---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10 - Q



---



Quarterly Report Under Section 13 or
15 (d)

of the Securities Exchange Act of 1934



For Quarter Ended June 30, 2004



Commission file Number 0-11538



---



Overseas Partners Ltd.

(Exact name of registrant as specified in its charter)



---



|                                |  |                    
|------------------------------- |  | -------------------
|Islands of Bermuda              |  | N/A                
|(State or other jurisdiction of |  | (I.R.S. Employer   
|incorporation or organization)  |  | Identification No.)



Cumberland House,
One Victoria Street, Hamilton HM 11, Bermuda

(Address of principal executive offices) (Zip Code)



---



Registrants telephone number, including area code (441) 295-0788



N/A

Former name, former address and
former fiscal year, if changed since last report



---



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, and (2) has been subject to such filing requirements for the past 90 days.    YES  x    NO ̈



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange
Act).    YES  x    NO ̈



Common Stock, par value $.10 per share

(Title of Class)



118,769,846 Shares

Outstanding at August 9,
2004



---



---

PART I. FINANCIAL INFORMATION

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED
BALANCE SHEETS

(In thousands, except share and per share amounts)



|                                                                                                                                                        |  |              |           |   |                  |   |           |  
|------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | --------- | - | ---------------- | - | --------- | -
|                                                                                                                                                        |  | June 30,2004 |           |   | December 31,2003 |  
|                                                                                                                                                        |  | (Unaudited)  |           |   |                  |  
|ASSETS:                                                                                                                                                 |  |              |           |   |                  |   |           |  
|Investments:                                                                                                                                            |  |              |           |   |                  |   |           |  
|Trading, at fair value  Equity securities (cost: 2004  $357,759, 2003  $357,759)                                                                     |  | $            | 476,098   |   |                  | $ | 472,298   |  
|Available-for-sale, at fair value  Debt securities (amortized cost: 2004  $110,099, 2003  $234,650)                                                  |  |              | 109,908   |   |                  |   | 234,645   |  
|Restricted debt securities (amortized cost: 2004  $248,140, 2003  $449,546)                                                                           |  |              | 247,365   |   |                  |   | 456,552   |  
|Equity securities (cost: 2004  $1,064, 2003  $1,064)                                                                                                  |  |              | 1,454     |   |                  |   | 2,447     |  
|                                                                                                                                                        |  |              |           |   |                  |   |           |  
|                                                                                                                                                        |  |              | 834,825   |   |                  |   | 1,165,942 |  
|Cash and cash equivalents                                                                                                                               |  |              | 139,328   |   |                  |   | 264,764   |  
|Restricted cash and cash equivalents                                                                                                                    |  |              | 61,782    |   |                  |   | 95,208    |  
|Reinsurance balances receivable                                                                                                                         |  |              | 8,374     |   |                  |   | 16,487    |  
|Funds withheld                                                                                                                                          |  |              | 8,934     |   |                  |   | 242,635   |  
|Paid losses recoverable from reinsurers                                                                                                                 |  |              | 25,650    |   |                  |   | 26,279    |  
|Unpaid losses and loss expenses recoverable from reinsurers                                                                                             |  |              | 36,315    |   |                  |   | 63,598    |  
|Deferred acquisition costs                                                                                                                              |  |              | 5         |   |                  |   | 106       |  
|Assets relating to subsidiary held for sale                                                                                                             |  |              | 230,460   |   |                  |   | 255,541   |  
|Other assets                                                                                                                                            |  |              |           |   |                  |   |           |  
|Investment in private equity funds, at cost                                                                                                             |  |              | 21,597    |   |                  |   | 22,628    |  
|Investment in affiliate                                                                                                                                 |  |              |          |   |                  |   | 5,000     |  
|Other                                                                                                                                                   |  |              | 7,557     |   |                  |   | 29,939    |  
|                                                                                                                                                        |  |              |           |   |                  |   |           |  
|Total assets                                                                                                                                            |  | $            | 1,374,827 |   |                  | $ | 2,188,127 |  
|                                                                                                                                                        |  |              |           |   |                  |   |           |  
|LIABILITIES AND MEMBERS EQUITY:                                                                                                                        |  |              |           |   |                  |   |           |  
|Liabilities:                                                                                                                                            |  |              |           |   |                  |   |           |  
|Accrued losses and loss expenses                                                                                                                        |  | $            | 376,652   |   |                  | $ | 913,711   |  
|Unearned premiums                                                                                                                                       |  |              | 3,422     |   |                  |   | 8,782     |  
|Reinsurance balances payable                                                                                                                            |  |              | 61,108    |   |                  |   | 59,933    |  
|Accounts payable and other liabilities                                                                                                                  |  |              | 27,234    |   |                  |   | 25,659    |  
|Liabilities relating to subsidiary held for sale                                                                                                        |  |              | 188,418   |   |                  |   | 182,155   |  
|Distribution payable                                                                                                                                    |  |              |          |   |                  |   | 296,924   |  
|                                                                                                                                                        |  |              |           |   |                  |   |           |  
|Total liabilities                                                                                                                                       |  | $            | 656,834   |   |                  | $ | 1,487,164 |  
|                                                                                                                                                        |  |              |           |   |                  |   |           |  
|Commitments and contingencies                                                                                                                           |  |              |          |   |                  |   |          |  
|Preference Stock, par value $0.10 per share; authorized 200 million shares; none issued                                                                 |  |              |          |   |                  |   |          |  
|                                                                                                                                                        |  |             
|Members equity:                                                                                                                                        |  |              |           |   |                  |   |           |  
|Common Stock, par value $0.10 per share; authorized 900 million shares; issued 127.5 million; outstanding 118,769,846 shares (2003:
118,769,846 shares) |  |              | 12,750    |   |                  |   | 12,750    |  
|Contributed surplus                                                                                                                                     |  |              | 37,650    |   |                  |   | 37,650    |  
|Retained earnings                                                                                                                                       |  |              | 827,327   |   |                  |   | 800,695   |  
|Treasury stock (2004  8,730,154 shares, 2003  8,730,154 shares), at cost                                                                              |  |              | (158,755  | ) |                  |   | (158,755  | )
|Deferred compensation                                                                                                                                   |  |              |          |   |                  |   | (34       | )
|Accumulated other comprehensive (loss) income                                                                                                           |  |              | (979      | ) |                  |   | 8,657     |  
|                                                                                                                                                        |  |              |           |   |                  |   |           |  
|Total members equity                                                                                                                                   |  |              | 717,993   |   |                  |   | 700,963   |  
|                                                                                                                                                        |  |              |           |   |                  |   |           |  
|Total liabilities and members equity                                                                                                                   |  | $            | 1,374,827 |   |                  | $ | 2,188,127 |  
|                                                                                                                                                        |  |              |           |   |                  |   |           |  
|Net book value per share                                                                                                                                |  | $            | 6.05      |   |                  | $ | 5.90      |  
|                                                                                                                                                        |  |              |           |   |                  |   |           |  



See condensed notes to
unaudited consolidated financial statements.



---

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts)

(Unaudited)



|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|----------------------------------------------------- |  | --------------------------- | ------- | - | ------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                      |  | Three Months Ended June 30, |         |   | Six Months Ended June 30, |  
|                                                      |  | 2004                        |         |   | 2003                      |   |         | 2004 |  |   | 2003    |  
|REVENUES:                                             |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Gross reinsurance premiums written                    |  | $                           | (116    | ) |                           | $ | 229     |      |  | $ | 3,297   |   |  | $ | (9,948  | )
|Reinsurance premiums ceded                            |  |                             | (4,200  | ) |                           |   | (94     | )    |  |   | (4,321  | ) |  |   | (333    | )
|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Reinsurance premiums written                          |  |                             | (4,316  | ) |                           |   | 135     |      |  |   | (1,024  | ) |  |   | (10,281 | )
|Change in unearned premiums                           |  |                             | 1,505   |   |                           |   | 4,266   |      |  |   | 4,903   |   |  |   | 24,140  |  
|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Reinsurance premiums earned                           |  |                             | (2,811  | ) |                           |   | 4,401   |      |  |   | 3,879   |   |  |   | 13,859  |  
|Commission and fee income                             |  |                             |        |   |                           |   | 7       |      |  |   | (2      | ) |  |   | 245     |  
|Finance lease                                         |  |                             |        |   |                           |   | 825     |      |  |   |        |   |  |   | 1,655   |  
|Interest                                              |  |                             | 6,244   |   |                           |   | 7,413   |      |  |   | 13,785  |   |  |   | 16,154  |  
|Realized (loss) gain on securities                    |  |                             | (143    | ) |                           |   | 27,255  |      |  |   | 2,775   |   |  |   | 17,476  |  
|Unrealized (loss) gain on trading securities          |  |                             | (3,409  | ) |                           |   | 22,820  |      |  |   | 3,797   |   |  |   | 32,538  |  
|Amortization of fixed income securities               |  |                             | (1,830  | ) |                           |   | (378    | )    |  |   | (4,171  | ) |  |   | (367    | )
|Dividends                                             |  |                             | 27      |   |                           |   | 623     |      |  |   | 185     |   |  |   | 1,522   |  
|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|                                                      |  |                             | (1,922  | ) |                           |   | 62,966  |      |  |   | 20,248  |   |  |   | 83,082  |  
|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|EXPENSES:                                             |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Reinsurance losses and loss expenses                  |  |                             | (38,296 | ) |                           |   | 8,636   |      |  |   | (43,404 | ) |  |   | 13,357  |  
|Reinsurance commissions, taxes and other expenses     |  |                             | 1,933   |   |                           |   | 1,165   |      |  |   | 6,498   |   |  |   | 11,900  |  
|Real estate and leasing operating expenses            |  |                             |        |   |                           |   | 347     |      |  |   |        |   |  |   | 482     |  
|Interest expense                                      |  |                             |        |   |                           |   | 2,332   |      |  |   |        |   |  |   | 4,675   |  
|Investment expenses                                   |  |                             | 438     |   |                           |   | 2,573   |      |  |   | 1,046   |   |  |   | 3,419   |  
|Other operating expenses                              |  |                             | 2,348   |   |                           |   | 2,318   |      |  |   | 5,588   |   |  |   | 5,329   |  
|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|                                                      |  |                             | (33,577 | ) |                           |   | 17,371  |      |  |   | (30,272 | ) |  |   | 39,162  |  
|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Income from continuing operations before income taxes |  |                             | 31,655  |   |                           |   | 45,595  |      |  |   | 50,520  |   |  |   | 43,920  |  
|Income taxes                                          |  |                             | 107     |   |                           |   | 350     |      |  |   | 184     |   |  |   | (913    | )
|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Net income from continuing operations                 |  |                             | 31,762  |   |                           |   | 45,945  |      |  |   | 50,704  |   |  |   | 43,007  |  
|                                                      |  |                             |         |  
|Discontinued operations:                              |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Net loss from subsidiary held for sale, net of taxes  |  |                             | (24,514 | ) |                           |   | (9,952  | )    |  |   | (24,072 | ) |  |   | (10,335 | )
|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Net income                                            |  | $                           | 7,248   |   |                           | $ | 35,993  |      |  | $ | 26,632  |   |  | $ | 32,672  |  
|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|EARNINGS PER SHARE                                    |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Income from continuing operations                     |  | $                           | 0.27    |   |                           | $ | 0.38    |      |  | $ | 0.42    |   |  | $ | 0.36    |  
|Loss from discontinued operations                     |  |                             | (0.21   | ) |                           |   | (0.08   | )    |  |   | (0.20   | ) |  |   | (0.09   | )
|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Basic and diluted net income per share                |  | $                           | 0.06    |   |                           | $ | 0.30    |      |  | $ | 0.22    |   |  | $ | 0.27    |  
|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Weighted average number of shares outstanding         |  |                             | 118,769 |   |                           |   | 118,827 |      |  |   | 118,769 |   |  |   | 118,841 |  
|                                                      |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  



See condensed notes to
unaudited consolidated financial statements.



---

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands, except per share amounts)

(Unaudited)



|                                                                                                       |  |                             |        |   |                           |   |         |      |  |   |        |   |  |   |         |  
|------------------------------------------------------------------------------------------------------ |  | --------------------------- | ------ | - | ------------------------- | - | ------- | ---- |  | - | ------ | - |  | - | ------- | -
|                                                                                                       |  | Three Months Ended June 30, |        |   | Six Months Ended June 30, |  
|                                                                                                       |  | 2004                        |        |   | 2003                      |   |         | 2004 |  |   | 2003   |  
|Net income                                                                                             |  | $                           | 7,248  |   |                           | $ | 35,993  |      |  | $ | 26,632 |   |  | $ | 32,672  |  
|                                                                                                       |  |                             |        |  
|Other comprehensive (loss) income:                                                                     |  |                             |        |   |                           |   |         |      |  |   |        |   |  |   |         |  
|Net unrealized holding (losses) gains on available-for-sale securities                                 |  |                             | (9,027 | ) |                           |   | 36,665  |      |  |   | (6,359 | ) |  |   | 24,284  |  
|Less: reclassification adjustment for losses (gains) included in net income                            |  |                             | 143    |   |                           |   | (27,255 | )    |  |   | (2,775 | ) |  |   | (17,476 | )
|                                                                                                       |  |                             |        |   |                           |   |         |      |  |   |        |   |  |   |         |  
|Other comprehensive (loss) income of continuing operations                                             |  |                             | (8,884 | ) |                           |   | 9,410   |      |  |   | (9,134 | ) |  |   | 6,808   |  
|                                                                                                       |  |                             |        |  
|Net unrealized holding losses on available-for-sale securities of subsidiary held for sale, net of tax |  |                             | (671   | ) |                           |   | (244    | )    |  |   | (502   | ) |  |   | (653    | )
|                                                                                                       |  |                             |        |   |                           |   |         |      |  |   |        |   |  |   |         |  
|Other comprehensive (loss) income                                                                      |  |                             | (9,555 | ) |                           |   | 9,166   |      |  |   | (9,636 | ) |  |   | 6,155   |  
|                                                                                                       |  |                             |        |   |                           |   |         |      |  |   |        |   |  |   |         |  
|Comprehensive (loss) income                                                                            |  | $                           | (2,307 | ) |                           | $ | 45,159  |      |  | $ | 16,996 |   |  | $ | 38,827  |  
|                                                                                                       |  |                             |        |   |                           |   |         |      |  |   |        |   |  |   |         |  



See condensed notes to
unaudited consolidated financial statements.



---

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF MEMBERS EQUITY

Six Months Ended June 30, 2004 and 2003

(In thousands)

(Unaudited)



|                                                                 |  |                  |   |              |         |                |   |        |                       |        |   |                     |   |                   |   |  |                                             |      |   |                       |   |        |  |   |           |   |  |   |        |   |  |   |           |  
|---------------------------------------------------------------- |  | ---------------- | - | ------------ | ------- | -------------- | - | ------ | --------------------- | ------ | - | ------------------- | - | ----------------- | - |  | ------------------------------------------- | ---- | - | --------------------- | - | ------ |  | - | --------- | - |  | - | ------ | - |  | - | --------- | -
|                                                                 |  | Preference Stock |   | Common Stock |         | Treasury Stock |   |        | Deferred Compensation |        |   | Contributed Surplus |   | Retained Earnings |   |  | Accumulated OtherComprehensiveIncome (Loss) |      |   | Total Members Equity |  
|                                                                 |  | Shares           |   | Amount       |         | Shares         |   |        | Amount                |        |   |                     |   |                   |  
|Balance, January 1, 2003                                         |  | $                |  |              | 127,500 |                | $ | 12,750 |                       | (8,645 | ) |                     | $ | (158,047          | ) |  | $                                           | (310 | ) |                       | $ | 37,650 |  | $ | 1,289,475 |   |  | $ | 26,547 |   |  | $ | 1,208,065 |  
|Net income                                                       |  |                  |  |              |        |                |   |       |                       |       |   |                     |   |                  |   |  |                                             |     |   |                       |   |       |  |   | 32,672    |   |  |   |       |   |  |   | 32,672    |  
|Purchase of shares                                               |  |                  |  |              |        |                |   |       |                       | (34    | ) |                     |   | (282              | ) |  |                                             |     |   |                       |   |       |  |   |          |   |  |   |       |   |  |   | (282      | )
|Distribution declared ($2.00 per share)                          |  |                  |  |              |        |                |   |       |                       |       |   |                     |   |                  |   |  |                                             |     |   |                       |   |       |  |   | (237,711  | ) |  |   |       |   |  |   | (237,711  | )
|Amortization of restricted common stock compensation             |  |                  |  |              |        |                |   |       |                       |       |   |                     |   |                  |   |  |                                             | 202  |   |                       |   |       |  |   |          |   |  |   |       |   |  |   | 202       |  
|Net unrealized loss on available-for-sale securities, net of tax |  |                  |  |              |        |                |   |       |                       |       |   |                     |   |                  |   |  |                                             |     |   |                       |   |       |  |   |          |   |  |   | 6,155  |   |  |   | 6,155     |  
|                                                                 |  |                  |   |              |         |                |   |        |                       |        |   |                     |   |                   |   |  |                                             |      |   |                       |   |        |  |   |           |   |  |   |        |   |  |   |           |  
|Balance, June 30, 2003                                           |  | $                |  |              | 127,500 |                | $ | 12,750 |                       | (8,679 | ) |                     | $ | (158,329          | ) |  | $                                           | (108 | ) |                       | $ | 37,650 |  | $ | 1,084,436 |   |  | $ | 32,702 |   |  | $ | 1,009,101 |  
|                                                                 |  |                  |   |              |         |                |   |        |                       |        |   |                     |   |                   |   |  |                                             |      |   |                       |   |        |  |   |           |   |  |   |        |   |  |   |           |  
|Balance, January 1, 2004                                         |  | $                |  |              | 127,500 |                | $ | 12,750 |                       | (8,730 | ) |                     | $ | (158,755          | ) |  | $                                           | (34  | ) |                       | $ | 37,650 |  | $ | 800,695   |   |  | $ | 8,657  |   |  | $ | 700,963   |  
|                                                                 |  |                  |   |              |         |                |   |        |                       |       
|Net income                                                       |  |                  |  |              |        |                |   |       |                       |       |   |                     |   |                  |   |  |                                             |     |   |                       |   |       |  |   | 26,632    |   |  |   |       |   |  |   | 26,632    |  
|                                                                 |  |                  |   |              |         |                |   |        |                       |       
|Amortization of restricted common stock compensation             |  |                  |  |              |        |                |   |       |                       |       |   |                     |   |                  |   |  |                                             | 34   |   |                       |   |       |  |   |          |   |  |   |       |   |  |   | 34        |  
|                                                                 |  |                  |   |              |         |                |   |        |                       |       
|Net unrealized loss on available-for-sale securities, net of tax |  |                  |  |              |        |                |   |       |                       |       |   |                     |   |                  |   |  |                                             |     |   |                       |   |       |  |   |          |   |  |   | (9,636 | ) |  |   | (9,636    | )
|                                                                 |  |                  |   |              |         |                |   |        |                       |        |   |                     |   |                   |   |  |                                             |      |   |                       |   |        |  |   |           |   |  |   |        |   |  |   |           |  
|Balance, June 30, 2004                                           |  | $                |  |              | 127,500 |                | $ | 12,750 |                       | (8,730 | ) |                     | $ | (158,755          | ) |  | $                                           |     |   |                       | $ | 37,650 |  | $ | 827,327   |   |  | $ | (979   | ) |  | $ | 717,993   |  
|                                                                 |  |                  |   |              |         |                |   |        |                       |        |   |                     |   |                   |   |  |                                             |      |   |                       |   |        |  |   |           |   |  |   |        |   |  |   |           |  



See condensed notes to
unaudited consolidated financial statements.



---

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(U.S.$ in thousands)

(Unaudited)



|                                                                                  |  |                           |          |   |      |   |          |  
|--------------------------------------------------------------------------------- |  | ------------------------- | -------- | - | ---- | - | -------- | -
|                                                                                  |  | Six Months Ended June 30, |         
|                                                                                  |  | 2004                      |          |   | 2003 |  
|CASH FLOW FROM OPERATING ACTIVITIES:                                              |  |                           |          |   |      |   |          |  
|Net income                                                                        |  | $                         | 26,632   |   |      | $ | 32,672   |  
|Adjustments to reconcile net income to net cash expended by operating activities: |  |                           |          |   |      |   |          |  
|Loss from subsidiary held for sale                                                |  |                           | 242      |   |      |   | 10,335   |  
|Loss on sale of subsidiary                                                        |  |                           | 23,830   |   |      |   |         |  
|Realized gain on securities                                                       |  |                           | (2,775   | ) |      |   | (17,476  | )
|Unrealized gain on trading securities                                             |  |                           | (3,797   | ) |      |   | (32,538  | )
|Amortization of fixed income securities                                           |  |                           | 2,509    |   |      |   | 367      |  
|Amortization of restricted common stock compensation                              |  |                           | 34       |   |      |   | 202      |  
|Other                                                                             |  |                           | (374     | ) |      |   | 58       |  
|Changes in assets and liabilities:                                                |  |                           |          |   |      |   |          |  
|Reinsurance balances receivable                                                   |  |                           | 8,113    |   |      |   | 72,041   |  
|Losses and loss expenses recoverable                                              |  |                           | 27,912   |   |      |   | 18,072   |  
|Funds withheld                                                                    |  |                           | 233,701  |   |      |   | 15,799   |  
|Deferred acquisition costs                                                        |  |                           | 101      |   |      |   | 4,137    |  
|Unearned premiums ceded                                                           |  |                           |         |   |      |   | 1,392    |  
|Other assets                                                                      |  |                           | 28,413   |   |      |   | (3,634   | )
|Accrued losses and loss expenses                                                  |  |                           | (537,059 | ) |      |   | (213,250 | )
|Unearned premiums                                                                 |  |                           | (5,360   | ) |      |   | (24,860  | )
|Reinsurance balances payable                                                      |  |                           | 1,175    |   |      |   | (82,419  | )
|Accounts payable and other liabilities                                            |  |                           | 1,575    |   |      |   | 141      |  
|                                                                                  |  |                           |          |   |      |   |          |  
|Net cash flow expended by operating activities of continuing operations           |  |                           | (195,128 | ) |      |   | (218,961 | )
|                                                                                  |  |                           |          |   |      |   |          |  
|CASH FLOW FROM INVESTING ACTIVITIES:                                              |  |                           |          |   |      |   |          |  
|Proceeds from sales and maturities of available-for-sale investments              |  |                           | 694,230  |   |      |   | 553,144  |  
|Purchase of available-for-sale investments                                        |  |                           | (368,011 | ) |      |   | (370,185 | )
|Net movement in restricted cash and cash equivalents                              |  |                           | 33,426   |   |      |   | 178,268  |  
|                                                                                  |  |                           |          |   |      |   |          |  
|Net cash flow generated by investing activities of continuing operations          |  |                           | 359,645  |   |      |   | 361,227  |  
|                                                                                  |  |                           |          |   |      |   |          |  
|CASH FLOW FROM FINANCING ACTIVITIES:                                              |  |                           |          |   |      |   |          |  
|Purchases of treasury stock                                                       |  |                           |         |   |      |   | (282     | )
|Repayment and repurchase of debt                                                  |  |                           |         |   |      |   | (1,138   | )
|Liquidating distribution                                                          |  |                           | (296,924 | ) |      |   | (237,711 | )
|                                                                                  |  |                           |          |   |      |   |          |  
|Net cash flow expended by financing activities of continuing operations           |  |                           | (296,924 | ) |      |   | (239,131 | )
|                                                                                  |  |                           |          |   |      |   |          |  
|CASH FLOW FROM DISCONTINUED OPERATIONS                                            |  |                           |          |   |      |   |          |  
|Distribution from subsidiary held for sale                                        |  |                           | 6,971    |   |      |   |         |  
|                                                                                  |  |                           |          |   |      |   |          |  
|Net decrease in cash and cash equivalents                                         |  |                           | (125,436 | ) |      |   | (96,865  | )
|Cash and cash equivalents:                                                        |  |                           |          |   |      |   |          |  
|Beginning of period                                                               |  |                           | 264,764  |   |      |   | 385,350  |  
|                                                                                  |  |                           |          |   |      |   |          |  
|End of period                                                                     |  | $                         | 139,328  |   |      | $ | 288,485  |  
|                                                                                  |  |                           |          |   |      |   |          |  
|Supplemental disclosures of cash flow information:                                |  |                           |          |   |      |   |          |  
|Cash paid during the period:                                                      |  |                           |          |   |      |   |          |  
|U.S. income taxes                                                                 |  | $                         |         |   |      | $ | 2,315    |  
|Interest                                                                          |  | $                         |         |   |      | $ | 4,675    |  
|                                                                                  |  |                           |          |   |      |   |          |  



See condensed notes to
unaudited consolidated financial statements.



---

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2004

(Unaudited)



1. GENERAL



The accompanying unaudited interim condensed consolidated financial statements include the accounts of Overseas Partners Ltd. and its
subsidiaries (collectively OPL or the Company). OPL was engaged in the property, casualty and finite risk reinsurance business and in the real estate and leasing business. On February 13, 2002 the Board of Directors of OPL announced its decision to
restructure OPL and cause its operations to begin an orderly runoff. OPL and its reinsurance subsidiaries have discontinued writing new business. OPL has disposed of all its real estate assets such that the Company is no longer engaged in the real
estate and leasing business.



The decision to put the reinsurance operations
into runoff has significantly changed the ongoing results of OPLs operations and the associated cash flows and will continue to do so. There has been no new business written, therefore the cash received from premiums has significantly
decreased. The commutation and novation of reinsurance programs has significantly accelerated loss payments and will continue to result in negative cash flows in the future. Nevertheless, OPL management believes that the Companys current cash
holdings and future sales and maturities of investments are adequate sources of liquidity for the future payment of claims and operating expenses.



The results of operations for the three and six-month periods ended June 30, 2004 and 2003 are not necessarily indicative of the results to be expected for the full year.



2. SIGNIFICANT ACCOUNTING POLICIES



The interim financial statements have been prepared pursuant to the rules and regulations
for reporting on Form 10-Q. Accordingly, certain information and footnotes required by generally accepted accounting principles for complete financial statements are not included herein. The interim financial statements should be read in conjunction
with the Overseas Partners Ltd. Annual Report on Form 10-K for the fiscal year ended December 31, 2003.



Interim financial statements are subject to possible adjustments in connection with the annual audit of the Companys financial statements for the full year; in the Companys opinion, all adjustments
necessary for a fair presentation of these interim statements have been included and are of a normal and recurring nature.



Except as described above, the financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America. All
activity is recorded in U.S. dollars. Inter-company balances and transactions have been eliminated in consolidation.



In December 2003, the Financial Accounting Standards Board (FASB) revised Interpretation 46, Consolidation of Variable Interest Entities
(FIN 46R). FIN 46R requires the primary beneficiary of a variable interest entity (VIE) to include the assets, liabilities and results of the activities of the VIE in its consolidated financial statements, as well as
disclosure of information about the assets and liabilities, and the nature, purpose and activities of consolidated VIEs. In addition, FIN 46R requires disclosure of information about the nature, purpose and activities on unconsolidated VIEs in which
the Company holds a significant variable interest. For the purposes of FIN 46R OPL is a nonpublic entity and therefore FIN 46R is effective immediately for any interests in VIEs acquired after December 31, 2003 and effective January 1, 2005 for all
VIEs acquired before December 31, 2003. The Company is still evaluating the impact of FIN 46R on its financial statements related to VIEs acquired prior to December 31, 2003.



In March 2004, the Emerging Issues Task Force (EITF) reached consensus on the guidance provided in EITF Issue No. 03-1,
The Meaning of Other-Than-Temporary Impairment and its Application to Certain Investments (EITF 03-1) as applicable to debt and equity securities that are within the scope of Statement of Financial Accounting Standards No.
115 Accounting for Certain Investments in Debt and Equity Securities. An investment is impaired if the fair value of the investment is less than its cost including adjustments for amortization and accretion. EITF 03-1 outlines that an
impairment would be considered other-than-temporary unless a) the investor has the ability and intent to hold an investment for a reasonable period of time sufficient for the recovery of the fair value up to (or beyond) the cost of the investment
and b) evidence indicating that the cost of the investment is recoverable within a reasonable period of time outweighs evidence to the contrary. The investor should consider its cash or working capital needs to assess its intent and ability to hold
an investment for a reasonable period of time for the recovery of fair value up to or beyond the cost of the investment. Although not presumptive, a pattern of selling investments prior to the forecasted recovery of fair value may call into question
the investors intent. In addition, the severity and duration of the impairment should also be considered in determining whether the impairment is other-than-temporary. This new guidance for determining whether impairment is
other-than-temporary is effective for reporting periods beginning after June 15, 2004. The Company is currently evaluating the impact of the new accounting guidance on its process for determining whether other-than-temporary declines exist within
its debt portfolio. Adoption of this standard may accelerate the timing of losses from declines in value due to interest rates; however, it is not anticipated to have a significant impact on equity as fluctuations in market value of
available-for-sale securities are already reflected in Accumulated Other Comprehensive Income.



---

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2004

(Unaudited)



3. TAXES



OPL and certain of its subsidiaries are incorporated under the laws of the Islands of Bermuda. OPL believes that neither it nor its Bermuda
subsidiaries carry on business through a permanent establishment in the United States. Therefore, it does not expect itself or its Bermuda subsidiaries to be subject to United States income taxes. Under current Bermuda law, OPL and its Bermuda
subsidiaries are not obligated to pay any tax in Bermuda based upon income or capital gains.



Certain of OPLs subsidiaries are incorporated in the United States, including Overseas Partners US Reinsurance Company (OPUS Re). These subsidiaries are subject to United States income and other taxes.



4. SALE OF OVERSEAS PARTNERS US REINSURANCE COMPANY



In May 2004, the Company committed to offer for sale its wholly owned subsidiary, OPUS Re
and commenced a process to find a buyer. In accordance with Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (SFAS 144), as of June 30, 2004 OPUS Re was
classified as held for sale.



In July 2004 OPL and Odyssey Re Holdings Corp.
(OdysseyRe) entered into a definitive stock purchase agreement, pursuant to which OdysseyRe will purchase 100% of the outstanding shares of OPUS Re. The completion of the transaction is subject to customary closing conditions, including
the receipt of regulatory approvals. OPL expects the closing of the transaction will occur during the fourth quarter of 2004. The purchase price of approximately $43 million generates a loss on sale of approximately $23.8 million.



In accordance with SFAS 144 all assets pertaining to OPUS Re have been recorded as a single
line item Assets relating to subsidiary held for sale and similarly all liabilities have been recorded as a single line item Liabilities relating to subsidiary held for sale. The net operating results of OPUS Re have been
recorded as discontinued operations in the statement of income. The financial statements for prior periods presented have been restated on a consistent basis.



Summary financial information about the Companys discontinued operations is presented in the following tables:



|                                                  |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|------------------------------------------------- |  | --------------------------- | ------- | - | ------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                  |  | Three months ended June 30, |         |   | Six months ended June 30, |  
|(In thousands)                                    |  | 2004                        |         |   | 2003                      |   |         | 2004 |  |   | 2003    |  
|REVENUES                                          |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Premiums earned                                   |  | $                           | 4,012   |   |                           | $ | 19,657  |      |  | $ | 12,066  |   |  | $ | 39,771  |  
|Investment income                                 |  |                             | 641     |   |                           |   | 815     |      |  |   | 1,463   |   |  |   | 2,708   |  
|                                                  |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|                                                  |  | $                           | 4,653   |   |                           | $ | 20,472  |      |  | $ | 13,529  |   |  | $ | 42,479  |  
|                                                  |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|NET LOSS                                          |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Income (loss) from subsidiary held for sale       |  | $                           | 317     |   |                           | $ | (10,309 | )    |  | $ | 927     |   |  | $ | (11,232 | )
|Loss on sale of subsidiary                        |  |                             | (23,830 | ) |                           |   |        |      |  |   | (23,830 | ) |  |   |        |  
|Income taxes relating to subsidiary held for sale |  |                             | (1,001  | ) |                           |   | 357     |      |  |   | (1,169  | ) |  |   | 897     |  
|                                                  |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  
|Net loss from subsidiary held for sale            |  | $                           | (24,514 | ) |                           | $ | (9,952  | )    |  | $ | (24,072 | ) |  | $ | (10,335 | )
|                                                  |  |                             |         |   |                           |   |         |      |  |   |         |   |  |   |         |  



---

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2004

(Unaudited)



4. SALE OF OVERSEAS PARTNERS US REINSURANCE COMPANY (continued)



The major classes of assets and liabilities relating to OPUS Re were as follows:



|                                                 |  |               |         |                   |   |        
|------------------------------------------------ |  | ------------- | ------- | ----------------- | - | -------
|(In thousands)                                   |  | June 30, 2004 |         | December 31, 2003
|ASSETS                                           |  |               |         |                   |   |        
|Cash and investments                             |  | $             | 205,033 |                   | $ | 218,884
|Reinsurance balances receivable                  |  |               | 7,293   |                   |   | 13,730 
|Funds withheld                                   |  |               | 9,873   |                   |   | 10,010 
|Other assets                                     |  |               | 8,261   |                   |   | 12,917 
|                                                 |  |               |         |                   |   |        
|Assets relating to subsidiary held for sale      |  |               | 230,460 |                   |   | 255,541
|                                                 |  |               |         |                   |   |        
|LIABILITIES                                      |  |               |         |                   |   |        
|Accrued losses and loss expenses                 |  |               | 152,664 |                   |   | 164,993
|Unearned premiums                                |  |               | 1,776   |                   |   | 12,963 
|Reinsurance balances payable                     |  |               | 9,162   |                   |   | 1,718  
|Accounts payable and other accruals              |  |               | 986     |                   |   | 2,481  
|Provision for loss on sale of subsidiary         |  |               | 23,830  |                   |   |       
|                                                 |  |               |         |                   |   |        
|Liabilities relating to subsidiary held for sale |  |               | 188,418 |                   |   | 182,155
|                                                 |  |               |         |                   |   |        
|Net assets relating to subsidiary held for sale  |  | $             | 42,042  |                   | $ | 73,386 
|                                                 |  |               |         |                   |   |        



---

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2004

(Unaudited)



5. BUSINESS SEGMENTS



In the past, the Companys operations have been conducted through two segments -
reinsurance and real estate and leasing. The reinsurance segment is managed from the Bermuda and Philadelphia offices and includes the runoff of accident & health, agricultural, aviation, casualty, professional liability, property, workers
compensation and finite risk business. Real estate and leasing activities were owned and managed through United States subsidiaries of Overseas Partners Capital Corp. (OPCC), a wholly-owned subsidiary of OPL. During the fourth quarter of 2003 we
sold our final remaining leased asset and the Company is therefore no longer engaged in the real estate and leasing business. On December 31, 2003 OPCC was dissolved and all remaining assets and liabilities distributed to OPL. There were no
inter-segment revenues earned for the six-month period ended June 30, 2003. Corporate expenses were allocated to segments based on estimated utilization for the six-month periods ended June 30, 2004 and 2003.



The accounting policies of the segments are the same as those described in the summary of
significant accounting policies disclosed in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2003. Income before income taxes by segment consists of revenues less expenses related to the respective segments
operations. The reinsurance segment maintains a portfolio of cash and liquid investments to support its reserves for accrued losses and loss expenses and unearned premiums as well as its capital requirements.



Following the decision to classify OPUS Re as held for sale, the results of OPUS Re are no
longer included in the results of the reinsurance segment. The summary financial information for prior periods has been restated on a consistent basis.



Summary financial information about the Companys segments is presented in the following tables:



|                                                   |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|-------------------------------------------------- |  | --------------------------- | ------ | - | ------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                   |  | Three months ended June 30, |        |   | Six months ended June 30, |  
|(In thousands)                                     |  | 2004                        |        |   | 2003                      |   |        | 2004 |  |   | 2003   |  
|REVENUES                                           |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Reinsurance:                                       |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Premiums earned                                    |  | $                           | (2,811 | ) |                           | $ | 4,401  |      |  | $ | 3,879  |   |  | $ | 13,859 |  
|Commission and fee income                          |  |                             |       |   |                           |   | 7      |      |  |   | (2     | ) |  |   | 245    |  
|Investment income                                  |  |                             | 889    |   |                           |   | 56,254 |      |  |   | 16,371 |   |  |   | 64,183 |  
|                                                   |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|                                                   |  |                             | (1,922 | ) |                           |   | 60,662 |      |  |   | 20,248 |   |  |   | 78,287 |  
|                                                   |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Real estate and leasing:                           |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Rentals                                            |  |                             |       |   |                           |   | 825    |      |  |   |       |   |  |   | 1,655  |  
|Investment income                                  |  |                             |       |   |                           |   | 1,479  |      |  |   |       |   |  |   | 3,140  |  
|                                                   |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|                                                   |  |                             |       |   |                           |   | 2,304  |      |  |   |       |   |  |   | 4,795  |  
|                                                   |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Consolidated                                       |  | $                           | (1,922 | ) |                           | $ | 62,966 |      |  | $ | 20,248 |   |  | $ | 83,082 |  
|                                                   |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|NET INCOME FROM CONTINUING OPERATIONS BEFORE TAXES |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Reinsurance                                        |  | $                           | 34,003 |   |                           | $ | 48,288 |      |  | $ | 56,108 |   |  | $ | 49,611 |  
|Real estate and leasing                            |  |                             |       |   |                           |   | (375   | )    |  |   |       |   |  |   | (362   | )
|                                                   |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Other operating expenses                           |  |                             | (2,348 | ) |                           |   | (2,318 | )    |  |   | (5,588 | ) |  |   | (5,329 | )
|                                                   |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Consolidated                                       |  | $                           | 31,655 |   |                           | $ | 45,595 |      |  | $ | 50,520 |   |  | $ | 43,920 |  
|                                                   |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  



|                                            |  |               |           |                   |   |          
|------------------------------------------- |  | ------------- | --------- | ----------------- | - | ---------
|(In thousands)                              |  | June 30, 2004 |           | December 31, 2003
|ASSETS                                      |  |               |           |                   |   |          
|Reinsurance                                 |  |               |           |                   |   |          
|Cash and investments                        |  | $             | 1,035,935 |                   | $ | 1,525,914
|Other                                       |  |               | 108,432   |                   |   | 406,672  
|Assets relating to subsidiary held for sale |  |               | 230,460   |                   |   | 255,541  
|                                            |  |               |           |                   |   |          
|Consolidated                                |  | $             | 1,374,827 |                   | $ | 2,188,127
|                                            |  |               |           |                   |   |          



For the three- and six-month periods
ended June 30, 2004 and 2003 premiums earned were derived primarily from sources located in the United States. Before the Company disposed of its principal leasing and real estate assets, all of the Companys revenues in that segment were
generated in the United States.



---

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2004

(Unaudited)



6. STATUTORY FINANCIAL INFORMATION



OPLs ability to repurchase shares, pay dividends, or make other distributions to
shareowners is subject to certain regulatory restrictions including the following:



| | 1. | In Bermuda, the Bermuda Insurance Act of 1978, amendments thereto and related Regulations (the Act) requires each of OPL and its Bermuda based reinsurance subsidiaries
to maintain a minimum solvency margin determined as the greater of 15% of accrued losses and loss expenses (net of reinsurance recoverables) or a given fraction of net premiums written. OPL, Overseas Partners Re Ltd. (OPRe) and Overseas Partners
Assurance Ltd. (OPAL) were all in compliance with these requirements for the six months ended June 30, 2004 and the year ended December 31, 2003.
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 2. | The Act also requires each of OPL and its Bermuda based reinsurance subsidiaries to maintain a minimum liquidity ratio whereby the value of their relevant assets (consisting mainly
of cash, investments, receivables and other liquid assets) is not less than 75% of the amount of their relevant liabilities (consisting mainly of accrued losses and loss expenses, unearned premiums, reinsurance balances payable and other accounts
payable). Investments in and advances to subsidiaries are not included in the definition of relevant assets for purposes of this test. OPL, OPRe and OPAL met these requirements for the six months ended June 30, 2004 and the year ended December 31,
2003.
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. | Dividend payments by OPLs United States based reinsurance subsidiary OPUS Re are limited by statutory regulations. The dividend restrictions are generally based on net
investment income, statutory net income and on certain levels of policyholders surplus as determined under statutory accounting practices. The maximum amount of dividends out of unassigned surplus that may be paid by OPUS Re without prior
approval of the Delaware Insurance Commissioner is limited to the greater of (i) 10% of OPUS Res surplus as regards policyholders as shown in the preceding years annual statement or (ii) net income, excluding realized capital gains, as
shown in the preceding years annual statement. As such, the maximum allowable dividend payable by OPUS Re in 2004 would be $nil unless regulatory authority approval is obtained. On May 14, 2004 OPUS Re received approval from the Delaware
Insurance Commissioner to permit the payment of a distribution of $7.0 million. This distribution was paid on June 11, 2004.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 4. | OPUS Re is also subject to certain Risk-Based Capital (RBC) requirements as specified by the National Association of Insurance Commissioners. Under those requirements,
the amount of capital and surplus maintained by an insurance company is to be determined based on the various risk factors related to it. If a companys RBC is below a specified level, the company may be required to implement various corrective
actions, and if RBC is less than other, lower levels, the company is subject to regulatory action, including voluntary or mandatory control by the insurance regulators of its state of domicile. At June 30, 2004 and December 31, 2003, OPUS Res
RBC requirements exceeded the level at which any corrective action would be required.
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 5. | As a holding company, a significant proportion of OPLs assets relate to its investments in subsidiaries. As such, OPLs ability to make future distributions is heavily
dependent upon it receiving distributions from its subsidiaries. The Act prohibits OPL, OPRe and OPAL from distributing more than 15% of the prior years statutory capital unless specific approval is obtained from the Bermuda Monetary
Authority. In addition to the requirements of the Act, the Bermuda Monetary Authority has requested that all distributions from OPL, OPRe and OPAL be pre-approved by the Bermuda Monetary Authority. In addition to the regulatory restrictions, each
subsidiary needs to consider, inter alia, the potential for future adverse development in the settlement of reinsurance liabilities, the risk of investment losses, ongoing operating expenses, and the availability of unrestricted liquid assets prior
to making such distributions. On November 25, 2003 OPL received approval from the Bermuda Monetary Authority to permit the payment of a distribution to shareowners of $2.50 per share. This $296.9 million distribution was paid to shareowners on
January 5, 2004. On August 4, 2004, following approval from the Bermuda Monetary Authority, the Board of Directors of OPL declared a distribution to shareowners of $2 per share or $237.5 million and this amount will be paid to shareowners on August
31, 2004.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



---

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2004

(Unaudited)



7. CONTINGENCIES



On November 19, 1999 and January 27, 2000 OPL was named as a defendant in two class action lawsuits, filed on behalf of customers of UPS, in
Montgomery County, Ohio Court and Butler County, Ohio Court, respectively. The lawsuits allege, among other things, that UPS told its customers that they were purchasing insurance for coverage of loss or damage to goods shipped by UPS. The lawsuits
further allege that UPS wrongfully enriched itself with the monies paid by its customers to purchase such insurance. The November 19, 1999 and January 27, 2000 actions were removed to federal court and thereafter transferred to the United States
District Court for the Southern District of New York (the Court) and consolidated in a multi-district litigation for pretrial discovery purposes with other actions asserting claims against UPS. Plaintiffs subsequently amended those
claims against all defendants to join a Racketeer Influenced and Corrupt Organizations (RICO) claim as well. On August 7, 2000, the Company and its wholly owned subsidiary, OPCC, were added as defendants in a third class action lawsuit,
also consolidated in the multi-district litigation, which alleges violations of United States antitrust laws, and state unfair trade practice and consumer protection laws. The allegations in the lawsuits are drawn from an opinion by the United
States Tax Court that found that the insurance program, as offered through UPS, by domestic insurance companies, and ultimately reinsured by OPL, should not be recognized for federal income tax purposes. In June 2001, the Tax Court opinion was
reversed by the United States Court of Appeals for the Eleventh Circuit.



The
Company filed or joined in motions to dismiss all of the consolidated actions on a number of grounds, including that the antitrust claim fails to state a claim upon which relief can be granted, and that the remaining claims are preempted by federal
law. In orders dated July 30, 2002, the Court granted in part and denied in part the motions to dismiss. Pursuant to the Courts orders, the claims remaining against the Company are RICO, antitrust, and common law interference with contract
claims. On November 8, 2002, the parties presented to the Court a stipulation and proposed order certifying a nationwide class with respect to certain of the claims brought by the plaintiffs, including the RICO and interference with contract claims
against the Company. The Court approved the stipulation and proposed order. The stipulation does not certify the antitrust claims brought against the Company. Discovery has commenced.



During October 2003 the parties reached a tentative settlement with respect to all claims brought by the various plaintiffs. The settlement
agreement was executed on December 31, 2003 and on July 30, 2004 the Court approved the settlement. The final judgment and order approving the settlement and dismissing the claims with prejudice was entered on August 6, 2004. Unless an appeal of the
final judgment and order of dismissal is taken, the settlement will be deemed effective on September 8, 2004 pursuant to the parties agreement. Assuming that there are no successful appeals, the Company expects that it would incur additional
costs of approximately $10 million in connection with the settlement, and this amount was accrued in the financial statements during the year ended December 31, 2003. However, there can be no assurance that there will not be a successful appeal of
the final judgment and order.



The Company believes that it has meritorious
defenses to all claims asserted against it and in the event of a successful appeal of the final judgment and order the Company intends to defend all claims vigorously. There can be no assurance, however, that an adverse determination of the lawsuits
would not have a material effect on the Company.



---

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Transacted in U.S. Dollars)



The following is a discussion and analysis of our results of
operations, financial condition, liquidity, and capital resources as of and for the three and six months ended June 30, 2004 and 2003. Our results of operations and cash flows for any interim period are not necessarily indicative of our results for
the full year. Due to the runoff status of the Company, our results are likely to vary significantly from period to period. This discussion and analysis should be read in conjunction with the accompanying unaudited condensed consolidated financial
statements and notes thereto and the Managements Discussion and Analysis of Financial Condition and Results of Operations and the audited consolidated financial statements of the Company for the year ended December 31, 2003 and
notes thereto included in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2003.



RESULTS OF OPERATIONS



Runoff Activities for the six months ended June 30, 2004



The results for the six months ended June 30, 2004 reflect a number of significant transactions that were effected in accordance with our runoff goals and objectives. In
particular, the Company:



| |  | Commuted or otherwise settled a number of reinsurance contracts, contributing to a reduction in reinsurance liabilities of approximately $540 million and net savings compared to
carried reserves of approximately $46 million. These included the commutation of a workers compensation contract that accounted for in excess of 20% of the Companys accrued losses and loss expenses. The commutations reduce our exposure
to future adverse claims experience while also releasing capital for distribution to shareowners;
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Entered into a definitive stock purchase agreement to sell OPUS Re. The sale reduces gross loss reserves by approximately $153 million and also enables additional capital to be
released for distribution to shareowners;
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Entered into an agreement to sell the Companys investments in private equity funds for an amount slightly in excess of book value. We expect this transaction to close during
the third quarter of 2004 and we will record the gain on sale at that time. In addition to the small gain, the sale eliminates the Companys future funding commitments to the private equity funds of approximately $37 million;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Sold its 22% investment in a Florida based workers compensation insurance company for $5 million, equal to the carrying value of the investment.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------



Three Months Ended June 30, 2004 and 2003



Summary of results:



|                                                   |  |                             |         |   |      |   |        |  
|-------------------------------------------------- |  | --------------------------- | ------- | - | ---- | - | ------ | -
|                                                   |  | Three months ended June 30, |        
|(In thousands except for per share amounts)        |  | 2004                        |         |   | 2003 |  
|NET INCOME BEFORE TAXES                            |  |                             |         |   |      |   |        |  
|Reinsurance segment                                |  | $                           | 34,003  |   |      | $ | 48,288 |  
|Real estate and leasing segment                    |  |                             |        |   |      |   | (375   | )
|Other operating expenses                           |  |                             | (2,348  | ) |      |   | (2,318 | )
|                                                   |  |                             |         |   |      |   |        |  
|Net income before taxes from continuing operations |  |                             | 31,655  |   |      |   | 45,595 |  
|Income taxes                                       |  |                             | 107     |   |      |   | 350    |  
|                                                   |  |                             |         |   |      |   |        |  
|Net income from continuing operations              |  |                             | 31,762  |   |      |   | 45,945 |  
|                                                   |  |                             |         |   |      |   |        |  
|Net loss from subsidiary held for sale             |  |                             | (24,514 | ) |      |   | (9,952 | )
|                                                   |  |                             |         |   |      |   |        |  
|Net income                                         |  | $                           | 7,248   |   |      | $ | 35,993 |  
|                                                   |  |                             |         |   |      |   |        |  
|Basic and diluted net income per share             |  | $                           | 0.06    |   |      | $ | 0.30   |  
|                                                   |  |                             |         |   |      |   |        |  



The reinsurance segment generated
$34.0 million of net income for the three months ended June 30, 2004 primarily due to net savings of approximately $36 million generated through commutations, which was partially offset by the internal costs of runoff. For the three months ended
June 30, 2003 the reinsurance segment generated $48.3 million of net income, primarily due to gains on the sales of our S&P 500 equity portfolio and positive returns from our investment in a multi-manager fund.



During the fourth quarter of 2003 we sold our final remaining leased asset and the Company is
therefore no longer engaged in the real estate and leasing business.



---

Other operating expenses of $2.3 million for both the three months ended June 30, 2004 and June 30, 2003 consist of
corporate expenses not allocated to operating segments including payroll, insurance, shareowner costs and rent.



During the three months ended June 30, 2004 OPL has classified the operations of OPUS Re as held for sale. On July 2, 2004, OPL and OdysseyRe entered into a definitive
stock purchase agreement, pursuant to which OdysseyRe will purchase OPUS Re from OPL. The completion of the transaction is subject to customary closing conditions, including the receipt of regulatory approvals. The sale is expected to generate a
loss of approximately $23.8 million and this loss has been recognized in the three months ended June 30, 2004. OPL expects the closing of the transaction will occur during the fourth quarter of 2004. Until the closing of the transaction OPL remains
exposed to loss through potential increases in OPUS Res reserves for accrued losses and loss expenses.



For the three months ended June 30, 2004 OPUS Re generated a net loss of $24.5 million including operating income of $0.3 million, the loss on sale of $23.8 million and a tax charge of $1.0 million primarily due to a
valuation allowance against deferred tax assets. For the three months ended June 30, 2003 OPUS Re generated a net loss of $10.0 million primarily due to an asset impairment charge of $5.8 million to write-down the capitalized cost of insurance
licenses and future lease costs of $2.5 million relating to OPUS Res Philadelphia office space.



Basic and diluted net income per share was $0.06 for the three months ended June 30, 2004 consisting of $0.27 per share of income from continuing operations offset by a loss of $0.21 per share from the discontinued
operations of OPUS Re. For the same period in 2003 basic and diluted net income per share was $0.30 consisting of $0.38 per share of income from continuing operations offset by a loss of $0.08 per share from discontinued operations.



A more detailed discussion of our operating results for the reinsurance segment for the
three-month periods ended June 30, 2004 and 2003 is set out below.



Reinsurance Segment:



|                                      |  |                             |        |   |      |   |        |  
|------------------------------------- |  | --------------------------- | ------ | - | ---- | - | ------ | -
|                                      |  | Three months ended June 30, |       
|(In thousands)                        |  | 2004                        |        |   | 2003 |  
|Gross premiums written                |  | $                           | (116   | ) |      | $ | 229    |  
|Premiums ceded                        |  |                             | (4,200 | ) |      |   | (94    | )
|                                      |  |                             |        |   |      |   |        |  
|Net premiums written                  |  |                             | (4,316 | ) |      |   | 135    |  
|Change in unearned premiums           |  |                             | 1,505  |   |      |   | 4,266  |  
|                                      |  |                             |        |   |      |   |        |  
|Premiums earned                       |  |                             | (2,811 | ) |      |   | 4,401  |  
|Commission and fee income             |  |                             |       |   |      |   | 7      |  
|                                      |  |                             |        |   |      |   |        |  
|                                      |  |                             | (2,811 | ) |      |   | 4,408  |  
|                                      |  |                             |        |   |      |   |        |  
|Losses and loss expenses              |  |                             | 38,296 |   |      |   | (8,636 | )
|Commissions, taxes and other expenses |  |                             | (1,933 | ) |      |   | (1,165 | )
|                                      |  |                             |        |   |      |   |        |  
|                                      |  |                             | 36,363 |   |      |   | (9,801 | )
|                                      |  |                             |        |   |      |   |        |  
|Underwriting income (loss)            |  |                             | 33,552 |   |      |   | (5,393 | )
|                                      |  |                             |        |   |      |   |        |  
|Investment income, net of expenses    |  |                             | 451    |   |      |   | 53,681 |  
|                                      |  |                             |        |   |      |   |        |  
|Reinsurance income                    |  | $                           | 34,003 |   |      | $ | 48,288 |  
|                                      |  |                             |        |   |      |   |        |  



Due to the pending sale of OPUS Re,
and in accordance with SFAS 144, the reinsurance segment results have been restated to exclude the results of OPUS Res operations. Our results for comparative periods have also been restated to reflect the same presentation.



Underwriting



As a result of the reinsurance operations of the Company being in runoff, premiums written and earned are minimal and will remain
insignificant in future periods. Premiums ceded of $4.2 million for the three months ended June 30, 2004 are primarily due to additional premiums relating to the Companys aviation excess of loss reinsurance program.



For the three months ended June 30, 2004, the Company generated net underwriting income of
$33.6 million, which is primarily due to net savings of approximately $36 million from commutations, partially offset by loss adjustment expenses of $1.9 million, consisting largely of letter of credit fees and internal costs of runoff. The
commutations included a workers compensation contract, with recorded loss reserves of approximately $198 million, where reinsurance had been provided to a reinsurer that had commenced arbitration to rescind its own reinsurance contract with
the primary carrier. The commutation allowed the Company to generate savings compared to booked reserves and eliminated the risk of further losses that may have arisen from an unfavorable arbitration decision in the underlying contract.



---

The Company is engaged in several ongoing disputes with ceding companies, including arbitration and litigation that have
arisen in the ordinary course of business. The Company continues to reserve for losses and loss expenses on all disputed contracts without regard to any possibility of a favorable outcome. The uncertainty surrounding such estimates is increased by
the fact that the Company may not have received current loss information from the ceding company during the period of the dispute and may not have had the opportunity to audit or otherwise review the reliability of such reported information.



For the three months ended June 30, 2003 we experienced a net underwriting
loss of $5.4 million. This underwriting loss was primarily due to loss adjustment expenses, comprising largely legal fees, letter of credit fees and internal costs of runoff of approximately $3.1 million.



Reinsurance Investment Income



|                   |  |                                  |        |   |                                  |   |        |              |  |   |               |   |  |                                 |        |   |              |   |       |   |  |   |        |  
|------------------ |  | -------------------------------- | ------ | - | -------------------------------- | - | ------ | ------------ |  | - | ------------- | - |  | ------------------------------- | ------ | - | ------------ | - | ----- | - |  | - | ------ | -
|                   |  | Three months ended June 30, 2004 |        |   | Three months ended June 30, 2003 |  
|(In thousands)     |  | Income (Loss)                    |        |   | OtherComprehensiveLoss           |   |        | Total Return |  |   | Income (Loss) |   |  | OtherComprehensiveIncome (Loss) |        |   | Total Return |  
|Equities           |  |                                  |        |   |                                  |   |        |              |  |   |               |   |  |                                 |        |   |              |   |       |   |  |   |        |  
|Available-for-sale |  | $                                | 7      |   |                                  | $ | (444   | )            |  | $ | (437          | ) |  | $                               | 27,411 |   |              | $ | 6,847 |   |  | $ | 34,258 |  
|Trading            |  |                                  | (2,513 | ) |                                  |   |       |              |  |   | (2,513        | ) |  |                                 | 24,073 |   |              |   |      |   |  |   | 24,073 |  
|Debt securities    |  |                                  | 3,217  |   |                                  |   | (8,440 | )            |  |   | (5,223        | ) |  |                                 | 5,087  |   |              |   | 2,607 |   |  |   | 7,694  |  
|Other              |  |                                  | 178    |   |                                  |   |       |              |  |   | 178           |   |  |                                 | (317   | ) |              |   | (44   | ) |  |   | (361   | )
|Expenses           |  |                                  | (438   | ) |                                  |   |       |              |  |   | (438          | ) |  |                                 | (2,573 | ) |              |   |      |   |  |   | (2,573 | )
|                   |  |                                  |        |   |                                  |   |        |              |  |   |               |   |  |                                 |        |   |              |   |       |   |  |   |        |  
|                   |  | $                                | 451    |   |                                  | $ | (8,884 | )            |  | $ | (8,433        | ) |  | $                               | 53,681 |   |              | $ | 9,410 |   |  | $ | 63,091 |  
|                   |  |                                  |        |   |                                  |   |        |              |  |   |               |   |  |                                 |        |   |              |   |       |   |  |   |        |  



The Companys reinsurance
investments are classified as either trading or available-for-sale. The trading portfolio is recorded at fair value with unrealized gains and losses recorded in net income. The available-for-sale portfolio is recorded at fair value with unrealized
gains and losses recorded in members equity as other comprehensive income. Despite the different accounting treatment of the trading and available-for-sale portfolios, we manage the Companys cash and investments in total and do not place
significant importance on whether the return is recognized in net income or as other comprehensive income. Therefore, this discussion will focus on the total investment return.



Our reinsurance portfolio generated a negative return of $8.4 million for the three months ended June 30, 2004 compared to a total return of
$63.1 million for the three months ended June 30, 2003. The reduced return in 2004 was primarily due to the net effect of:



| |  | Our S&P 500 equity portfolio was sold during 2003 in line with our strategy of reducing our exposure to equity price risk due to the runoff of our reinsurance operations,
generating a gain of $33.2 million for the three months ended June 30, 2003;
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Our investment in a Bermuda based life reinsurer generating a negative return of $0.4 million for the three months ended June 30, 2004 compared to a positive return of $1.2 million
for the three months ended June 30, 2003;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Our trading equities generating a negative return of $2.5 million for the three months ended June 30, 2004 compared to a positive return of $24.1 million for the three months ended
June 30, 2003. Our trading equities are investments in a multi-manager fund that follows a combination of fixed income strategies. The fund lost 0.7% for the three months ended June 30, 2004 compared with generating 4.3% for the three months ended
June 30, 2003. The variance was primarily due to the comparative performance of the funds high-yield bond portfolio;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A downturn in the U.S. fixed income markets such that our debt securities generated losses of $5.2 million for the three months ended June 30, 2004 compared to a return of $7.7
million for the three months ended June 30, 2003.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Investment
expenses for the three months ended June 30, 2004 decreased to $0.4 million from $2.6 million for the three months ended June 30, 2003, partially due to reduction in assets invested. Investment expenses for the three months ended June 30, 2003
included the write-off of previously capitalized management fees relating to our investment in private equity funds reflecting an impairment in the carrying value of the funds.



---

Six Months Ended June 30, 2004 and 2003



Summary of results:



|                                                   |  |                           |         |   |      |   |         |  
|-------------------------------------------------- |  | ------------------------- | ------- | - | ---- | - | ------- | -
|                                                   |  | Six months ended June 30, |        
|(In thousands except for per share amounts)        |  | 2004                      |         |   | 2003 |  
|NET INCOME BEFORE TAXES                            |  |                           |         |   |      |   |         |  
|Reinsurance segment                                |  | $                         | 56,108  |   |      | $ | 49,611  |  
|Real estate and leasing segment                    |  |                           |        |   |      |   | (362    | )
|Other operating expenses                           |  |                           | (5,588  | ) |      |   | (5,329  | )
|                                                   |  |                           |         |   |      |   |         |  
|Net income before taxes from continuing operations |  |                           | 50,520  |   |      |   | 43,920  |  
|Income taxes                                       |  |                           | 184     |   |      |   | (913    | )
|                                                   |  |                           |         |   |      |   |         |  
|Net income from continuing operations              |  |                           | 50,704  |   |      |   | 43,007  |  
|                                                   |  |                           |         |   |      |   |         |  
|Net loss from subsidiary held for sale             |  |                           | (24,072 | ) |      |   | (10,335 | )
|                                                   |  |                           |         |   |      |   |         |  
|Net income                                         |  | $                         | 26,632  |   |      | $ | 32,672  |  
|                                                   |  |                           |         |   |      |   |         |  
|Basic and diluted net income per share             |  | $                         | 0.22    |   |      | $ | 0.27    |  
|                                                   |  |                           |         |   |      |   |         |  



The Companys reinsurance
segment generated $56.1 million of net income for the six months ended June 30, 2004 primarily due to net savings of approximately $46 million generated through commutations and $15.3 million of reinsurance investment income, partially offset by the
internal costs of runoff. For the six months ended June 30, 2003 the reinsurance segment generated $49.6 million of net income, primarily due to $60.8 million of reinsurance investment income offset by legal expenses and the internal costs of
runoff.



During the fourth quarter of 2003 we sold our final remaining leased
asset and the Company is therefore no longer engaged in the real estate and leasing business.



Other operating expenses of $5.6 million for the three months ended June 30, 2004 and $5.3 million for the three months ended June 30, 2003 consist of corporate expenses not allocated to operating segments including
payroll, insurance, shareowner costs and rent.



During the six months ended
June 30, 2004 OPL has classified the operations of OPUS Re as held for sale. The sale of OPUS Re is expected to generate a loss of approximately $23.8 million and this loss has been recognized in the six months ended June 30, 2004.



For the six months ended June 30, 2004 OPUS Re generated a net loss of $24.1 million
including operating income of $0.9 million, the loss on sale of $23.8 million and a tax charge of $1.2 million primarily due to a valuation allowance against deferred tax assets. For the six months ended June 30, 2003 OPUS Re generated a loss of
$10.3 million primarily due to an asset impairment charge of $5.8 million to write-down the capitalized cost of insurance licenses and future lease costs of $2.5 million relating to OPUS Res Philadelphia office space.



Basic and diluted net income per share was $0.22 for the six months ended June 30, 2004
consisting of $0.42 per share of income from continuing operations offset by a loss of $0.20 per share from the discontinued operations of OPUS Re. For the same period in 2003 basic and diluted net income per share was $0.27 consisting of $0.36 per
share of income from continuing operations offset by a loss of $0.09 per share from discontinued operations.



A more detailed discussion of our operating results for the reinsurance segment for the six-month periods ended June 30, 2004 and 2003 is set out below.



---

Reinsurance Segment:



|                                             |  |                           |        |   |      |   |         |  
|-------------------------------------------- |  | ------------------------- | ------ | - | ---- | - | ------- | -
|                                             |  | Six months ended June 30, |       
|(In thousands)                               |  | 2004                      |        |   | 2003 |  
|Gross premiums written                       |  | $                         | 3,297  |   |      | $ | (9,948  | )
|Premiums ceded                               |  |                           | (4,321 | ) |      |   | (333    | )
|                                             |  |                           |        |   |      |   |         |  
|Net premiums written                         |  |                           | (1,024 | ) |      |   | (10,281 | )
|Change in unearned premiums                  |  |                           | 4,903  |   |      |   | 24,140  |  
|                                             |  |                           |        |   |      |   |         |  
|Premiums earned                              |  |                           | 3,879  |   |      |   | 13,859  |  
|Commission and fee income                    |  |                           | (2     | ) |      |   | 245     |  
|                                             |  |                           |        |   |      |   |         |  
|                                             |  |                           | 3,877  |   |      |   | 14,104  |  
|                                             |  |                           |        |   |      |   |         |  
|Losses and loss expenses                     |  |                           | 43,404 |   |      |   | (13,357 | )
|Commissions, taxes and underwriting expenses |  |                           | (6,498 | ) |      |   | (11,900 | )
|                                             |  |                           |        |   |      |   |         |  
|                                             |  |                           | 36,906 |   |      |   | (25,257 | )
|                                             |  |                           |        |   |      |   |         |  
|Underwriting income                          |  |                           | 40,783 |   |      |   | (11,153 | )
|                                             |  |                           |        |   |      |   |         |  
|Investment income, net of expenses           |  |                           | 15,325 |   |      |   | 60,764  |  
|                                             |  |                           |        |   |      |   |         |  
|Reinsurance income                           |  | $                         | 56,108 |   |      | $ | 49,611  |  
|                                             |  |                           |        |   |      |   |         |  



Due to the pending sale of OPUS Re,
and in accordance with SFAS 144, the reinsurance segment results have been restated to exclude the results of OPUS Res operations. Our results for comparative periods have also been restated to reflect the same presentation.



Underwriting



Gross premiums written for the six months ended June 30, 2004 of $3.3 million were due to changes in the estimates of ultimate written
premium while the gross premiums written for the six months ended June 30, 2003 of negative $9.9 million were a result of novations and changes in the estimates of ultimate written premium. Premiums ceded of $4.3 million for the six months ended
June 30, 2004 are primarily due to additional premiums relating to the Companys aviation excess of loss reinsurance program.



Premiums earned for the six months ended June 30, 2004 decreased to $3.9 million compared to $13.9 million for the six months ended June 30, 2003. This decrease is a
result of the runoff of the reinsurance operations of the Company. Premiums earned will continue to decrease in future periods.



For the six months ended June 30, 2004 we generated net underwriting income of $40.8 million, which is primarily due to net savings of approximately $46 million generated
through commutations, including the commutation of one of the Companys large workers compensation contracts. The commutation savings were partially offset by loss adjustment expenses of $4.6 million, consisting largely of legal fees,
letter of credit fees and internal costs of runoff.



For the six months ended
June 30, 2003 we experienced a net underwriting loss of $11.2 million. This underwriting loss was primarily due to loss adjustment expenses, comprising largely legal fees, letter of credit fees and internal costs of runoff.



---

Reinsurance Investment Income



|                   |  |                                |        |   |                                |   |        |              |  |   |        |   |  |                                 |        |   |              |   |       |   |  |   |        |  
|------------------ |  | ------------------------------ | ------ | - | ------------------------------ | - | ------ | ------------ |  | - | ------ | - |  | ------------------------------- | ------ | - | ------------ | - | ----- | - |  | - | ------ | -
|                   |  | Six months ended June 30, 2004 |        |   | Six months ended June 30, 2003 |  
|(In thousands)     |  | Income                         |        |   | OtherComprehensiveLoss         |   |        | Total Return |  |   | Income |   |  | OtherComprehensiveIncome (Loss) |        |   | Total Return |  
|Equities           |  |                                |        |   |                                |   |        |              |  |   |        |   |  |                                 |        |   |              |   |       |   |  |   |        |  
|Available-for-sale |  | $                              | 7      |   |                                | $ | (993   | )            |  | $ | (986   | ) |  | $                               | 20,024 |   |              | $ | 3,127 |   |  | $ | 23,151 |  
|Trading            |  |                                | 5,698  |   |                                |   |       |              |  |   | 5,698  |   |  |                                 | 34,898 |   |              |   |      |   |  |   | 34,898 |  
|Debt securities    |  |                                | 10,192 |   |                                |   | (8,141 | )            |  |   | 2,051  |   |  |                                 | 8,346  |   |              |   | 3,847 |   |  |   | 12,193 |  
|Other              |  |                                | 474    |   |                                |   |       |              |  |   | 474    |   |  |                                 | 915    |   |              |   | (107  | ) |  |   | 808    |  
|Expenses           |  |                                | (1,046 | ) |                                |   |       |              |  |   | (1,046 | ) |  |                                 | (3,419 | ) |              |   |      |   |  |   | (3,419 | )
|                   |  |                                |        |   |                                |   |        |              |  |   |        |   |  |                                 |        |   |              |   |       |   |  |   |        |  
|                   |  | $                              | 15,325 |   |                                | $ | (9,134 | )            |  | $ | 6,191  |   |  | $                               | 60,764 |   |              | $ | 6,867 |   |  | $ | 67,631 |  
|                   |  |                                |        |   |                                |   |        |              |  |   |        |   |  |                                 |        |   |              |   |       |   |  |   |        |  



The Companys reinsurance
investments are classified as either trading or available-for-sale. The trading portfolio is recorded at fair value with unrealized gains and losses recorded in net income. The available-for-sale portfolio is recorded at fair value with unrealized
gains and losses recorded in members equity as other comprehensive income. Despite the different accounting treatment of the trading and available-for-sale portfolios, we manage the Companys cash and investments in total and do not place
significant importance on whether the return is recognized in net income or as other comprehensive income. Therefore, this discussion will focus on the total investment return.



Our reinsurance portfolio generated a total return of $6.2 million for the six months ended June 30, 2004 compared to a total return of
$67.6 million for the six months ended June 30, 2003. The comparative performance was primarily due to the net effect of:



| |  | Our S&P 500 equity portfolio was sold during 2003 in line with our strategy of reducing our exposure to equity price risk due to the runoff of our reinsurance operations,
generating a gain of $25.1 million for the six months ended June 30, 2003;
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Our investment in a Bermuda based life reinsurer generating a negative return of $1.0 million for the six months ended June 30, 2004 compared to a negative return of $1.9 million
for the six months ended June 30, 2003;
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Our trading equities generating a positive return of $5.7 million for the six months ended June 30, 2004 compared to a positive return of $34.9 million for the six months ended June
30, 2003. Our trading equities are investments in a multi-manager fund that follows a combination of fixed income strategies. The fund earned 0.8% for the six months ended June 30, 2004 compared with earning 6.9% for the six months ended June 30,
2003. The variance was primarily due to the funds high-yield bond portfolio and convertible securities components returning respectively 2.1% and 1.7% during the six months ended June 30, 2004 compared to 11.8% and 11.0% for the same period in
2003;
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | A downturn in the U.S. fixed income markets such that our debt securities generated a return of $2.1 million for the six months ended June 30, 2004 compared to a return of $12.2
million for the six months ended June 30, 2003.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Investment
expenses for the six months ended June 30, 2004 decreased to $1.0 million from $3.4 million for the six months ended June 30, 2003. This was partially due to a reduction in assets invested although investment expenses for the six months ended June
30, 2003 included the write-off of previously capitalized management fees relating to our investment in private equity funds, reflecting an impairment in the carrying value of the funds.



---

Liquidity and Capital Resources



Sources of capital and liquidity



Liquidity is a measure of a companys ability to generate sufficient cash flows to meet the short-term and long-term cash requirements of its business operations.
Prior to going into runoff, our reinsurance operations had historically provided significant liquidity in that premiums were received in advance, generally substantially in advance, of the time claims were paid. However, since placing our
reinsurance operations into runoff, claim payments have significantly exceeded premium receipts and this is likely to continue in future periods. The Company will continue to accelerate loss payments through commutations and novations of the
remaining reinsurance contracts and this will result in continued negative cash flow. There is significant uncertainty regarding the timing of cash payments due to the uncertain number and timing of commutations and novations. Without the completion
of commutations and novations, loss payments are expected to continue for at least the next twenty years.



In the normal course of reinsurance business, OPLs bankers have issued letters of credit totaling $152.6 million as of June 30, 2004 to collateralize the Companys accrued losses and unearned premium
obligations to certain reinsureds. Following OPLs decision to cease writing new business and to runoff our reinsurance operations, the banks required that our letter of credit facilities be fully secured by a portion of the Companys
investment portfolio of at least equivalent value. At June 30, 2004 the Company had $309.1 million of cash and investments collateralizing our $274.7 million letter of credit facilities.



At June 30, 2004 the reinsurance segment had $1.0 billion of cash and highly liquid investments. We believe that our current cash holdings
and future sales and maturities of investments are adequate sources of liquidity for the future payment of claims and operating expenses. Further we expect that the amount of required collateral for our letter of credit facilities will decrease
commensurate with the payment of our accrued loss and loss expense liabilities.



Following the Board of Directors February 13, 2002 announcement about its decision to restructure OPL and cause its operations to begin an orderly runoff, the Company is seeking to provide shareowners with both near term and longer-term
liquidity. However, due to the regulated nature of the reinsurance business and other business reasons, it could take many years to complete the runoff of OPLs businesses and fully return share capital to shareowners. As a holding company, a
substantial proportion of OPLs assets relate to its investments in subsidiaries. As such, OPLs ability to make future distributions to shareowners is largely dependent upon it receiving distributions from its subsidiaries. Insurance
regulation in Bermuda requires that OPL, OPRe and OPAL each maintain minimum capital and liquidity requirements and also prohibits such entities from distributing more than 15% of their prior years statutory capital unless specific approval is
obtained from the Bermuda Monetary Authority. In addition to existing regulatory requirements, the Bermuda Monetary Authority has requested that it pre-approve all distributions from OPAL, OPRe and OPL. Dividend payments by OPLs United States
based reinsurance subsidiary OPUS Re are also limited by applicable law and OPUS Re requires regulatory approval to pay a dividend. See Note 6 to the Unaudited Consolidated Financial Statements for further information on the restrictions on
distributions.



As discussed in Note 4 to the Unaudited Consolidated Financial
Statements OPL has entered into a definitive stock purchase agreement to sell OPUS Re. The completion of the transaction is subject to customary closing conditions, including the receipt of regulatory approvals. OPL expects the closing of the
transaction will occur during the fourth quarter of 2004. OPL received a $7 million pre-closing distribution from OPUS Re in June 2004 and will receive additional proceeds of approximately $43 million, before deducting transaction costs, when the
transaction closes. Total proceeds of approximately $50 million will become available for distribution to OPLs shareowners if approved by the Bermuda Monetary Authority.



On November 25, 2003 OPL received approval from the Bermuda Monetary Authority to permit the payment of a distribution to shareowners of
$2.50 per share or $296.9 million. This distribution was paid to shareowners on January 5, 2004. On August 4, 2004, following approval from the Bermuda Monetary Authority, the Board of Directors of OPL declared a distribution to shareowners of $2
per share or $237.5 million and this amount will be paid to shareowners on August 31, 2004.



Cash and cash equivalents decreased due to the following:



|                                           |  |                           |          |   |      |   |          |  
|------------------------------------------ |  | ------------------------- | -------- | - | ---- | - | -------- | -
|                                           |  | Six months ended June 30, |         
|(In thousands)                             |  | 2004                      |          |   | 2003 |  
|CASH FLOWS                                 |  |                           |          |   |      |   |          |  
|Operating activities                       |  | $                         | (195,128 | ) |      | $ | (218,961 | )
|Investing activities                       |  |                           | 359,645  |   |      |   | 361,227  |  
|Financing activities                       |  |                           | (296,924 | ) |      |   | (239,131 | )
|Distribution from subsidiary held for sale |  |                           | 6,971    |   |      |   |         |  
|                                           |  |                           |          |   |      |   |          |  
|Net decrease in cash and cash equivalents  |  | $                         | (125,436 | ) |      | $ | (96,865  | )
|                                           |  |                           |          |   |      |   |          |  



---

Operating activities



Since OPLs reinsurance operations went into runoff in February 2002 no new reinsurance contracts have been written and there has therefore been a significant
reduction in the cash generated from reinsurance operations. Claim payments have exceeded premium receipts and this is likely to continue in future periods. The Company will continue to accelerate loss payments through commutations and novations of
the remaining reinsurance contracts and this will further increase the negative cash flow.



During the six months ended June 30, 2004, funds withheld, accrued losses and loss expenses and reinsurance balances receivable decreased by $233.7 million, $537.1 and $8.1 million respectively. These decreases were
primarily a result of the commutation and novation of several reinsurance contracts. We anticipate that these balances will continue to decrease as the runoff of OPLs reinsurance operations progresses.



Reinsurance underwriting operations used $223.3 million for the six months ended June 30,
2004 compared to using $219.3 million for the six months ended June 30, 2003. These cash outflows were primarily due to commutation and novation payments.



During the six months ended June 30, 2004 we received tax refunds of $19.5 million relating to our real estate operations. Real estate operations used $7.4 million for
the six months ended June 30, 2003. The net cash outflow was primarily due to payments of tax and interest payments on the debt that was subsequently repurchased in October 2003.



We received $14.0 million of interest and dividends during the six months ended June 30, 2004 and $14.0 million for the six months ended
June 30, 2003.



During the six months ended June 30, 2004 we used $5.6 million
for the payment of other operating expenses compared to using $5.3 million for the six months ended June 30, 2003.



Investing activities



Following our decision to go into runoff, our investment objective has been and will continue to be more focused on capital preservation and short- to medium-term liquidity, as opposed to long-term return.
Consequently, we have been reducing the duration of our investment portfolio and increasing our short-term investment positions to ensure that we will have sufficient cash available to meet claims obligations as they fall due and to mitigate our
exposure to investment losses in the event of interest rate increases. We will continue to review our asset allocation as our runoff progresses. Despite these actions there may still be periods in which the Company records an investment loss as a
result of the continued volatility in bond and equity markets.



During the six
months ended June 30, 2004, we purchased $368.0 million and sold $694.2 million of available-for-sale investments compared to $370.2 million and $553.1 million, respectively for the six months ended June 30, 2003. During the six months ended June
30, 2004, sales from our available-for-sale investment portfolios exceeded purchases by $326.2 million. This was in order to fund the Companys distribution to shareowners and commutation and novation payments.



Financing activities



As a result of the decision to restructure OPL and cause its operations to begin an orderly runoff, we amended our dividend policy. It is
unlikely that the Company will pay ordinary dividends in the future. We expect that all future returns of capital to our shareowners will be in the form of liquidating distributions, giving due consideration to the Companys required capital
levels to support the runoff of our accrued loss and loss expense liabilities, our contingent liabilities, ongoing operating expenses, regulatory requirements and availability of unrestricted liquid assets. On November 25, 2003, OPL received
approval from the Bermuda Monetary Authority to permit the payment of a distribution to shareowners of $2.50 per share. This distribution was paid to shareowners on January 5, 2004 and resulted in a cash outflow of $296.9 million.



On August 4, 2004, following approval from the Bermuda Monetary Authority, the Board of
Directors of OPL declared a distribution to shareowners of $2 per share or $237.5 million and this amount will be paid to shareowners on August 31, 2004. The timing and amount of any further distributions is dependent on OPLs ability to obtain
specific approval from the Bermuda Monetary Authority.



---

Credit Risk



Credit risk represents the loss that would occur if a counterparty or issuer failed to perform its contractual obligations. Certain policies and procedures have been
established to protect the Company against such losses from its investments or receivables. Controlling duration of the investment portfolio by limiting tracking error to known benchmarks, placing limits on exposure to any one counterparty and
mandating minimum credit ratings all serve to control the credit exposure associated with the Companys financial instruments.



The Company is also exposed to credit risk on losses recoverable from reinsurers and premiums receivable from cedants. The Company mitigated this risk by diversifying its
assumed and ceded business with a number of different counterparties and mandating minimum credit ratings for each reinsurer at the time of placement and contractual features that permit the right of offset. The Company continues to monitor
financial stability on a regular basis.



Inflation



Inflation, including inflation in damage awards and costs, can substantially increase the
ultimate cost of claims in certain types of insurance. This is because the actual payment of claims may take place a number of years after the provisions for losses are reflected in the financial statements. We will, however, earn income on the
funds retained for a period of time until eventual payment of a claim. Our investments are not significantly affected by inflation as the liquidity of our portfolio permits us to respond quickly to changing market conditions.



Item 3. Quantitative and Qualitative Disclosures About Market Risk



There has been no material change in the Companys market risks in 2004. The
Companys exposures to market risks are disclosed in detail in the Overseas Partners Ltd. Annual Report on Form 10-K for the fiscal year ended December 31, 2003.



Item 4. Controls and Procedures



As of June 30, 2004, the Company carried out an evaluation, under the supervision and with the participation of the Companys management, including the President
& Chief Executive Officer and the Chief Accounting Officer, of the effectiveness of the design and operation of the Companys disclosure controls and procedures pursuant to Exchange Act Rules 13a-15(e) and 15d-15(e). Based upon that
evaluation, the President & Chief Executive Officer and the Chief Accounting Officer concluded that the Companys disclosure controls and procedures are effective in timely alerting them to material information relating to the Company
(including its consolidated subsidiaries) required to be included in the Companys periodic SEC filings. No change in the Companys internal control over financial reporting occurred during the Companys most recent fiscal quarter
that materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.



---

Safe Harbor Disclosure



The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements. Some of the statements contained in this
Securities and Exchange Commission filing contain forward-looking information. Forward-looking statements are statements other than historical information or statements of current condition. Some forward looking statements can be identified by the
use of such words as expect, believe, goal, plan, intend, estimate, may and will or similar words. These forward-looking statements relate to our plans
and objectives for future operations including our growth and operating strategy, our implementation of new products and new reinsurance programs, trends in our industry and our policy on future dividends.



You should be aware that these statements are subject to risks, uncertainties and other
factors, that could cause the actual results to differ materially from those suggested by the forward-looking statements. Accordingly, there can be no assurance that those indicated results will be realized. Among the important factors that could
cause actual results to differ materially from those indicated by our forward-looking statements are:



| | The uncertainties of the reserving process, including the potential for increases in the reserves for accrued losses and loss expenses of OPUS Re prior to completion of the proposed
sale;
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | The uncertainties surrounding the estimates of losses incurred as a result of the terrorist attacks on the World Trade Center and the related events of September 11, 2001;
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Future losses on unexpired policies, including launch and in-orbit satellite exposures through to 2009 and a residual value reinsurance program where the Company is exposed to
losses until 2013;
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Our ability to collect reinsurance recoverables, particularly given the increased credit risk following the terrorist attacks on the World Trade Center and the related events of
September 11, 2001;
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Loss of the services of any of the Companys remaining executive officers;
|- | --------------------------------------------------------------------------



| | Uncertainties relating to government and regulatory policies (such as subjecting us to taxation in certain jurisdictions);
|- | --------------------------------------------------------------------------------------------------------------------------



| | Losses due to interest rate fluctuations;
|- | -----------------------------------------



| | Losses arising from the sale of any of our reinsurance subsidiaries, including the potential for further losses from OPUS Re in the event that the proposed sale is not completed;
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Losses arising from our investments in private equity funds in the event that the proposed sale is not completed;
|- | -----------------------------------------------------------------------------------------------------------------



| | Volatility in U.S. financial markets which could affect our investment portfolio;
|- | ---------------------------------------------------------------------------------



| | Adverse outcomes from any current, pending or future state or federal tax audits; and
|- | -------------------------------------------------------------------------------------



| | The resolution of other pending litigation.
|- | -------------------------------------------



We do not undertake any duty to update these forward-looking statements in any manner.



---

OVERSEAS PARTNERS LTD. AND SUBSIDIARIES

PART II. OTHER INFORMATION



Item 1. Legal Proceedings



See Note 7 to the Condensed Notes to the Unaudited Consolidated Financial Statements for discussions of legal proceedings to which OPL is a party.



Item 6. Exhibits and Reports on Form 8-K



|a) | Exhibits:
|-- | ---------



|      |  |                                                                                                                              
|----- |  | -----------------------------------------------------------------------------------------------------------------------------
|10(a) |  | Settlement Agreement by and between United States Life Insurance Company and OPRe dated June 3, 2004.                        
|      | 
|10(b) |  | Stock Purchase Agreement by and between OPL, Overseas Partners US Holding Company, OPUS Re and OdysseyRe, dated July 2,
2004.
|      | 
|31(a) |  | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                     
|      | 
|31(b) |  | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                     
|      | 
|32    |  | Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                     



|b) | Reports on Form 8-K:
|-- | --------------------



On July 2, 2004, OPL filed a report on Form 8-K containing the following information:



Item 2  Acquisition or disposition of assets. OPL announced that it had entered into a definitive stock purchase
agreement with OdysseyRe, pursuant to which OdysseyRe will purchase from OPL 100% of the outstanding shares of OPLs wholly owned subsidiary, OPUS Re.



---

SIGNATURES



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



|                     |  |                        |  |                                      
|-------------------- |  | ---------------------- |  | -------------------------------------
|Date: August 9, 2004 |  | OVERSEAS PARTNERS LTD.
|                     |  |                       
|                     |  | By:                    |  | /s/ Mark R. Bridges                  
|                     |  |                        |  | Mark R. Bridges                      
|                     |  |                        |  | President and Chief Executive Officer
|                     |  |                       
|                     |  | By:                    |  | /s/ Chris Fleming                    
|                     |  |                        |  | Chris Fleming                        
|                     |  |                        |  | Chief Accounting Officer