007, 2009, 2012 and 2017. Under certain circumstances, each Convertible Debt holder can convert its Convertible Debt, in accordance with the terms of the indenture under which the Convertible Debt was issued, to 46.9925 shares of our common stock for every $1,000 principal amount of the Convertible Debt. The Convertible Debt is reflected on our balance sheet at a value of $110.0 million, the aggregate principal amount of Convertible Debt outstanding.

22


Table of Contents

      In December 2001, we issued $100.0 million aggregate principal amount of senior notes, pursuant to a private placement, due November 30, 2006. Interest accrues on the senior notes at a fixed interest rate of 7.49%, which is due semi-annually on May 31st and November 30th. The senior notes are redeemable prior to maturity at our option. Immediately following the issuance of the senior notes, we entered into an interest rate swap agreement, with Bank of America N.A., that effectively converted the fixed 7.49% interest rate into a variable interest rate of London Interbank Offered Rate (“LIBOR”) plus 263 basis points, which was 3.9% as of March 31, 2003. The proceeds from the sale of the senior notes were used to prepay part of the principal amount outstanding under the $200.0 million term note. On June 26, 2002, we prepaid $10.0 million aggregate principal amount of senior notes. As of March 31, 2003, the aggregate principal amount of senior notes outstanding was $90.0 million.

      In addition, we entered into a $50.0 million credit agreement with Bank of America N.A. and J.P. Morgan Chase Bank on December 31, 2001. The entire $50.0 million in proceeds was used to prepay part of the principal amount outstanding under the $200.0 million term note. On June 18, 2002, the credit agreement was fully extinguished by the proceeds of the Convertible Debt.

      In connection with the acquisition of Odyssey America and its subsidiaries, we issued a $200.0 million term note to a subsidiary of Fairfax, which was due between 2002 and 2004. The term note accrued interest using the three month LIBOR plus 225 basis points, payable quarterly. This debt has been fully extinguished by the proceeds from the senior notes, credit agreement and Convertible Debt discussed herein.

      In connection with the business of Newline, we executed a secured letter of credit and a trust account in favor of Lloyd’s, as is customary for operations in the Lloyd’s market. As of March 31, 2003, the letter of credit was valued at £69.5 million, or $109.9 million, and was secured by a pledge of $137.3 million of our investment securities. As of March 31, 2003, the trust account was valued at £31.2 million, or $49.3 million.

      On February 13, 2003, our Board of Directors declared a quarterly cash dividend of $0.025 per share payable on March 31, 2003 to all stockholders of record as of March 17, 2003. Approximately $1.6 million in dividends was paid during the first quarter of 2003.

Credit Ratings

      Rating agencies assess the claims-paying ability of reinsurers and their ratings represent independent opinions of financial strength and ability to meet policyholder obligations. These ratings are used by insurers and reinsurance and insurance intermediaries as an important means of assessing the financial strength and quality of reinsurers. In addition, the rating of a company purchasing reinsurance may be adversely affected by an unfavorable rating of its reinsurer. A reduction in our financial strength ratings could limit or prevent us from writing new reinsurance or insurance policies. Our financial strength ratings as of March 31, 2003 were: A.M. Best Company: A (Excellent); and Standard & Poor’s rating services: A- (Strong).

Market Sensitive Instruments

      The term market risk refers to the risk of loss arising from adverse changes in market rates and prices.

      We believe that we are principally exposed to four types of market risk related to our investment operations. These risks are interest rate risk, credit risk, equity price risk and foreign currency risk.

      All market sensitive instruments discussed here relate to our investment assets which are classified as available for sale. As of March 31, 2003, our $3.3 billion investment portfolio is comprised of $2.1 billion of fixed income securities that are subject primarily to interest rate risk and credit risk.

     Interest Rate Risk

      Our fixed income securities portfolio is exposed to interest rate risk. Fluctuations in interest rates have a direct impact on the market valuation of these securities. As interest rates rise, market values of fixed income securities portfolios fall and vice versa.

23


Table of Contents

      The table below displays the potential impact of market value fluctuations on the fixed income securities portfolio as of March 31, 2003 and December 31, 2002, based on parallel 200 basis point shifts in interest rates up and down in 100 basis point increments. This analysis was performed on each security individually.

                                                 
As of March 31, 2003 As of December 31, 2002


Fair Value of Fair Value of
Fixed Income Hypothetical Hypothetical Fixed Income Hypothetical Hypothetical
Percent Change in Interest Rates Portfolio $ Change % Change Portfolio $ Change % Change







(dollars in millions)
200 basis point rise
  $ 1,745.4     $ (364.7 )     (17.3 )%   $ 1,681.2     $ (311.4 )     (15.6 )%
100 basis point rise
    1,911.5       (198.6 )     (9.4 )     1,819.5       (173.1 )     (8.7 )
Base Scenario
    2,110.1                   1,992.6              
100 basis point decline
    2,382.3       272.2       12.9       2,236.7       244.1       12.3  
200 basis point decline
    2,696.9       586.8       27.8       2,509.9       517.3       26.0  

      The preceding table indicates an asymmetric market value response to equivalent basis point shifts, up and down in interest rates. This partly reflects significant exposure to fixed income securities containing a put feature. In total, these securities represent approximately 11% and 23% of the fair market value of the total fixed income portfolio as of March 31, 2003 and December 31, 2002, respectively. The asymmetric market value response reflects our ability to put these bonds back to the issuer for early maturity in a rising interest rate environment (thereby limiting market value loss) but to hold these bonds to their much longer full maturity dates in a falling interest rate environment (thereby maximizing the full benefit of higher market values in that environment).

      As of March 31, 2003, our investment portfolio had gross unrealized appreciation of $116.6 million, which was offset by gross unrealized depreciation of $50.7 million, resulting principally from the current interest rate environment.

 
      Disclosure about Limitations of Interest Rate Sensitivity Analysis

      Computations of the prospective effects of hypothetical interest rate changes are based on numerous assumptions, including the maintenance of the existing level and composition of fixed income security assets, and should not be relied on as indicative of future results.

      Certain shortcomings are inherent in the method of analysis presented in the computation of the fair value of fixed rate instruments. Actual values may differ from those projections presented should market conditions vary from assumptions used in the calculation of the fair value of individual securities, including non-parallel shifts in the term structure of interest rates and a change in individual issuer credit spreads.

     Credit Risk

      We have exposure to credit risk primarily as a holder of fixed income securities. We control this exposure by emphasizing investment grade credit quality in the fixed income securities we purchase.

      As of March 31, 2003 and December 31, 2002, 86.7% and 88.6%, respectively, of our fixed income securities portfolio consisted of securities rated investment grade, with 13.3% and 11.4%, respectively, rated below investment grade.

      We believe that this concentration in investment grade securities reduces our exposure to credit risk on these fixed income investments to an acceptable level.

     Equity Price Risk

      As of March 31, 2003 and December 31, 2002, 8.9% and 8.2%, respectively, of our investment portfolio, including cash and cash equivalents, was in common stocks (unaffiliated and affiliated). Marketable equity securities, which represented approximately 4.4% and 7.2% on March 31, 2003 and December 31, 2002, respectively, of our investment portfolio, including cash and cash equivalents, are exposed to equity price risk, defined as the potential for loss in market value owing to a decline in equity prices. A 10% decline in the price

24


Table of Contents

of each of these marketable equity securities would result in a decline of $16.4 million and $22.2 million as of March 31, 2003 and December 31, 2002, respectively in the fair value of the total investment portfolio.

     Foreign Currency Risk

      Through investment in securities denominated in foreign currencies, we are exposed to foreign (non-U.S.) currency risk. Foreign currency exchange rate risk is the potential for loss in market value owing to a decline in the U.S. dollar value of these investments due to a decline in the exchange rate of the foreign currency in which these assets are denominated. As of March 31, 2003 and December 31, 2002, our total exposure to foreign denominated securities in U.S. dollar terms was approximately $540.6 million and $541.5 million, respectively, or 16.4% and 17.6%, respectively, of our investment portfolio, including cash and cash equivalents. The primary foreign currency exposure was in Canadian dollar denominated securities, which represented 7.3% and 7.6% as of March 31, 2003 and December 31, 2002, respectively, of our investment portfolio, including cash and cash equivalents. As of March 31, 2003, the potential impact of a 10% decline in each of the foreign exchange rates on the valuation of investment assets denominated in those respective foreign currencies would result in a total $54.1 million dollar decline in the fair value of the total investment portfolio.

      Included above in securities denominated in foreign currencies are Japanese yen denominated securities, which as of March 31, 2003 had a U.S. dollar equivalent market value of $50.8 million. We have entered into Japanese yen forward sale contracts to hedge against a fall in value of the Japanese yen denominated securities versus the U.S. dollar. The Japanese yen forward contracts are for an aggregate amount of 1.7 billion Japanese yen at an average forward rate of 114.1 yen or a U.S. dollar equivalent amount of $15.3 million.

Accounting Pronouncements

      Financial accounting standards and the related pronouncements that have been issued but are not yet effective will not have a material impact on our financial position, operations or cash flows.

PART I — Item 3.     Quantitative and Qualitative Disclosures About Market Risk

      See Management’s Discussion and Analysis of Financial Condition and Results of Operations.

PART I — Item 4.     Controls and Procedures

      (a)  Evaluation of disclosure controls and procedures. Our principal executive officer and our principal financial officer, after evaluating the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-14(c) and 15d-14(c)) as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”), have concluded that, as of the Evaluation Date, our disclosure controls and procedures were adequate and effective to ensure that material information relating to us and our consolidated subsidiaries would be made known to them by others within those entities.

      (b)  Changes in internal controls. There were no significant changes in our internal controls or in other factors that could significantly affect our disclosure controls and procedures subsequent to the Evaluation Date, nor were there any significant deficiencies or material weaknesses in our internal controls. As a result, no corrective actions were required or undertaken.

PART II — OTHER INFORMATION

 
PART II — Item 1.     Legal Proceedings

      OdysseyRe and its subsidiaries are involved from time to time in ordinary routine litigation and arbitration proceedings incidental to their business. OdysseyRe does not believe that there are any other material pending legal proceedings to which it or any of its subsidiaries or their properties are subject.

25


Table of Contents

PART II — Item 5.     Other Information — Forward Looking Statements

      We have included in this Form 10-Q filing, and from time to time our management may make, written or oral statements that may include forward-looking statements that reflect our current views with respect to future events and financial performance. These forward-looking statements relate to, among other things, our plans and objectives for future operations. These forward-looking statements are subject to uncertainties and other factors that could cause actual results to differ materially from such statements. These uncertainties and other factors include, but are not limited to:

  •  the occurrence of catastrophic events with a frequency or severity exceeding our estimates;
 
  •  a decrease in the level of demand for our reinsurance or insurance business, or increased competition in the industry;
 
  •  the lowering or loss of one of our financial or claims-paying ratings, including those of our subsidiaries;
 
  •  risks associated with implementing our business strategies;
 
  •  uncertainties in our reserving process;
 
  •  failure of our reinsurers to honor their obligations;
 
  •  actions of our competitors, including industry consolidation;
 
  •  increased competition from alternative sources of risk management products, such as the capital markets;
 
  •  loss of services of any of our key employees;
 
  •  the passage of federal or state legislation subjecting our business to additional supervision or regulation, including additional tax regulation, in the United States or other jurisdictions in which we operate; and
 
  •  changes in economic conditions, including interest rate conditions which could affect our investment portfolio.

      The words “believe,” “anticipate,” “project,” “expect,” “intend,” “will likely result,” “will seek to” or “will continue” and similar expressions identify forward-looking statements. We caution readers not to place undue reliance on these forward-looking statements, which speak only as of their dates. Additional information regarding these factors and others that could cause our actual results to differ materially from our expectations is included in our Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 4, 2003. The information appearing under “Risk Factors” in such Annual Report on Form 10-K is incorporated by reference into and made a part of this Form 10-Q. Except as otherwise required by federal securities laws, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

PART II — Item 6.     Exhibits and Reports on Form 8-K

      (a) Exhibits

  99.1  Risk Factors (incorporated into Part II of this Form 10-Q by reference to the section entitled “Risk Factors” in the registrant’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 4, 2003)
 
  99.2  Certification of President and Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as enacted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
  99.3  Certification of Executive Vice President and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as enacted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

      (b) Reports on Form 8-K

          None.

26


Table of Contents

SIGNATURES

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

  ODYSSEY RE HOLDINGS CORP.

Date: May 6, 2003
  By /s/ ANDREW A. BARNARD
    
  Andrew A. Barnard
  President and Chief Executive Officer

Date: May 6, 2003
  By /s/ CHARLES D. TROIANO
    
  Charles D. Troiano
  Executive Vice President and
  Chief Financial Officer

27


Table of Contents

CERTIFICATIONS

      I, Andrew A. Barnard, President and Chief Executive Officer of Odyssey Re Holdings Corp., certify that:

  1. I have reviewed this quarterly report on Form 10-Q of the registrant, Odyssey Re Holdings Corp.;
 
  2. Based on my knowledge, this quarterly 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 quarterly report;
 
  3. Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly report;
 
  4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

  a) Designed such disclosure controls and procedures 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 quarterly report is being prepared;
 
  b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and
 
  c) Presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

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

  a) All significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and
 
  b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

  6. The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: May 6, 2003            
  By /s/ ANDREW A. BARNARD
    
  President and Chief Executive Officer

28


Table of Contents

      I, Charles D. Troiano, Executive Vice President and Chief Financial Officer of Odyssey Re Holdings Corp., certify that:

  1. I have reviewed this quarterly report on Form 10-Q of the registrant, Odyssey Re Holdings Corp.;
 
  2. Based on my knowledge, this quarterly 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 quarterly report;
 
  3. Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly report;
 
  4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

  a) Designed such disclosure controls and procedures 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 quarterly report is being prepared;
 
  b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and
 
  c) Presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

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

  a) All significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and
 
  b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

  6. The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: May 6, 2003            
  By /s/ CHARLES D. TROIANO
    
  Executive Vice President and
  Chief Financial Officer

29