UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q/A

(Amendment No. 1)

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

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

For the quarterly period ended June 30^th, 2002

Commission File Number 000-23481

ESG RE LIMITED

(Exact name of registrant as specified in its charter)

Bermuda		Not Applicable
(State or other jurisdiction of Incorporation of organization)		(I.R.S. Employer Identification No.)

16 Church Street
Hamilton HM11, Bermuda
(Address of executive offices, zip code)

(441) 295-2185
(Registrant’s telephone number, including area code)

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

The number of the Registrant’s common shares (par value $1.00 per share) outstanding as of August 9, 2002 was 11,902,511.

EXPLANATORY STATEMENT:

We are filing this Form 10-Q/A (Amendment No. 1) to restate in their entirety Items 1 and 2 of Part 1 of our quarterly report of Form 10-Q for the quarter ended June 30, 2002. For completeness purposes, the full Form 10-Q is filed herein, however, no other parts have been amended.

As previously disclosed, Deloitte & Touche resigned as independent auditors effective November 22, 2002 and subsequently withdrew its audit report related to the year ended December 31, 2001 and review reports for the quarters ended September 30, 2001, March 31, 2002 and June 30, 2002. We subsequently retained BDO International as our new auditors.

We have restated our financial statements for the three and six months ended June 30, 2002 and our financial statements for the year ended December 31, 2001 to reflect the correct accounting treatment of the co-reinsurance contract with ACE INA Overseas Insurance Company Ltd (“ACE”). We have also restated our financial statements for the years ended December 31, 2001, 2000 and 1999 and our financial statements for the three and nine months ended September 30, 2002 to correct an error in our Foreign Currency Translation Account. For further discussion of these restatements, please refer to Managements Discussion and Analysis of Financial Condition and Results of Operations and Notes 6 and 7 of the Condensed Consolidated Financial Statements.

Unless otherwise noted, all of the information in this Form 10-Q/A is as of June 30, 2002 and does not reflect any subsequent information on events other than this restatement.

For a discussion of our recent deregistration of our common stock under the Securities Exchange Act of 1934, and the related delisting of our common stock by The Nasdaq Stock Market, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Recent Developments”.

TABLE OF CONTENTS

ITEM

PART I

Item 1.	Financial Statements and Supplementary Data	4
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	16
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	33

PART II

Item 1.	Legal Proceedings	34
Item 2.	Changes in Securities and Use of Proceeds	34
Item 3.	Defaults Upon Senior Securities	34
Item 4.	Submission of Matters to a Vote of Security Holders	34
Item 5.	Other Information	34
Item 6.	Exhibits and Reports on Form 8-K	34

Unless the context requires otherwise, references in this Form 10-Q to “ESG,” “we,” “us,” “our” and “ours” mean ESG Re Limited and the subsidiaries through which it operates.

PART I – FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

ESG RE LIMITED

Condensed Consolidated Balance Sheets (as restated)

	June 30, 2002			December 31, 2001
	(Unaudited)
ASSETS
Investments available for sale, at fair value (cost: $110,903 and $146,369)	$	112,000		$	144,844
Cash and cash equivalents	6,244			3,915
Other investments	6,660			6,172
Total investments and cash	124,904			154,931
Accrued investment income	1,591			2,028
Management fees receivable	947			296
Reinsurance balances receivable	187,791			190,526
Reinsurance recoverable on incurred losses	43,824			28,630
Funds retained by ceding companies	26,081			24,629
Prepaid reinsurance premiums	1,397			1,523
Deferred acquisition costs	36,348			38,886
Receivable for securities sold	388			2,318
Deferred tax asset	1,368			1,339
Other assets	7,912			7,277
Cash and cash equivalents held in a fiduciary capacity	206			1,724

TOTAL ASSETS	$	432,757		$	454,107

LIABILITIES
Unpaid losses and loss expenses	$	172,854		$	148,905
Unearned premiums	82,828			100,718
Acquisition costs payable	39,620			42,843
Reinsurance balances payable	54,975			51,927
Accrued expenses, accounts payable, and other liabilities ($54 and $85 due to related parties)	10,437			12,920
Fiduciary liabilities	206			1,724
Total liabilities	360,920			359,037

SHAREHOLDERS’ EQUITY
Preference shares, 50,000,000 shares authorized; no shares issued and outstanding as of June 30, 2002 and December 31, 2001	—			—
Class B common shares, 100,000,000 shares authorized; no shares issued and outstanding as of June 30, 2002 and December 31, 2001	—			—
Common shares, par value $1 per share; 100,000,000 shares authorized; 11,884,173 shares issued and outstanding as of June 30, 2002 and 11,831,063 shares issued and outstanding as of December 31, 2001	11,884			11,831
Additional paid-in capital	208,271			208,221
Unearned compensation	(261		)	(333		)
Accumulated other comprehensive income:
Foreign currency translation adjustments, net of tax (as restated)	(1,460		)	(201		)
Unrealized gains/(losses) on securities, net of tax	1,097			(1,525		)
Accumulated other comprehensive income	(363		)	(1,726		)
Retained (deficit)	(147,694		)	(122,923		)
Total shareholders’ equity	71,837			95,070

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	432,757		$	454,107

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

4

ESG RE LIMITED

Condensed Consolidated Statements of Operations

(Unaudited)

	Three Months Ended						Six Months Ended
	June 30, 2002			June 30, 2001			June 30, 2002			June 30, 2001
	(as restated)						(as restated)
REVENUES
Net premiums written	$	22,072		$	29,672		$	47,979		$	66,865
Change in unearned premiums	5,595			10,810			18,627			13,926

Net premiums earned	27,667			40,482			66,606			80,791
Management fee revenue	672			190			1,179			420
Net investment income	2,114			3,326			3,962			6,734
Loss on equity investments	—			—			—			(27		)
Net realized investment losses	(538		)	(3,481		)	(1,615		)	(2,733		)
	29,915			40,517			70,132			85,185
EXPENSES
Losses and loss expenses	32,188			26,238			57,474			56,222
Acquisition costs	6,443			13,070			19,657			25,003
Administrative expenses	10,525			7,124			17,772			13,818
	49,156			46,432			94,903			95,043
(LOSS) FROM CONTINUING OPERATIONS BEFORE TAXES	(19,241		)	(5,915		)	(24,771		)	(9,858		)
Income tax expense	—			—			—			—

NET (LOSS)	$	(19,241	)	$	(5,915	)	$	(24,771	)	$	(9,858	)
PER SHARE DATA
Basic net (loss) per share	$	(1.62	)	$	(0.50	)	$	(2.09	)	$	(0.84	)
Diluted net (loss)	(1.62		)	(0.50		)	(2.09		)	(0.84		)
WEIGHTED AVERAGE SHARES OUTSTANDING
Basic	11,841,685			11,787,725			11,833,804			11,785,000
Diluted	11,841,685			11,787,725			11,833,804			11,785,000
Dividends declared per share	—			—			—			—

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

ESG RE LIMITED

Condensed Consolidated Statements of Cash Flows

(U.S. dollars in thousands)

(Unaudited)

	Six Months Ended
	June 30, 2002			June 30, 2001
	(as restated)
CASH FLOWS FROM OPERATING ACTIVITIES
Net cash used in operating activities	$	(31,693	)	$	(14,460	)

CASH FLOWS FROM INVESTING ACTIVITIES
Cost of fixed maturity investments acquired – available for sale	(119,210		)	(151,764		)
Proceeds from sale of fixed maturity investments – available for sale	155,559			158,530
Funding of other investments	(328		)	(854		)
Purchases of fixed assets	(1,999		)	(758		)
Net cash provided by investing activities	34,022			5,154

CASH FLOWS FROM FINANCING ACTIVITIES
Grant/(repurchase) of common shares	—			(58		)
Net cash used in financing activities	—			(58		)

Net increase/(decrease) in cash	2,329			(9,364		)
Cash and cash equivalents at January 1	3,915			26,032

Cash and cash equivalents at June 30	$	6,244		$	16,668

SUPPLEMENTAL CASH FLOW INFORMATION NON-CASH FINANCING TRANSACTION:
Issuance of common shares	$	53		$	11

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

ESG RE LIMITED

Condensed Consolidated Statements of Comprehensive Income

(U.S. dollars in thousands)

(Unaudited)

	Three Months Ended						Six Months Ended
	June 30, 2002			June 30, 2001			June 30, 2002			June 30, 2001
	(as restated)						(as restated)

Net loss	$	(19,241	)	$	(5,915	)	$	(24,771	)	$	(9,858	)
Other comprehensive income, net of tax:
Foreign currency translation adjustments	(1,517		)	23			(1,259		)	333
Net unrealized holding gains/(losses) on securities	2,636			(2,095		)	2,622			1,403
Other comprehensive income/(loss)	1,119			(2,072		)	1,363			1,736

Comprehensive loss	$	(18,122	)	$	(7,987	)	$	(23,408	)	$	(8,122	)

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

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements of ESG Re Limited have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) except pursuant to the rules and regulations of the Securities and Exchange Commission which do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, these unaudited condensed consolidated financial statements reflect all adjustments considered necessary for a fair presentation of financial position, results of operations and comprehensive income as of and for the periods presented. The results of operations for any interim period are not necessarily indicative of the results for a full year. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2001, and related notes thereto, included in our 2001 Annual Report on Form 10-K/A (Amendment No. 4) filed with the Securities and Exchange Commission on May 30, 2003.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Our condensed consolidated financial statements have been prepared in accordance with U.S GAAP. Our significant accounting policies include the following:

(A) PREMIUM REVENUES

We estimate and recognize premiums written at the inception of the reinsurance contract based upon information received from intermediaries and ceding companies. We compare estimated written premiums to actual premiums as reported by ceding companies on a periodic basis. The timeliness and frequency of ceding company reports vary considerably by ceding company, line of business and geographic area, therefore the actual ultimate premium written may not be known with certainty for prolonged periods, following the expiration of the reinsurance contract. Differences between such estimates and actual amounts as reported by ceding companies are recorded in the period in which the actual amounts are determined.

The reinsurance contracts which we enter are primarily of short duration. For retroactive contracts the amount by which the amount paid for reinsurance coverage exceeds the recorded liabilities is charged to earnings. If the liabilities exceed the amount paid the excess is deferred and amortized into income over the remaining settlement period. Premiums written are recognized as earned over the coverage period in proportion to the amount of protection provided. Unearned premium reserves are established to cover the unexpired contract period.

(B) RESERVE FOR LOSSES AND LOSS EXPENSES

The reserve for unpaid losses and loss adjustment expenses includes an estimate of reported case reserves and an estimate for losses incurred but not reported. Case reserves are estimated based on ceding company reports and other data considered relevant to the estimation process. We have some specific historical experience on a significant number of our programs on which to base our estimate of losses incurred but not reported. There is a reliance on the expectations of ceding companies about ultimate loss ratios at the inception of the contracts, supplemented by industry experience, which increases the uncertainty involved in the loss estimation process. The reserves as established by management are reviewed quarterly and adjustments are made in the periods in which they become known. Although management believes that an adequate provision has been made for the liability for losses and loss expenses based on all available information, there can be no assurance that the ultimate losses will not differ significantly from the amounts provided.

Fixed maturity securities are classified as available for sale and are reported at estimated fair value. Investments that are available for sale are expected to be held for an indefinite period but may be sold depending on interest rates and other considerations. Other investments over which we exercise significant influence are accounted for under the equity method. Otherwise these investments are accounted for at cost. Unrealized investment gains and losses on investments available for sale, net of applicable deferred income tax, are reported as a separate component of “accumulated other comprehensive income”. Realized gains or losses on sale of investments are determined on the basis of average cost. The costs of investments available for sale and other investments are adjusted for impairments in value that are considered to be other than temporary.

(D) DEFERRED ACQUISITION COSTS

We defer costs relating to the production of new business, primarily commissions and telemarketing costs in respect of our Direct business, and include them in the deferred acquisition cost asset to the extent that they are recoverable from future related policy revenues. We amortize the deferred acquisition costs in respect of commissions over the periods in which the related premiums are earned. We amortize the deferred acquisition costs in relation to telemarketing over the expected life of the policies. We review our deferred costs to determine if they are recoverable from future income, including investment income, and, if they are not, we charge them as an expense.

(E) REINSURANCE PREMIUMS CEDED

Reinsurance premiums ceded are reported as prepaid reinsurance premiums and amortized over the respective contract or policy periods in proportion to the amount of insurance protection provided. Commissions on reinsurance ceded are deferred over the terms of the contracts of reinsurance to which they relate and amortized in proportion to the amount of insurance protection provided.

(F) FOREIGN CURRENCY TRANSLATION

Our functional and reporting currency is the U.S. dollar. Foreign currency receivables or payables that are denominated in a currency other than U.S. dollars are translated into U.S. dollars at the rates of exchange in effect at the balance sheet date. Revenues and expenses are translated into U.S. dollars using weighted average exchange rates for the period. The resulting exchange gains or losses are included in the results of operations. Exchange gains and losses related to the translation of investments available for sale are included in the net unrealized appreciation (depreciation) of investments, net of deferred income taxes, as a separate component of “accumulated other comprehensive income.” Assets and liabilities related to foreign operations are translated into U.S. dollars at the exchange rate in effect at the balance sheet date; revenues and expenses are translated into U.S. dollars using weighted average exchange rates for the period. Gains and losses resulting from translating foreign currency financial statements, net of deferred income taxes, are excluded from income and included as a separate component of “accumulated other comprehensive income.”

(G) USE OF ESTIMATES

The preparation of financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period as well as the disclosure of such amounts. Actual results, particularly for premiums written, premiums earned and loss reserves could materially differ from those estimates and assumptions.

(H) FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying value of our investments approximates their fair value and is based on quoted market prices. Due to the uncertainty with respect to both the timing and amount of the proceeds to be realized from our other investments, it is not practicable to determine the fair value of these other investments. The carrying values of other financial instruments, including cash and cash equivalents, accrued investment income, and other receivables and payables approximate their estimated fair value due to the short term nature of the balances.

3. ACCOUNTING PRONOUNCEMENTS

In June 2001, the FASB issued Statement of Financial Accounting Standard (SFAS) No. 141, Business Combinations. SFAS No. 141 requires that all business combinations initiated after June 30, 2002 be accounted for under the purchase method and addresses the initial recognition and measurement of goodwill and other intangible assets acquired in a business combination. The adoption of SFAS No. 141 did not have an impact on our financial position, results of operations, or cash flows.

In June 2001, FASB issued Statement of Financial Accounting Standard (SFAS) No. 142, Goodwill and Other Intangible Assets. SFAS No. 142 addresses the initial recognition and measurement of intangible assets acquired outside of a business combination and the accounting for goodwill and other intangible assets subsequent to their acquisition. SFAS No. 142 provides that intangible assets with finite useful lives be amortized and that goodwill and intangible assets with indefinite lives not be amortized, but rather be tested at least annually for

impairment. The adoption of SFAS No. 142 did not have an impact on our financial position, results of operations, or cash flows.

In October 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (SFAS No. 144). SFAS No. 144 supersedes SFAS No. 121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of, and some provisions of Accounting Principles Board Opinion 30. SFAS No. 144 sets new criteria for determining when an asset can be classified as held-for-sale as well as modifying the financial statement presentation requirements of operating losses from discontinued operations. SFAS No. 144 is effective for fiscal years beginning after December 15, 2001. The adoption of SFAS No. 144 did not have an impact on our financial position, results of operations, or cash flows.

In July 30, 2002, the FASB issued SFAS No. 146, Accounting for costs associated with exit or disposal activities (SFAS 146). This statement requires costs associated with exit or disposal activities to be recognized when the costs are incurred, rather than at a date of commitment to an exit or disposal plan. SFAS 146 is effective for disposal activities initiated after December 31, 2002.

4. COMMITMENTS AND CONTINGENCIES

(A) EMPLOYMENT CONTRACTS AND LEASE COMMITMENTS AND OTHER COMMITMENTS

We have employment contracts with several employees for original terms of one to five years which have total minimum commitments of $0.3 million as at June 30, 2002 and total minimum commitments of $0.6 million as at December 31, 2001, excluding any performance bonuses that are determined by our Board of Directors. The contracts include various non-compete clauses following termination of employment.

ESG and its subsidiaries have various obligations under operating leases. The future minimum commitments at June 30, 2002 under operating leases, other commitments (4Sigma) and employment contracts are as follows:

U.S. dollars in thousands	Employment Commitments	Lease & Other Commitments	Total
Years Ending December 31,
2002	237	1,124	1,361
2003	71	789	860
2004	—	569	569
2005	—	289	289
2006	—	202	202
Over five years	—	936	936
Total	308	3,909	4,217

In November 2001, we committed to make an additional capital injection in 4Sigma of $1.8 million, in increments of $100,000 as funds are needed by 4Sigma, in exchange for 1.8 million shares of Series E preferred stock. As of June 30, 2002 we had invested $1.1 million of this commitment.

(B) LETTERS OF CREDIT

As of June 30, 2002, Secured Letters of Credit and Trust Accounts in the aggregate amount of $86.3 million have been issued in favor of ceding companies with $24.8 million related to Letters of Credit issued and $61.5 million related to Trust Accounts in force. The Letters of Credit and Trust Accounts are secured by a lien on the Company’s fixed maturities investment portfolio, equal to 120% of the amount of the outstanding Letters of Credit, and 102% of the amount of the outstanding Trust Accounts. As of December 31, 2001, Secured Letters of Credit and Trust Accounts in the amount of $91.0 million were issued in favor of ceding companies.

(C) PENSION OBLIGATIONS

A subsidiary company is obligated to make contributions to defined contribution pension plans for employees. As of June 30, 2002 and December 31, 2001, there were outstanding liabilities for pension contributions of $332 thousand and $294 thousand respectively.

(D) COMMITMENTS & CONTINGENCIES

LITIGATION

We and our subsidiaries, in common with the insurance industry in general, are subject to litigation, including claims for punitive damages, in the normal course of business. We do not believe that such litigation will have a material adverse effect on our financial condition, future operating results, or liquidity.

In February 2000, Odyssey Re (Sphere Drake) instituted an action in England against a broker, Stirling Cooke Brown and others, alleging fraud and conspiracy on the reinsurance placement of 1997 and 1998 Personal Accident and Workers Compensation “carve out” business with Odyssey Re (Sphere Drake). During 1998, ESG accepted a 25% quota share reinsurance treaty with Odyssey Re (Sphere Drake). This treaty terminated as of December 31, 1998, but we renewed our participation for 1999 directly with the underwriting agent involved in the 1998 year. In December 1999, we gave notice to rescind our contract with Odyssey Re (UK) for misrepresentation and failure to disclose material facts. On November 29, 2000, we filed suit in the High Court to seek a judicial confirmation of our rescission. On February 5, 2001, Odyssey Re (Sphere Drake) filed a response. In December 2002, Odyssey Re (Sphere Drake) accepted our rescission of this treaty in return for a contribution to its legal fees.

We have also given notice we intend to rescind the 1999 account. This matter is in discovery and is now set for arbitration in late 2003. We believe the outcome of the pending litigation between Odyssey Re (Sphere Drake) and Stirling Cooke Brown and others will have an impact on this arbitration.

5. RELATED PARTIES

Included in net investment income for the three months ended June 30, 2002 and 2001 are $57 thousand and $66 thousand respectively, in fees charged by Head Asset Management. For the three months and six months ended June 30, 2001 these fees amounted to $88 thousand and $129 thousand respectively.

6. RESTATEMENT OF FINANCIAL STATEMENTS – Foreign Currency Translation

During the second quarter of 2002, we determined that foreign currency translation adjustments, included in other comprehensive income and other expenses, had been misstated by $3,992 thousand due to an error in the system that consolidates the financial results of our subsidiaries. At the same time we were unable to determine the periods in which the original errors occurred and therefore to correct this error, we restated our financial statements for the year ended December 31, 2001 in order to reflect a fourth quarter adjustment to foreign currency translation adjustments, and in accumulated other comprehensive income, other expenses, and consolidates statements of changes in shareholders’ equity of $3,992 thousand. The restated accounts were filed in our 10-K/A (Amendment No. 3) filing of August 22, 2002 which has been further amended in our Form 10K/A (Amendment No. 4) filing of May 30, 2003.

Following further investigation we have subsequently determined that the error of $3,992 thousand occurred in the following years:

	U.S. dollars in thousands

1999	$	488
2000	4,071
2001	(567		)
Total	$	3,992

We have further restated our financial statements for the fiscal years ended December 31, 2001, 2000 and 1999 in order to reflect the correct foreign currency translation adjustments included in accumulated other comprehensive income, other expenses, and consolidated statements of changes in shareholders’ equity. The restatement has had no impact on our consolidated statement of operations for the three and six months ended June 30, 2002 and 2001 nor on our Balance Sheets as at June 30, 2002 and December 31, 2001.

The foreign currency translation account includes adjustments arising from the process of translating the financial statements of non U.S. dollar subsidiaries into U.S. dollars. Assets and liabilities of these subsidiaries are translated into U.S. dollars at the exchange rate in effect at the balance sheet date. Revenues and expenses (“statement of operations”) for these subsidiaries are translated into U.S. dollars using weighted average exchange rates for the period. Retained earnings, share capital and investments in subsidiaries are translated at historic rates. Translation adjustments arising are included in the equity section of the balance sheet.

7. RESTATEMENT OF FINANCIAL STATEMENTS – Co-Reinsurance Agreements with ACE INA Overseas Insurance Company Ltd (“ACE”).

We signed a co-reinsurance contract with ACE in November 2001 that became effective retroactively as of January 1, 2001. Under SFAS 113, the premiums written during the retroactive period were deemed to be written on our own account with the co-reinsurance to ACE treated as a retroactive retrocession arrangement. However, we did not show premiums earned, losses and loss adjustment expenses and acquisition costs in our reported revenues and expenses, in respect of the retroactive period, in the third and fourth quarters of 2001 and the first and second quarters of 2002. During the quarter ended September 30, 2002, we realized this error in our treatment of the ACE contract and restated our figures for the correct accounting treatment of this contract. In accordance with SFAS 113, we did not recognize any of the profits of the ACE share of the reinsurance contract in our statement of operations and hence, there was no impact on our reported net income or net loss in any affected period. The following table shows the impact that the correct accounting for this contract had on our consolidated balance sheets as of June 30, 2002 and December 31, 2001.

	June 30, 2002		December 31, 2001
	As Restated	As previously Reported	As Restated	As previously Reported
	U.S. dollars in thousands
Deferred Acquisition Costs	36,348	39,845	38,886	40,308
Unpaid loss & loss Expenses	172,854	165,857	148,905	146,383
Unearned Premiums	82,828	93,161	100,718	104,395
Acquisition Costs Payable	39,620	39,781	42,843	43,110
Shareholders Equity	71,837	71,837	95,070	95,070

The following statement shows the impact that the correct accounting for this contract had on our consolidated statement of operations for the three and six months ended June 30, 2002. It had no impact on the consolidated statement of operations for the three and six months ended June 30, 2001.

	Three months ended June 30, 2002				Six months ended June 30, 2002
	As Restated		As previously Reported		As Restated		As previously Reported
	U.S. dollars in thousands
Net premiums earned	27,667		24,178		66,606		59,950
Loss & loss Expenses	32,188		29,842		57,474		52,999
Acquisition Costs	6,443		5,300		19,657		17,476
Net Loss	(19,241	)	(19,241	)	(24,771	)	(24,771	)

8. SEGMENT INFORMATION

We operate two complementary business segments, ESG Reinsurance and ESG Direct. Our larger segment ESG Reinsurance, provides medical, personal accident, credit life, disability and special risks reinsurance to selected insurers and reinsurers. Our smaller but growing segment ESG Direct provides direct marketing services, expertise in the development of reinsurance and insurance products and supporting technology to financial institutions in Asia, Europe and Australia. We do not maintain separate balance sheet data for our operating segments. Accordingly, we do not review and evaluate the financial results of the operating segments based upon balance sheet data.

Underwriting results for the three and six months ended June 30, 2002 and 2001, by line of business and in total, for the ESG Reinsurance segment were as follows:

Three months ended June 30, 2002	Medical		Accident		Credit		Life		Other		Total
	U.S. dollars in thousands
Gross premiums written	20,483		2,824		—		17		(1,425	)	21,899
Net premiums written	14,406		2,894		(36	)	(73	)	(1,524	)	15,667
Net premiums earned	21,232		2,364		56		(367	)	(1,319	)	21,966
Losses and loss expenses	17,097		15,671		237		167		(853	)	32,319
Acquisition costs	3,361		259		5		(81	)	(463	)	3,081
Operating costs	6,472		2,103		38		81		139		8,833
Net underwriting income/(loss)	(5,698	)	(15,669	)	(224	)	(534	)	(142	)	(22,267	)

Six months ended June 30, 2002	Medical		Accident		Credit		Life		Other		Total
	U.S. dollars in thousands
Gross premiums written	35,077		12,099		(230	)	279		(1,121	)	46,104
Net premiums written	25,678		10,796		(264	)	217		(505	)	35,922
Net premiums earned	49,153		7,038		184		(486	)	(187	)	55,702
Losses and loss expenses	38,596		18,508		282		390		(672	)	57,104
Acquisition costs	11,248		1,805		53		105		(103	)	13,108
Operating costs	10,211		2,816		58		101		312		13,498
Net underwriting income/(loss)	(10,902	)	(16,091	)	(209	)	(1,082	)	276		(28,008	)

Three months ended June 30, 2001	Medical		Accident	Credit		Life		Other		Total
	U.S. dollars in thousands
Gross premiums written	30,076		3,153	(1,989	)	(215	)	1,717		32,742
Net premiums written	28,267		3,792	(1,900	)	(1,162	)	1,667		30,664
Net premiums earned	31,412		6,655	(1,264	)	(1,202	)	1,646		37,247
Losses and loss expenses	22,416		5,255	(1,780	)	(1,045	)	1,743		26,589
Acquisition costs	10,668		417	177		(336	)	(250	)	10,676
Operating costs	5,467		564	(532	)	(209	)	286		5,576
Net underwriting income/(loss)	(7,139	)	419	871		388		(133	)	(5,594	)

Six months ended June 30, 2001	Medical		Accident		Credit		Life		Other		Total
	U.S. dollars in thousands
Gross premiums written	46,053		10,556		(3,147	)	(1,392	)	1,957		54,027
Net premiums written	41,437		7,891		(2,923	)	(2,285	)	1,797		45,917
Net premiums earned	44,663		26,966		(1,459	)	(515	)	1,897		71,552
Losses and loss expenses	33,634		22,829		(1,897	)	(1,376	)	1,163		54,353
Acquisition costs	14,176		6,429		82		106		(417	)	20,376
Operating costs	7,634		2,724		(553	)	(97	)	327		10,035
Net underwriting income/(loss)	(10,781	)	(5,016	)	909		852		824		(13,212	)

Underwriting results for the three and six months ended June 20, 2002 and 2001, by line of business and in total, for the ESG Direct segment were as follows:

Three months ended June 30, 2002	Accident		Credit		Total
	U.S. dollars in thousands
Gross premiums written	5,225		1,180		6,405
Net premiums written	5,225		1,180		6,405
Net premiums earned	5,263		438		5,701
Losses and loss expenses	(464	)	333		(131	)
Acquisition costs	3,427		(65	)	3,362
Operating costs	763		818		1,581
Net underwriting income/(loss)	1,537		(648	)	889

Six months ended June 30, 2002	Accident		Credit		Total
	U.S. dollars in thousands
Gross premiums written	10,033		2,024		12,057
Net premiums written	10,033		2,024		12,057
Net premiums earned	10,093		811		10,904
Losses and loss expenses	(9	)	379		370
Acquisition costs	6,413		136		6,549
Operating costs	2,511		1,552		4,063
Net underwriting income/(loss)	1,178		(1,256	)	(78	)

Three months ended June 30, 2001	Accident		Credit		Total
	U.S. dollars in thousands
Gross premiums written	2,638		(3,631	)	(993	)
Net premiums written	2,638		(3,631	)	(993	)
Net premiums earned	2,709		526		3,235
Losses and loss expenses	(516	)	165		(351	)
Acquisition costs	2,454		(60	)	2,394
Operating costs	1,066		403		1,469
Net underwriting (loss)/income	(295	)	18		(277	)

Six months ended June 30, 2001	Accident		Credit		Total
	U.S. dollars in thousands
Gross premiums written	8,577		12,370		20,947
Net premiums written	8,577		12,370		20,947
Net premiums earned	8,543		696		9,239
Losses and loss expenses	1,671		199		1,870
Acquisition costs	4,682		(54	)	4,628
Operating costs	3,182		420		3,602
Net underwriting (loss)/income	(992	)	131		(861	)

INDEPENDENT ACCOUNTANTS’ REVIEW REPORT

Report of Independent Accountants

To the Board of Directors and Shareholders

ESG Re Limited

We have reviewed the condensed consolidated balance sheet of ESG Re Limited and subsidiaries as of June 30, 2002, and the related condensed consolidated statements of operations and comprehensive income/loss for the three-month and six-month periods ended June 30, 2002 and 2001, and cash flows for the six-month periods ended June 30, 2002 and 2001 included in the accompanying Securities and Exchange Commission Form 10-Q (Amendment No. 1) for the period ended June 30, 2002. These financial statements are the responsibility of the Company’s management.

We conducted our review in accordance with standards established by the American Institute of Certified Public Accountants. A review of interim financial information consists principally of applying analytical procedures to financial data, and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with generally accepted auditing standards, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should be made to the condensed consolidated financial statements referred to above for them to be in conformity with accounting principles generally accepted in the United States of America.

We have previously audited, in accordance with auditing standards generally accepted in the United States of America, the consolidated restated balance sheet as of December 31, 2001, and the related restated consolidated statements of operations, comprehensive income/loss, shareholders’ equity, and cash flows for the year then ended (not presented herein); and in our report dated March 31, 2003, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2001 is fairly stated in all material respects in relation to the consolidated balance sheet from which it has been derived, after giving effect to the restatement discussed in the following paragraph.

The condensed consolidated balance sheets as of June 30, 2002 and December 31, 2001 and the condensed consolidated statements of operations and comprehensive income/loss for the three-month and six-month periods ended June 30, 2002 and 2001 and cash flows for the six-month periods ended June 30, 2002 and 2001 have been restated. The effects of the restatements are set out in Notes 6 and 7 to the unaudited condensed consolidated financial statements.

BDO International

Dublin Ireland

Date: May 30, 2003

ITEM 2. MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

The following discussion and analysis addresses the financial condition of ESG as of June 30, 2002 compared with December 31, 2001 and our results of operation for the three months and six months ended June 30, 2002, compared with the same period last year. You should read this discussion and analysis with our unaudited condensed consolidated financial statements and related notes included in Item 1 of this Form 10-Q, and our audited financial statements and related notes contained in our 2001 Annual Report on Form 10-K/A (Amendment No. 4). Our independent accountants have reviewed our unaudited condensed consolidated financial statements for the three months and six months ended June 30, 2001 and 2002 in accordance with standards established by the American Institute of Certified Public Accountants. The results of our operations for the period ended June 30, 2002 are not necessarily indicative of our results for the full year.

Certain statements and information included in this Form 10-Q constitute “forward-looking statements” within the meaning of the Private Litigation Reform Act of 1995. These statements express our intentions, strategies, or predictions for the future. Actual results may differ from ESG’s predictions. For more information regarding forward-looking statements, please see “Cautionary Statement Regarding Forward-Looking Statements,” below.

Recent Developments

Market Information

From December 12, 1997 to November 20, 2002, our common stock was traded on NASDAQ under the symbol ESREF. On November 20, 2002, the trading symbol was changed to ESREE to reflect the unfiled status of our Quarterly Report on Form 10-Q for the quarter ended September 30, 2002.

On November 25, 2002, we received a Nasdaq Staff Determination letter indicating that, as a result of our failure to timely file its Report on Form 10-Q for the period ended September 30, 2002, our securities would be delisted from the Nasdaq Stock Market, effective at the opening of business on December 3, 2002. We requested an oral hearing before a Nasdaq Listing Qualifications Panel (the “Panel”) to review the Staff Determination, which request stayed the delisting of our securities. Thereafter, on December 17, 2002, we were notified that we failed to maintain a closing bid price of at least $1.00 per share for 30 consecutive trading days, and that we should discuss our plan to remedy that additional deficiency at the hearing. The hearing was held on December 20, 2002. By letter dated January 31, 2003, we were was advised that the Panel had determined that our securities would be delisted from The Nasdaq Stock Market effective with the opening of business on Tuesday, February 4, 2003. The reason given for the decision was the failure to timely file our quarterly report on Form 10-Q for the quarter ended September 30, 2002. In addition, the Panel cited as a reason for its delisting decision, our failure to file any of the amendments to previously filed reports under the Securities Exchange Act of 1934, as amended, for any of the anticipated restatements of certain information in our financial statements. Nasdaq’s delisting decision will not be appealed.

On March 17, 2003 we filed with the SEC our certification on Form 15 to deregister our common stock under the Securities Exchange Act of 1934, as amended (“the Exchange Act”). Upon filing, our obligations to file reports Form 10-K, Form 10-Q and other periodic reports that were not yet due were immediately suspended. Our certification to deregister is expected to become final within 90 days of filing. If the SEC determines to deny our certification within such 90 day period, we would have 60 days to bring all periodic reports due current.

We intend to continue to make available to our shareholders quarterly and annual financial information in substantially the same form as presently made available. We also intend to generally comply with the corporate governance regulations and guidelines that would be applicable if our common stock was still registered under the Exchange Act and listed on Nasdaq.

The Company’s securities are being quoted through the Pink Sheets stock quotation service. We anticipate (although there is no assurance), that Carr Securities Corp., Port Washington, NY, and Morgan Keegan & Co., Inc., Birmingham, AL, will continue to quote our common stock. There is no assurance that a trading market will develop.

Legal Proceedings

Restatement of Financial Statements

Foreign Currency Translation

Following further investigation we have subsequently determined that the error of $3,992 thousand occurred in the following years:

	U.S. dollars in thousands

1999	$	488
2000	4,071
2001	(567		)
Total	$	3,992

We have further restated our financial statements for the fiscal years ended December 31, 2001, 2000 and 1999 in order to reflect the correct foreign currency translation adjustments included in accumulated other comprehensive income, other expenses, and consolidated statements of changes in shareholders’ equity. The restatement has had no impact on our consolidated statement of operations for the three months ended March 31, 2002 and 2001 nor on our Balance Sheets as at March 31, 2002 and December 31, 2001.

Co-Reinsurance Agreements with ACE INA Overseas Insurance Company Ltd (“ACE”).

and restated our figures for the correct accounting treatment of this contract. In accordance with SFAS 113, we did not recognize any of the profits of the ACE share of the reinsurance contract in our statement of operations and hence, there was no impact on our reported net income or net loss in any affected period. The following table shows the impact that the correct accounting for this contract had on our consolidated balance sheets as of June 30, 2002 and December 31, 2001:

	June 30, 2002		December 31, 2001
	As Restated	As previously Reported	As Restated	As previously Reported
	U.S. dollars in thousands
Deferred Acquisition Costs	36,348	39,845	38,886	40,308
Unpaid loss & loss Expenses	172,854	165,857	148,905	146,383
Unearned Premiums	82,828	93,161	100,718	104,395
Acquisition Costs Payable	39,620	39,781	42,843	43,110
Shareholders Equity	71,837	71,837	95,070	95,070

	Three months ended June 30, 2002				Six months ended June 30, 2002
	As Restated		As previously Reported		As Restated		As previously Reported
	U.S. dollars in thousands
Net premiums earned	27,667		24,178		66,606		59,950
Loss & loss Expenses	32,188		29,842		57,474		52,999
Acquisition Costs	6,443		5,300		19,657		17,476
Net Loss	(19,241	)	(19,241	)	(24,771	)	(24,771	)

Principal Activities and Sources of Revenue

Our principal activities include providing accident, health, credit, life, and special risk reinsurance and related product marketing and development services. We also manage premiums on behalf of co-reinsurers on North American business written in 2001 and 2002. We report the results of our business activities under two segments: ESG Reinsurance and ESG Direct. We evaluate the results of these segments based on business writings out of each of our producing offices. ESG Reinsurance provides traditional reinsurance products, primarily in the U.S. medical insurance market, and ESG Direct provides direct marketing services, bancassurance services, and supporting technologies, as well as targeted reinsurance products for credit life and other special risks.

We derive our revenues principally from:

• premiums for reinsurance products,

• fees for direct marketing services,

• management fees, and

• investment income.

Results of Operations

Total Revenues

Our total revenues for the three and six months ended June 30, 2002 were $29.9 million and $70.1 million respectively, compared with total revenues of $40.5 million and $85.2 million for the three and six months ended June 30, 2001 respectively.

Our net loss for the three and six months ended June 30, 2002 was $19.2 million and $24.8 million respectively, compared to a net loss of $5.9 million and $9.9 million for the three and six months ended June 30, 2001. Net loss per share for the three and six months ended June 30, 2002 was $1.62 and $2.09 respectively, compared with a net loss per share of $0.50 and $0.84 for the three and six months ended June 30, 2001. Key elements of the quarter’s results were (i) an underwriting result of $(11.0) million, which was significantly below our expectations, due to losses suffered primarily on the Norwegian Occupational Injury business of $13.5 million, on contracts written in 1998, 1999 and 2000 and (ii) unrealized foreign exchange losses of $2.4 million, primarily relating to adverse movement in the Norwegian Kroner (NOK)/US Dollar (USD) exchange rate, exacerbated by the NOK reserve strengthening in the quarter.

Net Underwriting Income

For the three and six months ended June 30, 2002, we managed, on our own behalf and on behalf of our co-reinsurers, total premiums of $42.6 million and $63.9 million respectively, of which we placed $14.3 million and $5.8 million with co-reinsurers and retroceded $6.2 million and $10.2 million, resulting in net premiums written of $22.1 million and $48.0 million respectively.

For the three and six months ended June 30, 2001, we managed, on our own behalf and on behalf of our co-reinsurers, total premiums of $33.4 million and $ 78.7 million, of which we placed $1.7 million and $3.8 million with co-reinsurers and retroceded $2.0 million and $8.1 million, resulting in net premiums written of $29.7 million and $66.8 respectively.

The 27.5% increase in total managed premiums and 25.6% decrease in net premiums written during the three months ended June 30, 2002, as compared to the similar period in 2001, is primarily a function of the 50% ACE co-reinsurance arrangement in-force on North American business. This contract came into effect in January 2001.

Of $22.1 million net premiums written in the three months ended June 30, 2002, $15.7 million was attributable to the ESG Reinsurance segment, and $6.4 million was attributable to the ESG Direct segment. For the three months ended June 30, 2002 total premiums managed was $42.6 million, of which $36.2 million was attributable to the ESG Reinsurance segment, and $6.4 million was attributable to the ESG Direct segment.

With respect to the ESG Reinsurance segment, $3.2 million of the $6.2 million premium retroceded in the three months ended June 30, 2002 relates to one contract, on the North American business.

Gross and net premiums written and net premiums earned for the three and six months ended June 30, 2002 and 2001 were as follows:

	Three Months Ended
ESG Reinsurance	June 20, 2002	June 30, 2001
	U.S. dollars in millions
Total premiums managed	36.2	34.4
Amount placed with co-reinsurers	14.3	1.7
Gross premiums written	21.9	32.7
Retroceded	6.2	2.0
Net premiums written	15.7	30.7

Net premiums earned	22.0	37.2

	Six Months Ended
ESG Reinsurance	June 20, 2002	June 30, 2001
	U.S. dollars in millions
Total premiums managed	51.9	57.8
Amount placed with co-reinsurers	5.8	3.8
Gross premiums written	46.1	54.0
Retroceded	10.2	8.1
Net premiums written	35.9	45.9

Net premiums earned	55.7	71.5

	Three Months Ended
ESG Direct	June 20, 2002	June 20, 2001
	U.S. dollars in millions
Total premiums managed	6.4	(1.0	)
Amount placed with co-reinsurers	—	—
Gross premiums written	6.4	(1.0	)
Retroceded	—	—
Net premiums written	6.4	(1.0	)

Net premiums earned	5.7	3.2

	Six Months Ended
ESG Direct	June 20, 2002	June 20, 2001
	U.S. dollars in millions
Total premiums managed	12.0	20.9
Amount placed with co-reinsurers	—	—
Gross premiums written	12.0	20.9
Retroceded	—	—
Net premiums written	12.0	20.9

Net premiums earned	10.9	9.2

Total premiums that we manage on our behalf and on behalf of our co-reinsurers for the three and six months ended June 30, 2002, consisted of (i) new business amounting to $15.9 million (37.3%) and $12.1 million (18.9%) respectively, and (ii) renewal business amounting to $26.7 million (62.7%) and $51.8 million (81.1%) respectively.

Underwriting Results

Underwriting results for the three and six months ended June 30, 2002 and 2001, by line of business and in total, for the ESG Reinsurance segment were as follows:

Three months ended June 30, 2002	Medical		Accident		Credit		Life		Other		Total
	U.S. dollars in thousands
Gross premiums written	20,483		2,824		—		17		(1,425	)	21,899
Net premiums written	14,406		2,894		(36	)	(73	)	(1,524	)	15,667
Net premiums earned	21,232		2,364		56		(367	)	(1,319	)	21,966
Losses and loss expenses	17,097		15,671		237		167		(853	)	32,319
Acquisition costs	3,361		259		5		(81	)	(463	)	3,081
Operating costs	6,472		2,103		38		81		139		8,833
Net underwriting income/(loss)	(5,698	)	(15,669	)	(224	)	(534	)	(142	)	(22,267	)

Six months ended June 30, 2002	Medical		Accident		Credit		Life		Other		Total
	U.S. dollars in thousands
Gross premiums written	35,077		12,099		(230	)	279		(1,121	)	46,104
Net premiums written	25,678		10,796		(264	)	217		(505	)	35,922
Net premiums earned	49,153		7,038		184		(486	)	(187	)	55,702
Losses and loss expenses	38,596		18,508		282		390		(672	)	57,104
Acquisition costs	11,248		1,805		53		105		(103	)	13,108
Operating costs	10,211		2,816		58		101		312		13,498
Net underwriting income/(loss)	(10,902	)	(16,091	)	(209	)	(1,082	)	276		(28,008	)

Three months ended June 30, 2001	Medical		Accident	Credit		Life		Other		Total
	U.S. dollars in thousands
Gross premiums written	30,076		3,153	(1,989	)	(215	)	1,717		32,742
Net premiums written	28,267		3,792	(1,900	)	(1,162	)	1,667		30,664
Net premiums earned	31,412		6,655	(1,264	)	(1,202	)	1,646		37,247
Losses and loss expenses	22,416		5,255	(1,780	)	(1,045	)	1,743		26,589
Acquisition costs	10,668		417	177		(336	)	(250	)	10,676
Operating costs	5,467		564	(532	)	(209	)	286		5,576
Net underwriting income/(loss)	(7,139	)	419	871		388		(133	)	(5,594	)

Six months ended June 30, 2001	Medical		Accident		Credit		Life		Other		Total
	U.S. dollars in thousands
Gross premiums written	46,053		10,556		(3,147	)	(1,392	)	1,957		54,027
Net premiums written	41,437		7,891		(2,923	)	(2,285	)	1,797		45,917
Net premiums earned	44,663		26,966		(1,459	)	(515	)	1,897		71,552
Losses and loss expenses	33,634		22,829		(1,897	)	(1,376	)	1,163		54,353
Acquisition costs	14,176		6,429		82		106		(417	)	20,376
Operating costs	7,634		2,724		(553	)	(97	)	327		10,035
Net underwriting income/(loss)	(10,781	)	(5,016	)	909		852		824		(13,212	)

The operating ratios for the three and six months ended June 30, 2002 and 2001, by line of business and in total, for the ESG Reinsurance segment were as follows:

Three months ended June 30, 2002	Medical		Accident		Credit		Life	Other		Total

Loss ratio	80.5	%	662.9	%	423.2	%	n/m	64.7	%	147.1	%
Acquisition expense ratio	15.8	%	11.0	%	8.9	%	n/m	35.1	%	14.0	%
Loss and acquisition expense ratio	96.3	%	673.9	%	432.1	%	n/m	99.8	%	161.1	%
Operating expense ratio										40.2	%
Combined ratio										201.3	%

Six months ended June 30, 2002	Medical		Accident		Credit		Life	Other		Total

Loss ratio	78.5	%	263.0	%	153.3	%	n/m	359.4	%	102.5	%
Acquisition expense ratio	22.9	%	25.6	%	28.8	%	n/m	55.1	%	23.5	%
Loss and acquisition expense ratio	101.4	%	288.6	%	182.1	%	n/m	414.5	%	126.0	%
Operating expense ratio										24.2	%
Combined ratio										150.2	%

The reduction in the acquisition expense ratio in the second quarter, primarily relates to the impact of:

(i)		Premium write-downs on business in Latin America, in the 2000 underwriting year, which carries a significantly higher acquisition expense ratio, than that of new business and renewals in 2001 and 2002,
(ii)		$2.8 million write-downs of high acquisition cost (25%) business in Western Europe, and
(iii)		Adjustments to some accounts, where final premium has come in but costs have been lower than expected.

Three months ended June 30, 2001	Medical		Accident		Credit		Life		Other		Total

Loss ratio	71.4	%	79.0	%	140.8	%	86.9	%	105.9	%	71.4	%
Acquisition expense ratio	34.0	%	6.3	%	(14.0	)%	27.9	%	(15.2	)%	28.7	%
Loss and acquisition expense ratio	105.4	%	85.3	%	126.8	%	114.8	%	90.7	%	100.1	%
Operating expense ratio											15.0	%
Combined ratio											115.1	%

Six months ended June 30, 2001	Medical		Accident		Credit		Life		Other		Total

Loss ratio	75.3	%	84.7	%	130.0	%	267.2	%	61.3	%	76.0	%
Acquisition expense ratio	31.7	%	23.8	%	(5.6	)%	(20.6	)%	(22.0	)%	28.5	%
Loss and acquisition expense ratio	107.0	%	108.5	%	124.4	%	246.6	%	39.3	%	104.5	%
Operating expense ratio											14.0	%
Combined ratio											118.5	%

We calculated the operating expenses ratios for the three months ended June 30, 2002 and June 30, 2001 by expressing total administrative expenses net of corporate office expense, as a percentage of net premiums earned. For a more detailed discussion of operating expenses, refer to commentary on “Administrative Expenses”.

The key elements in the performance of the Reinsurance segment for the quarter were (i) losses of $13.5 million on Norwegian Occupational Injury business, written in 1998, 1999 and 2000, and (ii) the increase in operating expenses.

Underwriting results for the three and six months ended June 30, 2002 and 2001, by line of business and in total, for the ESG Direct segment were as follows:

Three months ended June 30, 2002	Accident		Credit		Total
	U.S. dollars in thousands
Gross premiums written	5,225		1,180		6,405
Net premiums written	5,225		1,180		6,405
Net premiums earned	5,263		438		5,701
Losses and loss expenses	(464	)	333		(131	)
Acquisition costs	3,427		(65	)	3,362
Operating costs	763		818		1,581
Net underwriting income/(loss)	1,537		(648	)	889

Six months ended June 30, 2002	Accident		Credit		Total
	U.S. dollars in thousands
Gross premiums written	10,033		2,024		12,057
Net premiums written	10,033		2,024		12,057
Net premiums earned	10,093		811		10,904
Losses and loss expenses	(9	)	379		370
Acquisition costs	6,413		136		6,549
Operating costs	2,511		1,552		4,063
Net underwriting income/(loss)	1,178		(1,256	)	(78	)

The loss and loss expenses in the quarter and in the six months ended June 30, 2002, results from the Company’s actual claim experience being better than original estimates. Estimates continue to be revised as the portfolio develops.

Three months ended June 30, 2001	Accident		Credit		Total
	U.S. dollars in thousands
Gross premiums written	2,638		(3,631	)	(993	)
Net premiums written	2,638		(3,631	)	(993	)
Net premiums earned	2,709		526		3,235
Losses and loss expenses	(516	)	165		(351	)
Acquisition costs	2,454		(60	)	2,394
Operating costs	1,066		403		1,469
Net underwriting (loss)/income	(295	)	18		(277	)

Six months ended June 30, 2001	Accident		Credit		Total
	U.S. dollars in thousands
Gross premiums written	8,577		12,370		20,947
Net premiums written	8,577		12,370		20,947
Net premiums earned	8,543		696		9,239
Losses and loss expenses	1,671		199		1,870
Acquisition costs	4,682		(54	)	4,628
Operating costs	3,182		420		3,602
Net underwriting (loss)/income	(992	)	131		(861	)

The operating ratios for the three and six months ended June 30, 2002 and 2001, by line of business and in total, for the ESG Direct segment were as follows:

Three Months Ended June 30, 2002	Accident		Credit		Total
Loss ratio	(8.8	)%	76.1	%	(2.3	)%
Acquisition expense ratio	65.1	%	(15.1	)%	59.0	%
Loss and acquisition expense ratio	56.3	%	61.0	%	56.7	%
Operating expense ratio					27.7	%
Combined ratio					84.4	%

Six Months Ended June 30, 2002	Accident		Credit		Total
Loss ratio	(0.1	)%	46.8	%	3.4	%
Acquisition expense ratio	63.5	%	16.8	%	60.1	%
Loss and acquisition expense ratio	63.4	%	63.6	%	63.5	%
Operating expense ratio					37.3	%
Combined ratio					100.8	%

Three Months Ended June 30, 2001	Accident		Credit		Total
Loss ratio	(19.0	)%	31.4	%	(10.8	)%
Acquisition expense ratio	90.6	%	(11.4	)%	74.0	%
Loss and acquisition expense ratio	71.6	%	20.0	%	63.2	%
Operating expense ratio					45.4	%
Combined ratio					108.6	%

Six Months Ended June 30, 2001	Accident		Credit		Total
Loss ratio	19.6	%	28.6	%	20.2	%
Acquisition expense ratio	54.8	%	(7.8	)%	50.1	%
Loss and acquisition expense ratio	74.4	%	20.8	%	70.3	%
Operating expense ratio					39.0	%
Combined ratio					109.3	%

The loss ratio in the quarter and in the six months ended June 30, 2002, results from the Company’s actual claim experience being better than original estimates.

Geographic Spread

The distribution of gross written premiums for the three and six months ended June 30, 2002 and 2001, is as follows:

Three months ended June 30	2002		2001
ESG Reinsurance

Western Europe	(25.3	)%	2.5	%
North America	107.9	%	75.3	%
Latin America	6.2	%	25.1	%
Asia	0.6	%	(3.7	)%
Other	10.6	%	0.8	%
Total	100.0	%	100.0	%

‘Other’ relates to business originating in Eastern Europe (4.8%) and risks originating in the Middle East (5.8%)

Three months ended June 30	2002		2001
ESG Direct

Western Europe	18.4	%	365.7	%
Asia	81.6	%	(265.7	)%
Total	100.0	%	100.0	%

Six months ended June 30	2002		2001
ESG Reinsurance

Western Europe	(2.9	)%	15.4	%
North America	84.0	%	67.6	%
Latin America	12.1	%	19.3	%
Asia	0.3	%	(3.7	)%
Other	6.5	%	1.4	%
Total	100.0	%	100.0	%

Six months ended June 30	2002		2001
ESG Direct

Western Europe	16.8	%	59.1	%
Asia	83.2	%	40.9	%
Total	100.0	%	100.0	%

In respect of the ESG Reinsurance segment, large premium write-downs in the three months ended June 30, 2002, on business in Western Europe, gives rise to the negative percentage.

With respect to the ESG Direct segment, the percentage in the three months ended June 30, 2001, was affected by write-downs of estimated premiums on the Bancassurance business in Western Europe.

Product Mix

The distribution of gross premiums written by line of business for the three and six months ended June 30, 2002 and 2001 is as follows:

Three months ended June 30,	2002		2001
ESG Reinsurance

Medical	93.5	%	91.9	%
Personal Accident	12.9	%	9.6	%
Credit	0.0	%	(6.0	)%
Life	0.1	%	(0.7	)%
Other	(6.5	)%	5.2	%
Total	100.0	%	100.0	%

Three months ended June 30,	2002		2001
ESG Direct

Personal Accident	81.6	%	(265.7	)%
Credit	18.4	%	365.7	%
Total	100.0	%	100.0	%

Six months ended June 30,	2002		2001
ESG Reinsurance

Medical	76.1	%	85.2	%
Personal Accident	26.2	%	19.5	%
Credit	(0.5	)%	(5.8	)%
Life	0.6	%	(2.6	)%
Other	(2.4	)%	3.7	%
Total	100.0	%	100.0	%

Six months ended June 30,	2002		2001
ESG Direct

Personal Accident	83.2	%	40.9	%
Credit	16.8	%	59.1	%
Total	100.0	%	100.0	%

In respect of the Direct segment, the significant change in the geographic and product split relates to the increase in premium on the Bancassurance credit line of business, in Western Europe. The change in the basis of estimation used to recognize the premium on Bancassurance business gives rise to a disproportionate split between Western Europe and Asia, on a geographic spread basis, and Credit and Personal Accident, on a product mix basis. This change does not have a material impact on the reported result for the quarter.

Initial estimates of gross written premium on the Bancassurance business were revised from $16.6 million in the first quarter 2001 to $6.7 million annualized premium, by the fourth quarter 2001. During the three months ended June 30, 2001, the reduction in gross written premium for this business amounted to $3.6 million.

Management Fee Revenue

For the three and six months ended June 30, 2002, we earned $0.7 million and $1.2 million respectively in management fee revenue. We earned $0.2 million and $0.4 million for the comparable periods in 2001. The majority of management fee revenue in 2002 and 2001 consists of fees earned on those premiums managed on behalf of our co-reinsurers. Management fees increased in the second quarter of 2002, primarily due to the recognition of fees earned on our North American business, co-reinsured.

Net Investment Income

As at June 30, 2002, our cash and invested assets totaled $124.9 million, compared with cash and invested assets of $154.9 million as at December 31, 2001. This decrease in our cash and invested assets is primarily due to negative operating cash flows and costs associated with developing the ESG Direct segment. Net investment income decreased by $1.2 million from $3.3 million in the three months ended June 30, 2001 to $2.1 million in the three months ended June 30, 2002. The decrease is a function of the decline in our overall investment portfolio.

We do not maintain separate balance sheet data for our operating segments. Accordingly we do not review and evaluate the financial results of the operating segments based upon balance sheet data.

The following table reflects the investment results for the three months ended June 30, 2002:

	Average Investments	Net Investment Income(1)	Annualized Effective Yield		Net Realized Investment Gains/(Losses)
	U.S. dollars in thousands

Investments	122,206	2,016	6.6	%	(538	)
Other investments	7,594	28	1.5	%	—
Cash and cash equivalents	5,424	70	5.2	%	—
Total	135,224	2,114	6.3	%	(538	)

The following table reflects our investment results for the three months ended June 30, 2001:

	Average Investments	Net Investment Income(1)	Annualized Effective Yield		Net Realized Investment Gains/(Losses)
	U.S. dollars in thousands

Investments	164,094	2,846	6.9	%	719
Other investments	14,252	275	7.7	%	(4,200	)
Cash and cash equivalents	16,668	205	4.9	%	—
Total	195,014	3,326	6.8	%	(3,481	)

The following table reflects the investment results for the six months ended June 30, 2002:

	Average Investments	Net Investment Income(1)	Annualized Effective Yield		Net Realized Investment Gains/(Losses)
	U.S. dollars in thousands

Investments	133,278	3,708	5.6	%	(1,615	)
Other investments	9,896	158	3.2	%
Cash and cash equivalents	5,564	96	3.5	%	—
Total	148,738	3,962	5.3	%	(1,615	)

The following table reflects the investment results for the six months ended June 30, 2001:

	Average Investments	Net Investment Income(1)	Annualized Effective Yield		Net Realized Investment Gains/(Losses)
	U.S. dollars in thousands

Investments	171,064	5,775	6.8	%	1,467
Other investments	15,498	362	4.7	%	(4,200	)
Cash and cash equivalents	20,532	597	5.8	%	—
Total	207,094	6,734	6.5	%	(2,733	)

(1) Net investment income is net of investment-related expenses.

Investment Portfolio

Maturity and Duration of Portfolio

The maximum effective maturity for any single security in our investment portfolio is set at 30 years for U.S. government and U.S. government agency securities with full faith and credit guarantees and at 10 years for all other issues, measured from the date of settlement. The duration of the portfolio varies according to decisions taken by management (with input from the investment advisor), on business changes and the outlook for interest rate movements. The benchmark for such duration is approximately 3 years.

Quality of Debt Securities in Portfolio

The minimum average credit quality of our investment portfolio is AA.

Equity Securities and Real Estate

Our investment policy is to allow up to 10% of our investment assets to be held in equity securities. Currently, there are no equity securities held in the Company’s portfolio. We do not intend to invest in real estate other than for our own use.

Diversification and Liquidity

No more than 3% of our investment portfolio may be invested in the securities of any single issuer, with the exception of sovereign governments or agencies, including supranational agencies, with an AA rating or better.

As of June 30, 2002, total investments and cash were $124.9 million, compared to $154.9 million at December 31, 2001. All fixed maturity securities in our investment portfolio are classified as available for sale and are carried at fair value.

The fixed maturity investment portfolios as of June 30, 2002 and December 31, 2001 were as follows:

As at June 30, 2002	Fair Value	Duration (Years)	Market Yield		Average Credit Rating
	U.S. dollars in thousands
Corporate securities	40,896	2.3	4.9	%	AA
U.S. treasury securities and obligations of U.S. government corporations and agencies	29,171	2.4	4.0	%	AAA
Asset-backed securities/Mortgage-backed securities	25,146	2.1	6.6	%	AAA
Obligations of states and political subdivisions	11,189	2.5	5.2	%	AAA
Foreign currency debt securities	5,598	0.7	4.0	%	AAA
Total	112,000	2.0	4.9	%

As at December 31, 2001	Fair Value	Duration (Years)	Market Yield		Average Credit Rating
	U.S. dollars in thousands
Corporate securities	43,799	2.8	5.2	%	AA
U.S. treasury securities and obligations of U.S. government corporations and agencies	53,466	3.6	4.6	%	AAA
Asset-backed securities/Mortgage-backed securities	25,599	2.5	7.3	%	AAA
Obligations of states and political subdivisions	16,505	2.7	5.7	%	AAA
Foreign currency debt securities	5,475	1.0	4.2	%	AAA
Total	144,844	2.7	5.4	%

In 2002, we will continue to follow our investment policy and guidelines while seeking to increase long-term value by continuing to invest in selected strategic investments in accordance with our current commitments as set out in “Strategic Investments” below. A strategic investment is defined as an investment in a reinsurance-related enterprise, ceding company or distribution channel that is expected to generate or secure additional profitable business for the Company.

Related Party Transactions

We are a party to several Investment Advisory Agreements with Head Asset Management LLC, an affiliate of Head & Company, L.L.C. Under these agreements, Head Asset Management supervises and directs the investment of our asset portfolio in accordance with investment objectives and guidelines that we have established. Mr. Head, the Chairman of our Board of Directors and our former CEO, controls Head Asset Management. ESG is the principal client of Head Asset Management. Under our Investment Advisory Agreement with Head Asset Management, we pay fees quarterly in arrears equal to:

• 0.20% per year of the first $150 million or less of the market value of the managed assets, and

• 0.15% per year of the managed assets in excess of $150 million.

We may terminate the Investment Advisory Agreements upon five days written notice, and Head Asset Management may terminate the agreements upon 90 days written notice. We incurred $57 thousand and $66 thousand in fees to Head Asset Management LLC in the three and six months ended June 30, 2002 respectively, and $88 thousand and $129 thousand in the three and six months ended June 30, 2001.

The Audit Committee of our Board of Directors periodically reviews our investment policies and arrangements to ensure that they are consistent with our overall goals, strategies and objectives. Overall investment guidelines are approved by the Audit Committee to ensure appropriate levels of portfolio liquidity, credit quality, diversification and volatility. In addition, the Audit Committee is now reviewing our investment advisory relationship with Head Asset Management LLC, in the context of our other banking relationships, to determine whether changes should be made to any of these relationships.

Administrative Expenses

Total administrative expenses, which includes personnel costs, professional service fees, interest expense, foreign exchange gains/losses and other expenses, increased by $3.4 million, or 47.9%, from $7.1 million for the three months ended June 30, 2001 to $10.5 million for the three months ended June 30, 2002. This increase results primarily from realized and unrealized foreign exchange losses of $2.4 million. Realized and unrealized foreign exchange losses relate to the revaluation of assets and liabilities, denominated in foreign currencies.

Strategic Investments

From December 1998 through June 2000, we operated IPT GmbH and later VBB Bermuda Limited, subsidiaries that provided disease management services in Germany. These services, which included physician referrals, a medical information hotline, second opinion services, cardiac rehabilitation and access to disease management advisors, comprised the health care segment of our business.

Effective as of June 30, 2000, we transferred all the assets of our health care segment to 4Sigma. These assets had a book value of $8 million at the time of transfer. In exchange for the transferred assets, we received 8,000,000 shares of Series A preferred stock, representing a 69% equity interest in 4 Sigma. In addition, affiliates of John C Head III, the Chairman of our Board of Directors, invested $3.0 million in cash in exchange for a 28% equity interest in 4Sigma. Dr. Gerald Moeller, a director of ESG from July 1999 to August 2000 and the president of our health care division from July 1999 to June 2000, also invested $400,000 in cash in exchange for a minority equity interest in 4Sigma. The board members of 4Sigma include John C Head III, Dr. Gerald Moeller and Dr. Herbert Palmberger, who also serves as outside counsel to ESG in Germany. During the fourth quarter 2001, ESG booked a write-down of the cost, for impairment, of $8.0 million against its investment in 4Sigma Ltd.

ESG does not have voting control of, nor does it exercise operational control over, this company.

In the second quarter of 2001, the Company participated in a rights offering by 4Sigma for convertible preferred debt totaling $0.8 million, which in November 2001, converted into 0.8 million shares of Series E preferred stock. Also, in November 2001, the Company committed to make an additional capital injection in 4Sigma of $1.8 million, in exchange for 1.8 million shares of Series E preferred stock. As at June 30, 2002 we had invested $1.1 million of this commitment. Mr. Head has also committed to invest an additional $1.2 million in cash in 4Sigma on these same terms and conditions. We evaluate our investment in 4Sigma on a quarterly basis.

Liquidity and Capital Resources

Operating activities used net cash of $31.7 million for the six months ended June 30, 2002 and $14.5 million for six months ended June 30, 2001.

Reinsurance balances receivable decreased from $190.5 million as at December 31, 2001 to $187.8 million as at June 30, 2002. We recognize premiums receivable at the inception of the reinsurance contract, based upon information received from intermediaries and ceding companies. Every quarter we compare estimated written premiums to actual premiums, as reported by ceding companies and revise our estimates of written premiums if appropriate. Any change in these estimates will impact the premiums receivable balance.

Reinsurance recoverable on incurred losses increased from $28.6 million as at December 31, 2001 to $43.8 million as at June 30, 2002. This increase was due to additional losses being incurred above our net retention levels

that enable us to make recoveries from our excess of loss reinsurers, plus quota share cessions to two of our retrocessionaires.

Deferred acquisition costs decreased from $38.9 million at December 31, 2001 to $36.3 million at June 30, 2002, as unearned premium declined over the period, a factor of reduced premium writings and earnings.

At December 2001, reserves for unpaid losses and loss expenses were $148.9 million and at June 30, 2002, reserves for unpaid losses and loss expenses were $172.9 million. This increase primarily relates to the deterioration on the Norwegian book of business, compounded by the depreciation of the US Dollar against the Norwegian Kroner and other major currencies in the quarter.

At June 30, 2002, unearned premium reserves were $82.8 million compared to $100.7 million at December 31, 2001. Unearned premium reserves are established to cover the unexpired period of contracts of reinsurance that we have underwritten. At June 30, 2002, acquisition costs payable were $39.6 million compared to $42.8 million at December 31, 2001. The balance represents acquisition expenses due on gross reinsurance premiums that we have written.

We expect that our financial and operational needs for the foreseeable future will be met by funds generated from operations and the proceeds from the sale of investments. As we rely on cash flows from operations, a reduction in the demand for our services could reduce the availability of funds. Cash flows from operations in future years may differ substantially from net income. As reinsurance contracts mature, we will be required to pay out a higher percentage of incurred losses in loss payments, which may affect cash flows. Additionally, although we primarily invest in high quality assets, a diminution in the value of our portfolio could hurt our ability to continue financing our own operations.

As of June 30, 2002, we had the following material commitments for operating leases, other commitments (4sigma) and employment contracts:

	Total Commitments in U.S. Dollars (in thousands)
Years ending December 31	Lease & Other Commitments	Less Sublease Income	Net	Employee Commitments	Total

2002	1,234	110	1,124	237	1,361
2003	827	38	789	71	860
2004	569	—	569	—	569
2005	289	—	289	—	289
2006	202	—	202	—	202
2007 to 2012	936	—	936	—	936
Total	4,057	148	3,909	308	4,217

As of December 31, 2001, we had the following material commitments for operating leases and employment contracts:

	Total Commitments in U.S. Dollars (in thousands)
Years ending December 31	Lease & Other Commitments	Less Sublease Income	Net	Employee Commitments	Total

2002	1,743	200	1,543	563	2,106
2003	745	36	709	80	789
2004	523	—	523	—	523
2005	263	—	263	—	263
2006	184	—	184	—	184
2007 to 2012	839	—	839	—	839
Total	4,297	236	4,061	643	4,704

In support of our business, we enter into Letters of Credit and Trust Account arrangements with ceding companies. As at December 31, 2001, we had in total $91.0 million of outstanding Letters of Credit and Trust Accounts (representing 62.8% of investments available for sale) of which $27.0 million related to Letters of Credit issued and $64.0 million was in Trust Accounts. As of June 30, 2002, we had in total $86.3 million of outstanding Letters of Credit and Trust Accounts (representing 77.0% of investments available for sale) of which $24.8 million related to Letters of Credit issued and $61.5 million was in Trust Accounts. These arrangements are secured against our fixed maturity investment portfolio. Management have assessed the Company’s cash flow requirements, taking into account these arrangements.

Exposure Management

We manage our underwriting risk exposures primarily through an excess of loss reinsurance program. For 2002, this program provides reinsurance protection up to a known accumulation of $5,000,000 for Personal Accident exposure and up to $5,000,000 per person for Medical Expense exposure.

Cautionary Statement Regarding Forward-Looking Statements

Certain statements and information included in this Form 10-Q constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements express our intentions, strategies, or predictions for the future. In addition, from time to time, we may make forward-looking statements, orally or in writing. Forward-looking statements in this Form 10-Q include, among others, statements regarding:

• the ongoing adequacy of our loss reserves;

• our continuing ability to increase premium rates and strengthen terms of trade in the North and Latin American markets without major loss of business;

• the anticipated growth in Direct business in Asia and Europe;

• the impact of rate increases on premiums written over the 2001 underwriting year; and

• the outcome of our ongoing litigation.

These forward-looking statements involve known and unknown risks and uncertainties that may cause actual results to be materially different from the results expressed or implied by the forward-looking statements. These factors include, among other things:

• Economic Recession. An economic slowdown worldwide, or in any of our key markets, could reduce demand for our products and services. If the general economic downturn continues or worsens, the market for many insurance products may also diminish. We obtain a significant portion of our business from selling reinsurance, and if the primary insurance market declines, there could be an equal effect on the reinsurance market.

• Insurance Industry Volatility. The September 11, 2001, terrorist attacks in the United States (and their aftermath) may increase volatility in insurance and reinsurance markets. That volatility could adversely affect market participants, like ESG, whose direct exposure to the terrorist attacks is limited.

• Inadequate Loss Reserves. We maintain reserves to cover the estimated liability for reported and unreported claims. Inadequate reserves could be caused by our failure to value accurately the risks of certain business, inaccurate information from ceding clients, or extraordinary events. If our reserves prove insufficient to cover the actual losses we incur, we would have to increase our reserves and incur a charge to our earnings.

• Medical Cost Increases. Our medical reinsurance premiums reflect certain assumptions regarding increases in the cost of medical care. Medical costs (particularly prescription costs) are difficult to gauge, especially in the United States. Changes or advances in medical technology could increase our costs. Legislative or judicial developments that are adverse to medical providers also might increase costs. An increase in costs that eclipses the assumptions reflected in our premiums could result in losses for us.

• Credit Risks. From time to time, we may cede a portion of our reinsurance risk to other insurers or reinsurers. If these companies do not fulfill their obligations to us, we may be exposed to a greater risk than we had anticipated.

• Loss of Key Clients. Our contracts with our customers are generally short term. We can make no assurance that any customer will retain our services after its contract has ended. We have several customers that generate substantial revenues, including the Companion Insurance Company account, which accounted for 15% of our revenues in the three months ended June 30, 2002 and 17% of our revenues in the year ended December 31, 2001. The loss of this customer could adversely affect our revenues. If one of our customers is acquired or merges with another company, our contract may terminate early.

• Direct Marketing Risks. Our direct marketing business must gauge the credit, life, and accident risks faced by customers in multiple geographic regions. If we fail to accurately price the risks we assume, including the estimated life of the policies we reinsure, we may have to pay out more than we have taken in as premiums.

• Competition. Our reinsurance business competes with other international reinsurers, most notably American Re, Everest Re, Latin America Re, Swiss Re, Hanover Re, and Lloyd’s. ESG Direct competes primarily with GE Capital, AIG, and ACE. These competitors have greater financial resources than we do, have been operating longer, and have established long-term relationships with others in the industry, all of which may be significant competitive advantages.

• Competitive Pricing Practices. Competitors may seek to capture market share by selling services and products at prices that fall below levels that ESG management expects to be profitable. If a competitor employs this strategy in any of the markets in which we operate, we could lose many customers and be forced to exit the market.

• Credit Rating Downgrade. In our reinsurance and direct marketing businesses, the rating assigned to our credit by agencies such as Standard and Poor’s and Fitch can affect our business opportunities. Any downgrade in our rating could make it more difficult for us to attract and retain customers.

• Loss of Key Employees. As a small company, our success is dependent on our ability to retain our existing executive officers and attract additional qualified personnel in the future. The loss of the services of an executive officer would affect adversely our ability to conduct business.

• Interest Rate Fluctuations. We invest the majority of the money we receive as premiums in fixed rate instruments such as government and corporate bonds. Typically, the fair market value of a fixed rate instrument varies inversely with the fluctuations in interest rates. While our investments can fall in value, our liabilities tend to remain fixed. Consequently, a decline in the value of our investment portfolio could reduce our net income or lead to a loss.

• Investment Risks. We have contracted with Head Asset Management L.L.C. to supervise and direct the investment of our asset portfolio. Poor performance on the part of this investment manager could have an adverse impact on our financial performance.

• Foreign Currency Exchange Risks. Because we conduct business in numerous geographic regions and currencies around the world, fluctuations in currency exchange rates can materially affect our earnings.

• Inflation. We provide reinsurance in certain geographical markets, such as Latin America, that have experienced sustained periods of high inflation. In an inflationary cycle, there is a risk that the

amounts we will owe on our coverage obligations will exceed the amounts we received as premiums.

• Legislative and Regulatory Changes. Legislators and regulators could introduce new laws and regulations that affect the manner in which we conduct our business. Our direct marketing business, for example, could be affected by new laws or regulations limiting the use of personal data for direct marketing efforts. New occupational safety legislation in the countries where we reinsure these risks could increase our costs. Additional unexpected regulatory burdens could increase our compliance costs and lower our profit margins.

• Tax Exposure. For purposes of many countries, including the United States, ESG is not engaged in the conduct of any trade or business in such country, and, as a result, is not subject to corporate income tax therein. If, however, any country, including the U.S. were to contend successfully that our operations subject us to corporate income tax, we would be liable for tax on net income received by ESG to the extent it had been received at a permanent place of business. If corporate income taxes did apply to income received by ESG, they would reduce our net income, if any.

• Litigation Risks. In the normal course of business, we are involved in litigation. By its nature, litigation is uncertain and could have a material adverse effect that is not anticipated by management.

• Cyclical Changes in the Market. The reinsurance market is affected by fluctuations in the investment environment and extraordinary events. If we fail to anticipate these cyclical trends, we may incur losses in our contracts.

We undertake no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise. All subsequent, written and oral, forward-looking statements attributable to ESG or persons acting on our behalf are qualified by the cautionary statements in this Form 10-Q.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market Risk

We are subject to market risk arising from the potential change in value of our various financial instruments. The Company’s current investment strategy seeks to maximize income through a high quality, diversified and fixed maturity portfolio, while maintaining an adequate level of liquidity. The Company’s mix of investments is adjusted continuously, consistent with its current and projected operating results, working capital requirements and market conditions. The fixed maturities in the investment portfolio are comprised of non-trading available for sale securities.

The investment portfolio is comprised of fixed maturity securities that are subject to interest rate risk and foreign currency risk.

Interest Rate Risk

Interest rate risk is the potential change in value of the fixed maturity portfolio due to change in market interest rates. Interest rate risk on our portfolio of fixed maturity investments, especially fixed rate instruments, is a significant source of our market risk. In addition, the credit worthiness of the issuer, relative values of alternative investments, liquidity and general market conditions may affect fair values of interest rate sensitive instruments.

Our general strategy with respect to fixed maturity securities is to invest in high quality securities while maintaining diversification to avoid significant concentrations in individual issuers’ industry segments or countries.

There has been no significant change in market or interest rate risk since December 31, 2001.

Foreign Currency Risk

Foreign currency risk is the potential change in value, income, and cash flow arising from adverse changes in foreign currency exchange rates. Our functional currency is the U.S. Dollar. However, we write reinsurance business in numerous geographic regions and currencies, giving rise to the risk that the ultimate settlement of receivables and payables on reinsurance transactions will differ from the amounts currently recorded as assets and liabilities in the financial statements. Generally, the Company prefers to maintain the capital of its foreign operations in U.S. dollar assets, although this varies by regulatory jurisdiction in accordance with market needs. In certain cases, the Company’s foreign operations maintain capital in the currency of the country of its geographic location, consistent with local regulatory guidelines.

Each foreign operation may conduct business in its local currency as well as the currency of other countries in which it operates. The primary foreign currency exposures are the Euro, Norwegian Kroner, Australian Dollar, Hong Kong Dollar and Great Britain Pound.

We generally do not hedge the foreign currency exposure of the subsidiaries transacting business in currencies other than their functional currency (transaction exposure). We are currently putting in place a foreign exchange hedging strategy and policy, which will consider the use of derivative instruments, if appropriate.

Inflation

Inflation has not had a material impact on our operations for any of the periods presented. We write reinsurance in Latin America, which has experienced periods of high inflation. However, it is possible that future inflationary conditions may impact subsequent accounting periods.

PART II

Item 1. Legal Proceedings

See the description of our pending lawsuit involving Odyssey Re in our Annual Report on Form 10-K for the fiscal year ended December 31, 2001.

Item 2. Changes in Securities

Not applicable.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Submission of Matters to a Vote of Securities Holders

The Annual General Meeting of Shareholders was held pursuant to notice on May 6, 2002. There were present at the meeting, in person or represented by proxy, the holders of 11,375,533 shares of the outstanding common stock of the Company, which represented approximately 96.1% of the outstanding shares as at March 15, 2002, the record date. The matters voted on at the meeting and the votes cast were as follows:

Proposal 1. Election of Directors

Anthony J. Hobson was elected as a Class 1 director to serve until the 2004 Annual General Meeting of Shareholders and Alasdair P. Davis and David C. Winn were elected as Class 2 directors to serve until the 2005 Annual General Meeting of Shareholders.

	For	Withheld
Anthony J. Hobson	8,457,086	2,918,447
Alasdair P. Davis	8,214,822	3,160,711
David C. Winn	6,180,322	5,195,211

Proposal 2. Ratification of the Appointment of Independent Auditors

The selection of Deloitte & Touche as independent auditors for the fiscal year ending December 31, 2002 was ratified with 6,394,192 shares voting in favor of such proposal, 4,955,241 shares voting against and 26,100 shares abstaining from voting.

Proposal 3. Approval of the Company’s 2002 Stock Incentive Plan

This proposal was not approved, with 3,915,095 shares voting in favor, 5,747,634 shares voting against, 5,004 shares abstaining, and 1,707,800 broker non-votes.

Proposal 4. Resolution of Shareholders regarding adoption of a performance-based senior executive compensation scheme.

This proposal was approved, with 5,191,423 shares voting in favor, 4,462,569 shares voting against, 13,741 shares abstaining, and 1,707,800 broker non-votes.

A summary of the results of this Annual General Meeting was contained in a press release issued by the Company on May 10, 2002.

Item 5. Other Information

Not applicable.

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibit Index

Exhibit 11.1 Computation of Earnings Per Share

Exhibit 99.1 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Exhibit 99.2 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Exhibit 99.3 Code of Conduct Policy (Incorporated by reference from the Company’s Form 10-Q for the quarter ended June 30, 2002 filed with the Securties and Exchange Commission on August 19, 2002)

(b) During the three months ended June 30, 2002, ESG did not file any Reports on Form 8-K.

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.

	ESG RE LIMITED


Date: May 30, 2003	By:	/s/Alasdair P. Davis
		Alasdair P. Davis
		Chief Executive Officer

Date: May 30, 2003	By:	/s/Aodh O’Murchu
		Aodh O’Murchu
		Controller & Chief Accounting Officer

CERTIFICATIONS UNDER EXCHANGE ACT RULE 13A-14 AND 15D-14

I, Alasdair P. Davis, hereby certify that:

1. I have reviewed this quarterly report on Form 10-Q of ESG Re Limited;

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; and

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.

Dated this 30^th May, 2003

/s/ Alasdair P. Davis
Alasdair P. Davis
Chief Executive Officer

**************************************************

I, Aodh O’Murchu, hereby certify that:

1. I have reviewed this quarterly report on Form 10-Q of ESG Re Limited;

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 issuer as of, and for, the periods presented in this quarterly report.

Dated this 30^th May, 2003

/s/ Aodh O’Murchu
Aodh O’Murchu
Controller & Chief Accounting Officer

PART I – FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

ESG RE LIMITED

Condensed Consolidated Balance Sheets (as restated)

(U.S. dollars in thousands except share and per share data)

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

4

ESG RE LIMITED

Condensed Consolidated Statements of Operations

(U.S. dollars in thousands except share and per share data)

(Unaudited)

ESG RE LIMITED

Condensed Consolidated Statements of Cash Flows

ESG RE LIMITED

Condensed Consolidated Statements of Comprehensive Income

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

U.S. dollars in thousands

U.S. dollars in thousands

U.S. dollars in thousands

U.S. dollars in thousands

ESG RE LTD 10-Q/A