Endurance Reports Third Quarter 2015 Financial Results

PEMBROKE, Bermuda - November 2, 2015 - Endurance Specialty Holdings Ltd. ENH today reported net income available to common shareholders of $43.6 million and $0.73 per diluted common share for the third quarter of 2015 versus net income of $68.0 million and $1.52 per diluted common share for the third quarter of 2014.

For the nine months ended September 30, 2015, Endurance reported net income available to common shareholders of $219.9 million and $4.39 per diluted common share versus net income of $239.3 million and $5.36 per diluted common share for the nine months ended September 30, 2014.  Book value per diluted share was $65.02 at September 30, 2015, up 6.0% from December 31, 2014.

Acquisition of Montpelier

Endurance completed its acquisition of Montpelier Re Holdings Ltd. ("Montpelier") on July 31, 2015. As a result of the acquisition, Endurance's consolidated results of operations for the third quarter of 2015 include those of Montpelier from August 1, 2015 through September 30, 2015.  Endurance's third quarter and year to date results include $64.0 million and $68.5 million of one-time transaction and integration expenses associated with the acquisition of Montpelier.  In addition, Endurance recognized $350.8 million of identifiable intangible assets and $87.6 million of goodwill in connection with the acquisition of Montpelier.

Operating Highlights

Operating highlights for the quarter ended September 30, 2015 were as follows:

• Gross premiums written of $642.6 million, an increase of 2.6% compared to the same period in 2014;
• Net premiums written of $336.7 million, a decrease of 13.7% compared to the same period in 2014;
• Combined ratio of 87.9%, which included 12.1 percentage points of favorable prior year loss reserve development, 3.8 percentage points of net catastrophe losses from 2015 events, and 11.5 percentage points of one-time corporate expenses related to the acquisition of Montpelier;
• Net investment income of $16.5 million, a decrease of $8.8 million from the same period in 2014;
• Operating income, excluding $64.0 million of one-time expenses related to the acquisition of Montpelier, of $111.6 million and $1.87 per diluted common share; and
• Operating return on average common equity for the quarter, excluding one-time expenses related to the acquisition of Montpelier, of 3.1% or 12.3% on an annualized basis.

Operating highlights for the nine months ended September 30, 2015 were as follows:

• Gross premiums written of $2,805.2 million, an increase of 13.4% over the same period in 2014;
• Net premiums written of $1,660.7 million, a decrease of 2.3% over the same period in 2014;
• Combined ratio of 85.6%, which included 13.0 percentage points of favorable prior year loss reserve development, 2.9 percentage points of current year catastrophe losses, 1.3 percentage points of large property and energy losses, and 4.9 percentage points of one-time corporate expenses related to the acquisition of Montpelier;
• Net investment income of $90.6 million, a decrease of $15.0 million over the same period in 2014;
• Operating income, excluding $68.5 million of expenses related to the acquisition of Montpelier, of $286.8 million and $5.73 per diluted common share; and
• Operating return on average common equity for the first nine months of the year, excluding expenses related to the acquisition of Montpelier, of 9.3% or 12.4% on an annualized basis.

John R. Charman, Chairman and Chief Executive Officer, commented, "Against a backdrop of relentless global competition coupled with extremely challenging investment market conditions, I am very pleased with our ability to generate an attractive third quarter annualized operating return on equity, excluding one-time transaction costs, of 12.3%.  Our strong results ably reflect the high quality of our underwriting and risk management, our ongoing expense discipline as well as the benefits arising from a globally diversified specialty Insurance and Reinsurance platform.

In the third quarter we also completely integrated Montpelier's global staff and operations into Endurance and we are highly confident in our ability to materially exceed our originally planned expense savings. With the powerful combination of our two companies, we are very well positioned within the global marketplace to better serve our valued clients and distribution partners with both increased capacity and a larger, more diversified product offering across our wide distribution network.  The absolute transformation of Endurance over the last three years uniquely positions us to generate continuous, superior value for our shareholders despite the challenging market conditions."

Insurance Segment

Operating highlights for Endurance's Insurance segment for the quarter ended September 30, 2015 were as follows:

• Gross premiums written of $448.6 million, an increase of 6.7% from the third quarter of 2014;
• Net premiums written of $174.9 million, a decrease of 11.5% from the third quarter of 2014; and
• Combined ratio of 83.5%, which included favorable prior year loss reserve development of 9.6 percentage points and net catastrophe losses from 2015 events of $5.1 million or 2.0 percentage points.

Operating highlights for Endurance's Insurance segment for the nine months ended September 30, 2015 were as follows:

• Gross premiums written of $1,653.6 million, an increase of 18.6% from the same period in 2014;
• Net premiums written of $669.3 million, a decrease of 7.0% from the same period in 2014; and
• Combined ratio of 88.6%, which included favorable prior year loss reserve development of 10.8 percentage points, net catastrophe losses from 2015 events of $10.8 million or 1.8 percentage points and large property and energy losses of $16.0 million or 3.1 percentage points.

Gross premiums written in the Insurance segment increased $28.2 million and $259.5 million for the quarter and nine months ended September 30, 2015 compared to the same periods in 2014 as underwriting investments made over the past 30 months continue to drive growth within casualty and other specialty, professional lines and property, marine and energy lines of business.  Partially offsetting this growth was a decline in the agriculture insurance line of business primarily due to lower commodity prices.

The non-agriculture insurance net premiums written increased $51.2 million and $125.8 million for the quarter and nine months ended September 30, 2015, compared to the same periods in 2014.  Net premiums written growth lagged that of gross premiums written due to greater levels of reinsurance purchased, which included quota share protection for individual lines of business as well as protection purchased across the entire portfolio of non-agriculture insurance business lines.  Within agriculture insurance, greater cessions to the federal government and increased purchases of third party reinsurance led to a decline in net premiums written of $73.9 million and $176.2 million for the quarter and nine months ended September 30, 2015 compared to the same periods in 2014.

The Insurance segment combined ratio for the quarter ended September 30, 2015 improved 17.9 percentage points compared to the same period in 2014, driven by lower net loss and general and administrative expense ratios partially offset by a higher acquisition expense ratio.  The improvement in the net loss ratio largely reflects lower losses within agriculture insurance as the prior year was adversely impacted by significantly higher crop hail losses. The current quarter's net loss ratio also benefited from 9.6 percentage points of favorable loss reserve development compared to 8.0 percentage points in the third quarter of  2014. The current quarter's decline in the general and administrative expense ratio reflects higher ceding commissions received as a result of increased quota share reinsurance purchases.  The acquisition expense ratio increased in the current quarter as business lines with higher related acquisition costs accounted for a greater percentage of earned premiums than a year ago.  For the nine months ended September 30, 2015 compared to the same period in 2014, the combined ratio improved as lower net loss and general and administrative expense ratios were partially offset by a higher acquisition expense ratio.

Reinsurance Segment

Operating highlights for Endurance's Reinsurance segment for the quarter ended September 30, 2015 were as follows:

• Gross premiums written of $194.0 million, a decrease of 5.7% from the third quarter of 2014;
• Net premiums written of $161.8 million, a decrease of 16.0% from the third quarter of 2014; and
• Combined ratio of 68.1%, which included favorable prior year loss reserve development of 13.9 percentage points and net catastrophe losses from 2015 events of $16.2 million or 5.1 percentage points.

Operating highlights for Endurance's Reinsurance segment for the nine months ended September 30, 2015 were as follows:

• Gross premiums written of $1,151.6 million, an increase of 6.7% from the same period in 2014;
• Net premiums written of $991.5 million, an increase of 1.1% from the same period in 2014; and
• Combined ratio of 71.6%, which included favorable prior year loss reserve development of 14.6 percentage points and net catastrophe losses from 2015 events of $29.4 million or 3.6 percentage points.

Gross premiums written in the Reinsurance segment declined $11.7 million and grew $72.7 million for the quarter and nine months ended September 30, 2015 compared to the same periods in 2014.  For the third quarter of 2015, the decline was driven by reductions in property, catastrophe and specialty lines of business, partially offset by growth in casualty and professional lines.  The reduction in the catastrophe and property lines of business was driven by rate declines and by targeted non-renewals and line size reductions in response to the current competitive market.  Specialty lines declined due to targeted non-renewals and due to the timing of the recognition of premiums as the third quarter of 2014 included premium adjustments in agriculture with no similar premium adjustments in the third quarter of 2015.  Growth in the professional lines and casualty business lines predominantly resulted from new business, expansion of existing contracts at renewal and positive premium adjustments. For the nine months ended September 30, 2015, the growth in gross premiums was driven by growth in the casualty, specialty and professional lines of business, partially offset by declines in the catastrophe and property lines of business. 

For the quarter ended September 30, 2015, net premiums written decreased $30.7 million from a year ago as greater levels of proportional and aggregate excess of loss retrocessional coverage were purchased for the Company's catastrophe line of business and a whole account quota share retrocession contract was purchased for the majority of the specialty line of business.  For the nine months ended September 30, 2015, net premiums written increased $10.9 million from a year ago as growth in the casualty, specialty and professional lines of business, was largely offset by declines in catastrophe and property lines of business. 

The combined ratio in the Reinsurance segment for the third quarter of 2015 improved by 6.7 percentage points compared to the same period in 2014, due to lower acquisition and general and administrative expense ratios partially offset by a higher net loss ratio.  The 7.5 percentage point improvement in the current quarter's acquisition expense ratio was largely attributed to the earning of premiums acquired from Montpelier that do not have related acquisition costs.  The general and administrative expense ratio improved 2.0 percentage points in the third quarter of 2015 primarily as a result of expenses remaining flat on a higher earned premium base.

The net loss ratio increased by 2.8 percentage points in the current quarter compared to a year ago due to lower levels of favorable reserve development as the current quarter benefited from 13.9 percentage points of favorable reserve development compared to 15.4 percentage points a year ago.  In addition the current quarter's net loss ratio included 5.1 percentage points of attritional catastrophe losses while the third quarter of 2014 included 4.7 percentage points of catastrophe losses.

Investments

Endurance's net investment income for the quarter and nine months ended September 30, 2015 was $16.5 million and $90.6 million, a decrease of $8.8 million and $15.0 million, respectively, compared to the same periods in 2014.  The total return of Endurance's investment portfolio was (0.22)% and 0.59% for the quarter and nine months ended September 30, 2015, compared to (0.39)% and 2.38% for the quarter and nine months ended September 30, 2014.  Investment income generated from Endurance's trading and available for sale investments increased by $8.0 million and $9.4 million for the three and nine months ended September 30, 2015, compared to the same periods in 2014 due to an increase in invested assets.  During the quarter and nine months ended September 30, 2015, Endurance's net investment income on its alternative investment funds and high yield loan funds, which are included in other investments, included losses of $17.7 million and $1.8 million, as compared to losses of $1.8 million and gains of $22.5 million in the third quarter and the first nine months of 2014.  The ending book yield on Endurance's fixed maturity investments at September 30, 2015 was 2.03%, down from 2.22% at September 30, 2014.

At September 30, 2015, Endurance's fixed maturity and short term investments, which comprises 82.7% of Endurance's investments, had an average credit quality of AA- and a duration of 2.63 years.  Endurance's available for sale portfolio was in a net unrealized gain position of $13.7 million at September 30, 2015, a decrease of $72.4 million from December 31, 2014.  Endurance recorded net realized and unrealized investment gains, net of impairments, of $5.0 million and $31.8 million during the third quarter and first nine months of 2015, compared to $9.7 million and $17.7 million during the third quarter and first nine months of 2014. 

Endurance ended the third quarter of 2015 with cash and invested assets of $8.9 billion, which represents a 34.8% increase from December 31, 2014.  Net operating cash outflow was $74.0 million for the nine months ended September 30, 2015 versus an inflow of $52.2 million for the same period in 2014.

Capitalization and Shareholders' Equity

At September 30, 2015, Endurance's shareholders' equity was $5.06 billion or $65.02 per diluted common share versus $3.19 billion or $61.33 per diluted common share at December 31, 2014.  For the quarter and nine months ended September 30, 2015, Endurance declared and paid common dividends of $0.35 and $1.05 per share, respectively.  Subsequent to September 30, 2015, Endurance repaid $198.5 million in senior notes that matured on October 15, 2015.

Earnings Call

Endurance will host a conference call on November 3, 2015 at 9:00 a.m. Eastern time to discuss its financial results.  The conference call can be accessed via telephone by dialing (888) 220-8451 or (913) 312-1482 (international) and entering pass code: 1907382.  Those who intend to participate in the conference call should register at least ten minutes in advance to ensure access to the call.  A telephone replay of the conference call will be available through November 17, 2015 by dialing (888) 203-1112 or (719) 457-0820 (international) and entering the pass code: 1907382.

The public may access a live broadcast of the conference call at the "Investors" section of Endurance's website, www.endurance.bm.  Following the live broadcast, an archived version will continue to be available on Endurance's website.

A copy of Endurance's financial supplement for the third quarter of 2015 will be available on Endurance's website at www.endurance.bm shortly after the release of earnings.

Operating income, operating return on average common equity, operating income per diluted common share, operating income allocated to common shareholders and each of these operating metrics excluding one-time expenses related to the acquisition of Montpelier, and the combined ratio excluding prior year net loss reserve development are non-GAAP measures.  Reconciliations of these measures to the appropriate GAAP measures are included in the attached tables.

About Endurance Specialty Holdings

Endurance Specialty Holdings Ltd. is a global specialty provider of property and casualty insurance and reinsurance. Through its operating subsidiaries, Endurance writes agriculture, casualty and other specialty, professional lines and property, marine and energy lines of insurance and catastrophe, property, casualty, professional lines and specialty lines of reinsurance. We maintain excellent financial strength as evidenced by the ratings of A (Excellent) from A.M. Best (XV size category) and A (Strong) from Standard and Poor's on our principal operating subsidiaries.  Endurance's headquarters are located at Waterloo House, 100 Pitts Bay Road, Pembroke HM 08, Bermuda and its mailing address is Endurance Specialty Holdings Ltd., Suite No. 784, No. 48 Par-la-Ville Road, Hamilton HM 11, Bermuda.  For more information about Endurance, please visit www.endurance.bm.
Safe Harbor for Forward-Looking Statements

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

All forward-looking statements address matters that involve risks and uncertainties.  Accordingly, there are or may be important factors that could cause actual results to differ materially from those indicated in the forward-looking statements.  These factors include, but are not limited to, the effects of competitors' pricing policies, greater frequency or severity of claims and loss activity, changes in market conditions in the agriculture insurance industry, termination of or changes in the terms of the U.S. multiple peril crop insurance program, a decreased demand for property and casualty insurance or reinsurance, changes in the availability, cost or quality of reinsurance or retrocessional coverage, our inability to renew business previously underwritten or acquired, our inability to maintain our applicable financial strength ratings, our inability to effectively integrate acquired operations, uncertainties in our reserving process, changes to our tax status, changes in insurance regulations, reduced acceptance of our existing or new products and services, a loss of business from and credit risk related to our broker counterparties, assessments for high risk or otherwise uninsured individuals, possible terrorism or the outbreak of war, a loss of key personnel, political conditions, changes in insurance regulation, changes in accounting policies, our investment performance, the valuation of our invested assets, a breach of our investment guidelines, the unavailability of capital in the future, developments in the world's financial and capital markets and our access to such markets, government intervention in the insurance and reinsurance industry, illiquidity in the credit markets, changes in general economic conditions and other factors described in our Annual Report on Form 10-K for the year ended December 31, 2014 and in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2015.

The foregoing review of important factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included herein and elsewhere, including the risk factors included in Endurance's most recent reports on Form 10-K and Form 10-Q and other documents of Endurance on file with the Securities and Exchange Commission.  Any forward-looking statements made in this material are qualified by these cautionary statements, and there can be no assurance that the actual results or developments anticipated by Endurance will be realized or, even if substantially realized, that they will have the expected consequences to, or effects on, Endurance or its business or operations. Except as required by law, Endurance undertakes no obligation to update publicly or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.

The contents of any website referenced in this press release are not incorporated by reference herein.

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

			September 30,				December 31,
			2015				2014
Assets
Cash and cash equivalents			$	1,242,997			$	745,472
Fixed maturity investments, trading, at fair value			1,372,030				-
Fixed maturity investments, available for sale, at fair value			4,656,145				5,092,581
Short-term investments, trading, at fair value			348,582				-
Short-term investments, available for sale, at fair value			16,356				9,014
Equity securities, trading, at fair value			2,150				-
Equity securities, available for sale, at fair value			496,035				331,368
Other investments			842,446				541,454
Premiums receivable, net			2,068,484				883,450
Insurance and reinsurance balances receivable			115,047				122,214
Deferred acquisition costs			282,975				207,368
Prepaid reinsurance premiums			650,967				354,940
Reinsurance recoverable on unpaid losses			830,116				670,795
Reinsurance recoverable on paid losses			163,137				218,291
Accrued investment income			31,057				27,183
Goodwill and intangible assets			573,956				153,405
Deferred tax asset			54,463				48,995
Net receivable on sales of investments			85,911				38,877
Other assets			195,981				199,375
Total Assets			$	14,028,835			$	9,644,782
Liabilities
Reserve for losses and loss expenses			$	4,489,836			$	3,846,859
Reserve for unearned premiums			2,230,552				1,254,519
Deposit liabilities			13,489				15,136
Reinsurance balances payable			794,935				375,711
Debt			915,147				527,715
Net payable on purchases of investments			157,671				151,682
Deferred tax liability			18,346				-
Other liabilities			352,515				287,978
Total Liabilities			8,972,491				6,459,600
Shareholders' Equity
Preferred shares
	Series A, non-cumulative - 8,000,000 issued and outstanding (2014 - 8,000,000)		8,000				8,000
	Series B, non-cumulative - 9,200,000 issued and outstanding (2014 - 9,200,000)		9,200				9,200
Common shares
	66,606,820 issued and outstanding (2014 - 44,765,153)		66,607				44,765
Additional paid-in capital			2,108,447				598,226
Accumulated other comprehensive (loss) income			(8,544		)		76,706
Retained earnings			2,613,160				2,448,285
Total Shareholders' Equity Available to the Company			4,796,870				3,185,182
Non-controlling interests			259,474				-
Total Shareholders' Equity			5,056,344				3,185,182
Total Liabilities and Shareholders' Equity			14,028,835				9,644,782
Book Value per Common Share
Dilutive common shares outstanding			67,161,321				44,920,768
Diluted book value per common share [a]			$	65.02			$	61.33

Note: All financial information contained herein is unaudited, except the balance sheet data for the year ended December 31, 2014, which was derived from Endurance's audited financial statements.
[a] Excludes the $430 million liquidation value of the preferred shares.
ENDURANCE SPECIALTY HOLDINGS LTD.
CONSOLIDATED STATEMENTS OF INCOME
(In thousands of United States dollars, except share and per share amounts)

		Three Months Ended								Nine Months Ended
		September 30,				September 30,				September 30,				September 30,
		2015				2014				2015				2014
Revenues
Gross premiums written		$	642,597			$	626,110			$	2,805,213			$	2,473,050
Net premiums written		$	336,690			$	390,106			$	1,660,727			$	1,700,238
Change in unearned premiums		220,313				124,789				(255,730		)		(307,539		)
Net premiums earned		557,003				514,895				1,404,997				1,392,699
Other underwriting income (loss)		227				2,123				4,022				(3,939		)
Net investment income		16,533				25,357				90,646				105,649
Net realized and unrealized gains		5,029				9,788				32,898				18,071
Net impairment losses recognized in earnings		(38		)		(102		)		(1,111		)		(411		)
Total revenues		578,754				552,061				1,531,452				1,512,069
Expenses
Net losses and loss expenses		263,993				290,269				675,051				726,361
Acquisition expenses		90,457				93,392				257,521				244,150
General and administrative expenses		60,793				68,946				170,648				186,759
Corporate expenses [a]		74,308				11,969				99,210				53,817
Amortization of intangibles		11,318				1,623				14,496				4,863
Net foreign exchange losses		8,621				783				29,154				4,066
Interest expense		12,324				13,127				30,445				31,910
Total expenses		521,814				480,109				1,276,525				1,251,926
Income before income taxes		56,940				71,952				254,927				260,143
Income tax (expense) benefit		(2,410		)		4,282				(7,712		)		3,734
Net income		54,530				76,234				247,215				263,877
Net income attributable to non-controlling interests		(2,707		)		-				(2,707		)		-
Net income available to the Company		51,823				76,234				244,508				263,877
Preferred dividends		(8,188		)		(8,188		)		(24,564		)		(24,564		)
Net income available to common and participating common shareholders		$	43,635			$	68,046			$	219,944			$	239,313
Per share data
Basic earnings per common share		$	0.73			$	1.52			$	4.41			$	5.36
Diluted earnings per common share		$	0.73			$	1.52			$	4.39			$	5.36

[a] The Company incurred $64.0 million and $68.5 million of corporate expenses in relation to the Company's acquisition of Montpelier for the quarter and nine months ended September 30, 2015.  For the quarter and nine months ended September 30, 2014, the Company incurred $2.3 million and $15.3 million of corporate expenses and $4.1 million and $4.8 million of interest expense, respectively, in relation to the Company's proposed acquisition of Aspen Insurance Holdings Limited.

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

			Three Months Ended September 30, 2015
			Insurance				Reinsurance				Reported Totals
	Revenues
	Gross premiums written		$	448,563			$	194,034			$	642,597
	Ceded premiums written		(273,626		)		(32,281		)		(305,907		)
	Net premiums written		174,937				161,753				336,690
	Net premiums earned		234,143				322,860				557,003
	Other underwriting income		-				227				227
	Total underwriting revenues		234,143				323,087				557,230
	Expenses
	Net losses and loss expenses		139,141				124,852				263,993
	Acquisition expenses		24,375				66,082				90,457
	General and administrative expenses		31,880				28,913				60,793
			195,396				219,847				415,243
	Underwriting income		$	38,747			$	103,240			141,987
	Net investment income										16,533
	Corporate expenses										(74,308		)
	Interest expense										(12,324		)
	Amortization of intangibles										(11,318		)
	Net foreign exchange losses										(8,621		)
	Net realized and unrealized gains										5,029
	Net impairment losses recognized in earnings										(38		)
	Income before income taxes										$	56,940
	Net loss ratio		59.5		%		38.6		%		47.4		%
	Acquisition expense ratio		10.4		%		20.5		%		16.2		%
	General and administrative expense ratio		13.6		%		9.0		%		24.3		%	[a]
	Combined ratio		83.5		%		68.1		%		87.9		%

[a] General and administrative expense ratio includes general and administrative expenses and corporate expenses.

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

			Three Months Ended September 30, 2014
			Insurance				Reinsurance				Reported Totals
	Revenues
	Gross premiums written		$	420,343			$	205,767			$	626,110
	Ceded premiums written		(222,704		)		(13,300		)		(236,004		)
	Net premiums written		197,639				192,467				390,106
	Net premiums earned		253,583				261,312				514,895
	Other underwriting income		-				2,123				2,123
	Total underwriting revenues		253,583				263,435				517,018
	Expenses
	Net losses and loss expenses		196,677				93,592				290,269
	Acquisition expenses		20,170				73,222				93,392
	General and administrative expenses		40,401				28,545				68,946
			257,248				195,359				452,607
	Underwriting (loss) income		$	(3,665	)		$	68,076			64,411
	Net investment income										25,357
	Corporate expenses										(11,969		)
	Interest expense										(13,127		)
	Amortization of intangibles										(1,623		)
	Net foreign exchange losses										(783		)
	Net realized and unrealized gains										9,788
	Net impairment losses recognized in earnings										(102		)
	Income before income taxes										$	71,952
	Net loss ratio		77.5		%		35.8		%		56.4		%
	Acquisition expense ratio		8.0		%		28.0		%		18.1		%
	General and administrative expense ratio		15.9		%		11.0		%		15.7		%	[a]
	Combined ratio		101.4		%		74.8		%		90.2		%

[a] General and administrative expense ratio includes general and administrative expenses and corporate expenses.

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

			Nine Months Ended September 30, 2015
			Insurance				Reinsurance				Reported Totals
	Revenues
	Gross premiums written		$	1,653,647			$	1,151,566			$	2,805,213
	Ceded premiums written		(984,372		)		(160,114		)		(1,144,486		)
	Net premiums written		669,275				991,452				1,660,727
	Net premiums earned		571,467				833,530				1,404,997
	Other underwriting income		-				4,022				4,022
	Total underwriting revenues		571,467				837,552				1,409,019
	Expenses
	Net losses and loss expenses		359,136				315,915				675,051
	Acquisition expenses		57,960				199,561				257,521
	General and administrative expenses		89,289				81,359				170,648
			506,385				596,835				1,103,220
	Underwriting income		$	65,082			$	240,717			305,799
	Net investment income										90,646
	Corporate expenses										(99,210		)
	Interest expense										(30,445		)
	Amortization of intangibles										(14,496		)
	Net foreign exchange losses										(29,154		)
	Net realized and unrealized gains										32,898
	Net impairment losses recognized in earnings										(1,111		)
	Income before income taxes										$	254,927
	Net loss ratio		62.9		%		37.9		%		48.1		%
	Acquisition expense ratio		10.1		%		23.9		%		18.3		%
	General and administrative expense ratio		15.6		%		9.8		%		19.2		%	[a]
	Combined ratio		88.6		%		71.6		%		85.6		%

[a] General and administrative expense ratio includes general and administrative expenses and corporate expenses.

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

			Nine Months Ended September 30, 2014
			Insurance				Reinsurance				Reported Totals
	Revenues
	Gross premiums written		$	1,394,145			$	1,078,905			$	2,473,050
	Ceded premiums written		(674,441		)		(98,371		)		(772,812		)
	Net premiums written		719,704				980,534				1,700,238
	Net premiums earned		616,167				776,532				1,392,699
	Other underwriting loss		-				(3,939		)		(3,939		)
	Total underwriting revenues		616,167				772,593				1,388,760
	Expenses
	Net losses and loss expenses		434,777				291,584				726,361
	Acquisition expenses		47,559				196,591				244,150
	General and administrative expenses		113,069				73,690				186,759
			595,405				561,865				1,157,270
	Underwriting income		$	20,762			$	210,728			231,490
	Net investment income										105,649
	Corporate expenses										(53,817		)
	Interest expense										(31,910		)
	Amortization of intangibles										(4,863		)
	Net foreign exchange losses										(4,066		)
	Net realized and unrealized gains										18,071
	Net impairment losses recognized in earnings										(411		)
	Income before income taxes										$	260,143
	Net loss ratio		70.6		%		37.6		%		52.2		%
	Acquisition expense ratio		7.7		%		25.3		%		17.5		%
	General and administrative expense ratio		18.3		%		9.5		%		17.3		%	[a]
	Combined ratio		96.6		%		72.4		%		87.0		%

[a] General and administrative expense ratio includes general and administrative expenses and corporate expenses.

ENDURANCE SPECIALTY HOLDINGS LTD.
CONSOLIDATED FINANCIAL RATIOS

As Reported
				Three Months Ended September 30,
				Insurance						Reinsurance						Total
				2015			2014			2015			2014			2015			2014
	Net loss ratio			59.5	%		77.5	%		38.6	%		35.8	%		47.4	%		56.4	%
	Acquisition expense ratio			10.4	%		8.0	%		20.5	%		28.0	%		16.2	%		18.1	%
	General and administrative expense ratio			13.6	%		15.9	%		9.0	%		11.0	%		24.3	%	[a]	15.7	%	[a]
	Combined ratio [b]			83.5	%		101.4	%		68.1	%		74.8	%		87.9	%		90.2	%
Effect of Prior Year Net Loss Reserve Development
Favorable / (Unfavorable)
				Three Months Ended September 30,
				Insurance						Reinsurance						Total
				2015			2014			2015			2014			2015			2014
	Net loss ratio			9.6	%		8.0	%		13.9	%		15.4	%		12.1	%		11.7	%
Net of Prior Year Net Loss Reserve Development
				Three Months Ended September 30,
				Insurance						Reinsurance						Total
				2015			2014			2015			2014			2015			2014
	Net loss ratio			69.1	%		85.5	%		52.5	%		51.2	%		59.5	%		68.1	%
	Acquisition expense ratio			10.4	%		8.0	%		20.5	%		28.0	%		16.2	%		18.1	%
	General and administrative expense ratio			13.6	%		15.9	%		9.0	%		11.0	%		24.3	%	[a]	15.7	%	[a]
	Combined ratio [b]			93.1	%		109.4	%		82.0	%		90.2	%		100.0	%		101.9	%
[a]	The total general and administrative expense ratio includes general and administrative expenses and corporate expenses.
[b]	The combined ratio is the sum of the net loss, acquisition expense and general and administrative expense ratios, and the total combined ratio includes corporate expenses.  Endurance presents the combined ratio as a measure that is commonly recognized as a standard of performance by investors, analysts, rating agencies and other users of its financial information.  The combined ratio, excluding prior year net loss reserve development, enables investors, analysts, rating agencies and other users of its financial information to more easily analyze Endurance's results of underwriting activities in a manner similar to how management analyzes Endurance's underlying business performance.  The combined ratio, net of prior year net loss reserve development, should not be viewed as a substitute for the combined ratio.

ENDURANCE SPECIALTY HOLDINGS LTD.
CONSOLIDATED FINANCIAL RATIOS

As Reported
				Nine Months Ended September 30,
				Insurance						Reinsurance						Total
				2015			2014			2015			2014			2015			2014
	Net loss ratio			62.9	%		70.6	%		37.9	%		37.6	%		48.1	%		52.2	%
	Acquisition expense ratio			10.1	%		7.7	%		23.9	%		25.3	%		18.3	%		17.5	%
	General and administrative expense ratio			15.6	%		18.3	%		9.8	%		9.5	%		19.2	%	[a]	17.3	%	[a]
	Combined ratio [b]			88.6	%		96.6	%		71.6	%		72.4	%		85.6	%		87.0	%
Effect of Prior Year Net Loss Reserve Development
Favorable / (Unfavorable)
				Nine Months Ended September 30,
				Insurance						Reinsurance						Total
				2015			2014			2015			2014			2015			2014
	Net loss ratio			10.8	%		8.8	%		14.6	%		14.3	%		13.0	%		11.8	%
Net of Prior Year Net Loss Reserve Development
				Nine Months Ended September 30,
				Insurance						Reinsurance						Total
				2015			2014			2015			2014			2015			2014
	Net loss ratio			73.7	%		79.4	%		52.5	%		51.9	%		61.1	%		64.0	%
	Acquisition expense ratio			10.1	%		7.7	%		23.9	%		25.3	%		18.3	%		17.5	%
	General and administrative expense ratio			15.6	%		18.3	%		9.8	%		9.5	%		19.2	%	[a]	17.3	%	[a]
	Combined ratio [b]			99.4	%		105.4	%		86.2	%		86.7	%		98.6	%		98.8	%
[a]	The total general and administrative expense ratio includes general and administrative expenses and corporate expenses.
[b]	The combined ratio is the sum of the net loss, acquisition expense and general and administrative expense ratios, and the total combined ratio includes corporate expenses.  Endurance presents the combined ratio as a measure that is commonly recognized as a standard of performance by investors, analysts, rating agencies and other users of its financial information.  The combined ratio, excluding prior year net loss reserve development, enables investors, analysts, rating agencies and other users of its financial information to more easily analyze Endurance's results of underwriting activities in a manner similar to how management analyzes Endurance's underlying business performance.  The combined ratio, net of prior year net loss reserve development, should not be viewed as a substitute for the combined ratio.

ENDURANCE SPECIALTY HOLDINGS LTD.
GROSS AND NET PREMIUMS WRITTEN BY SEGMENT
(in thousands of United States dollars)

The following tables show Endurance's gross and net premiums written for the three months ended September 30, 2015 and 2014:

		Three Months Ended								Three Months Ended
		September 30, 2015								September 30, 2014
		Gross Premiums Written				Net Premiums Written				Gross Premiums Written				Net Premiums Written
Insurance
	Agriculture	$	156,145			$	29,634			$	188,011			$	103,536
	Casualty and other specialty	128,509				64,490				115,895				50,750
	Professional lines	80,069				37,479				62,631				20,216
	Property, marine and energy	83,840				43,334				53,806				23,137
	Subtotal Insurance	448,563				174,937				420,343				197,639
Reinsurance
	Catastrophe	40,660				14,814				47,173				41,157
	Property	53,423				52,887				73,807				73,807
	Casualty	42,802				42,802				23,409				23,409
	Professional lines	31,705				31,705				21,520				21,520
	Specialty	25,444				19,545				39,858				32,574
	Subtotal Reinsurance	194,034				161,753				205,767				192,467
Total		$	642,597			$	336,690			$	626,110			$	390,106

ENDURANCE SPECIALTY HOLDINGS LTD.
GROSS AND NET PREMIUMS WRITTEN BY SEGMENT
(in thousands of United States dollars)

The following tables show Endurance's gross and net premiums written for the nine months ended September 30, 2015 and 2014:

		Nine Months Ended								Nine Months Ended
		September 30, 2015								September 30, 2014
		Gross Premiums Written				Net Premiums Written				Gross Premiums Written				Net Premiums Written
Insurance
	Agriculture	$	785,073			$	254,771			$	796,445			$	431,007
	Casualty and other specialty	375,247				174,850				291,578				144,038
	Professional lines	231,565				105,153				176,061				64,632
	Property, marine and energy	261,762				134,501				130,061				80,027
	Subtotal Insurance	1,653,647				669,275				1,394,145				719,704
Reinsurance
	Catastrophe	$	304,900			$	190,579			$	332,193			$	243,531
	Property	209,683				206,454				283,107				283,015
	Casualty	149,032				149,032				139,266				137,669
	Professional lines	209,803				209,803				131,256				131,256
	Specialty	278,148				235,584				193,083				185,063
	Subtotal Reinsurance	1,151,566				991,452				1,078,905				980,534
Total		$	2,805,213			$	1,660,727			$	2,473,050			$	1,700,238

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

The following is a reconciliation of Endurance's net income, net income per basic or diluted common share, net income allocated to common shareholders under the two-class method and annualized return on average common equity to operating income, operating income per basic or diluted common share, operating income allocated to common shareholders under the two-class method and annualized operating return on average common equity (all non-GAAP measures) for the three and nine months ended September 30, 2015 and 2014:

		Three Months Ended								Nine Months Ended
		September 30,								September 30,
		2015				2014				2015				2014
Net income available to the Company		$	51,823			$	76,234			$	244,508			$	263,877
Add (less) after-tax items:
	Net foreign exchange losses	8,762				641				29,246				3,918
	Net realized and unrealized gains	(4,839		)		(9,593		)		(31,860		)		(18,156		)
	Net impairment losses recognized in earnings	33				102				991				411
Operating income before preferred dividends		55,779				67,384				$	242,885			$	250,050
	Preferred dividends	(8,188		)		(8,188		)		(24,564		)		(24,564		)
Operating income allocated to common and
	participating common shareholders	$	47,591			$	59,196			$	218,321			$	225,486
Operating income allocated to common
	shareholders under the two-class method	$	46,227			$	57,517			$	211,927			$	218,978
Weighted average diluted common shares		58,046,148				43,510,415				48,592,101				43,355,792
Operating income per diluted common share [b]		$	0.80			$	1.32			$	4.36			$	5.05
Average common equity [a]		$	3,619,888			$	2,688,065			$	3,092,926			$	2,610,095
Operating return on average common equity		1.3		%		2.2		%		7.1		%		8.6		%
Annualized operating return on average common equity		5.3		%		8.8		%		9.4		%		11.5		%
Net income available to the Company		51,823				76,234				244,508				263,877
	Preferred dividends	(8,188		)		(8,188		)		(24,564		)		(24,564		)
Net income available to common and
	participating common shareholders	$	43,635			$	68,046			$	219,944			$	239,313
Net income allocated to common shareholders
	under the two-class method	$	42,384			$	66,116			$	213,502			$	232,406
Net income per diluted common share [b]		$	0.73			$	1.52			$	4.39			$	5.36
Return on average common equity, Net income		1.2		%		2.5		%		7.1		%		9.2		%
Annualized return on average common equity, Net income		4.8		%		10.1		%		9.5		%		12.2		%

[a] Average common equity is calculated as the quarterly weighted average of the beginning and ending common equity balances for the stated period, which excludes the $430 million liquidation value of the preferred shares.
[b] Represents diluted income per share calculated under the two-class method which was the lower of the treasury stock method and the two-class method.

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

The following is a reconciliation of Endurance's net income available to common and participating common shareholders, net income per basic or diluted common share, net income allocated to common shareholders under the two-class method and annualized return on average common equity to net income, operating income available to common and participating common shareholders, operating income per basic or diluted common share, operating income allocated to common shareholders under the two-class method and annualized operating return on average common equity excluding expenses incurred related to the acquisition of Montpelier (all non-GAAP measures) for the three and nine months ended September 30, 2015:

		Three Months Ended												Nine Months Ended
		September 30, 2015												September 30, 2015
		As Reported				Expenses Incurred Related to the Acquisition of Montpelier [a]				Excluding Expenses Incurred Related to the Acquisition of Montpelier				As Reported				Expenses Incurred Related to the Acquisition of Montpelier [a]				Excluding Expenses Incurred Related to the Acquisition of Montpelier
Net income available to common and   participating common shareholders		$	43,635			$	64,022			$	107,657			$	219,944			$	68,517			$	288,461
	Less amount allocated to participating common shareholders [b]	(1,251		)		(1,834		)		(3,085		)		(6,442		)		(2,005		)		(8,447		)
Net income allocated to common   shareholders		$	42,384			$	62,188			$	104,572			$	213,502			$	66,512			$	280,014
Net income per diluted common share [c]		$	0.73			$	1.07			$	1.80			$	4.39			$	1.37			$	5.76
Return on average common equity,    Net income [d]		1.2		%		1.8		%		3.0		%		7.1		%		2.2		%		9.3		%
Annualized return on average   common equity, Net income [d]		4.8		%		7.1		%		11.9		%		9.5		%		2.9		%		12.4		%
Operating income available to common and participating common shareholders		$	47,591			$	64,022			$	111,613			$	218,321			$	68,517			$	286,838
	Less amount allocated to   participating common shareholders [b]	(1,364		)		(1,834		)		(3,198		)		(6,394		)		(2,005		)		(8,399		)
Operating income allocated to   common shareholders		$	46,227			$	62,188			$	108,415			$	211,927			$	66,512			$	278,439
Operating income per diluted common    share [c]		$	0.80			$	1.07			$	1.87			$	4.36			$	1.37			$	5.73
Return on average common equity,    Operating income [d]		1.3		%		1.8		%		3.1		%		7.1		%		2.2		%		9.3		%
Annualized return on average   common equity, Operating income [d]		5.3		%		7.0		%		12.3		%		9.4		%		3.0		%		12.4		%

[a] The Company incurred $64.0 million of one time transaction and integration expenses in relation to the Company's acquisition of Montpelier for the three months ended September 30, 2015. For the nine months ended September 30, 2015, the Company incurred $68.5 million of one time transaction and integration expenses in relation to the Company's acquisition of Montpelier.
[b] Represents earnings and dividends allocated to holders of unvested restricted shares issued under the Company's stock compensation plans that are considered participating securities related to the calculation of earnings per share under the two-class method.  In periods of loss, no losses are allocated to participating common shareholders.
[c] Represents diluted income per share calculated under the two-class method which was the lower of the treasury stock method and the two-class method.
[d] Average common equity is calculated as the quarterly weighted average of the beginning and ending common equity balances for the stated period, which excludes the $430 million liquidation value of the preferred shares.