UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-Q/A

[X]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 for the Quarter Ended March 31, 2003.

[ ]  Transition  Report  Pursuant  to Section  13 or 15(d) of the  Securities
     Exchange Act of 1934 from _______ to __________

Commission file number                 001-13790
                         ------------------------------------------------------

     HCC Insurance Holdings, Inc.
-----=-------------------------------------------------------------------------
     (Exact name of registrant as specified in its charter)

     Delaware                                               76-0336636
-------------------------------------------------------------------------------
     (State or other jurisdiction of                        (IRS Employer
     incorporation or organization)                         Identification No.)

     13403 Northwest Freeway, Houston, Texas                77040-6094
-------------------------------------------------------------------------------
     (Address of principal executive offices)               (Zip Code)

     (713)690-7300
-------------------------------------------------------------------------------
     (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days.

Yes [X]      No [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12B-2 of the Act).

Yes [X]      No [ ]

Indicate the number of shares outstanding of each of the issuer's classes of
common stock as of the latest practicable date.

On May 6, 2003, there were 62.8 million shares of common stock, $1.00 par value
issued and outstanding.

Explanatory Note

This amendment includes changes from the previous report to reflect the impact
of a restatement due to the accounting for certain fee and commission income as
described herein. Revenue and net income for the three months ended March 31,
2003 were reduced by $10.9 million and $6.5 million, respectively, as a result
of the restatement.

                                       1


                          HCC INSURANCE HOLDINGS, INC.
                                      INDEX



                                                                                                        PAGE NO.
                                                                                                        --------
                                                                                                     
Part I.  FINANCIAL INFORMATION
         Item 1.  Financial Statements
                  Condensed Consolidated Balance Sheets
                       March 31, 2003 and December 31, 2002 .......................................        3

                  Condensed Consolidated Statements of Earnings
                       For the three months ended March 31, 2003 and 2002 .........................        4

                  Condensed Consolidated Statements of Changes in Shareholders' Equity
                       For the three months ended March 31, 2003 ..................................        5

                  Condensed Consolidated Statements of Cash Flows
                       For the three months ended March 31, 2003 and 2002 .........................        6

                  Notes to Condensed Consolidated Financial Statements.............................        7

         Item 2.  Management's Discussion and Analysis.............................................       19

         Item 3.  Quantitative and Qualitative Disclosures About Market Risk.......................       24

         Item 4.  Controls and Procedures..........................................................       24

Part II. OTHER INFORMATION
         Item 1.  Legal Proceedings................................................................       25

         Item 6.  Exhibits and Reports on Form 8-K.................................................       25

         Signatures................................................................................       26


This report on Form 10-Q/A contains certain "forward-looking statements" within
the meaning of Section 27A of the Securities Act of 1933, and Section 21E of the
Securities Exchange Act of 1934, which are intended to be covered by the safe
harbors created by those laws. We have based these forward-looking statements on
our current expectations and projections about future events. These
forward-looking statements include information about possible or assumed future
results of our operations. All statements, other than statements of historical
facts, included or incorporated by reference in this report that address
activities, events or developments that we expect or anticipate may occur in the
future, including such things as future capital expenditures, business strategy,
competitive strengths, goals, growth of our business and operations, plans and
references to future successes may be considered forward-looking statements.
Also, when we use words such as "anticipate," "believe," "estimate," "expect,"
"intend," "plan," "probably" or similar expressions, we are making
forward-looking statements. Many risks and uncertainties may impact the matters
addressed in these forward-looking statements.

Many possible events or factors could affect our future financial results and
performance. These could cause our results or performance to differ materially
from those we express in our forward-looking statements. Although we believe
that the assumptions underlying our forward-looking statements are reasonable,
any of these assumptions, and therefore also the forward-looking statements
based on these assumptions, could themselves prove to be inaccurate. In light of
the significant uncertainties inherent in the forward-looking statements which
are included in this report, our inclusion of this information is not a
representation by us or any other person that our objectives and plans will be
achieved.

Our forward-looking statements speak only as of the date made and we will not
update these forward-looking statements unless the securities laws require us to
do so. In light of these risks, uncertainties and assumptions, any
forward-looking events discussed in this report may not occur.

                                       2


                  HCC Insurance Holdings, Inc. and Subsidiaries

                      Condensed Consolidated Balance Sheets

                (unaudited, in thousands, except per share data)



                                                                                March 31, 2003       December 31, 2002
                                                                                --------------       -----------------
                                                                                  (restated)
                                                                                               
ASSETS

Investments:
   Fixed income securities, at market
      (cost:  2003 - $821,003; 2002 - $807,772)                                 $      854,671       $        841,548
   Marketable equity securities, at market
      (cost:  2003 - $15,331; 2002 - $15,815)                                           15,132                 15,609
   Short-term investments, at cost, which approximates market                          455,604                307,215
   Other investments, at estimated fair value
      (cost:  2003 - $2,175; 2002 - $3,264)                                              2,175                  3,264
                                                                                --------------       -----------------
      Total investments                                                              1,327,582              1,167,636

Cash                                                                                    18,776                 40,306
Restricted cash                                                                        208,150                189,396
Premium, claims and other receivables                                                  814,199                753,527
Reinsurance recoverables                                                               845,966                798,934
Ceded unearned premium                                                                 188,655                164,224
Ceded life and annuity benefits                                                         78,675                 78,951
Deferred policy acquisition costs                                                       71,071                 68,846
Goodwill                                                                               336,945                335,288
Other assets                                                                           166,681                107,043
                                                                                --------------       -----------------

      TOTAL ASSETS                                                              $    4,056,700       $      3,704,151
                                                                                ==============       =================

LIABILITIES

Loss and loss adjustment expense payable                                        $    1,234,211       $      1,155,290
Life and annuity policy benefits                                                        78,675                 78,951
Reinsurance balances payable                                                           195,494                166,659
Unearned premium                                                                       387,274                331,050
Deferred ceding commissions                                                             57,488                 49,963
Premium and claims payable                                                             789,435                730,801
Notes payable                                                                          311,692                230,027
Accounts payable and accrued liabilities                                                96,047                 78,503
                                                                                --------------       -----------------

      Total liabilities                                                              3,150,316              2,821,244

SHAREHOLDERS' EQUITY

Common stock, $1.00 par value; 250.0 million shares authorized;
  (shares issued and outstanding: 2003 - 62,679; 2002 - 62,358)                         62,679                 62,358
Additional paid-in capital                                                             420,692                416,406
Retained earnings                                                                      403,071                383,378
Accumulated other comprehensive income                                                  19,942                 20,765
                                                                                --------------       -----------------

      Total shareholders' equity                                                       906,384                882,907
                                                                                --------------       -----------------

      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                $    4,056,700       $      3,704,151
                                                                                ==============       =================


See Notes to Condensed Consolidated Financial Statements.

                                       3


                  HCC Insurance Holdings, Inc. and Subsidiaries

                  Condensed Consolidated Statements of Earnings

                (unaudited, in thousands, except per share data)



                                               For the three months ended March 31,
                                                    2003                  2002
                                               --------------         ------------
                                                   (restated)
                                                                
REVENUE

Net earned premium                             $      162,422         $    111,478
Fee and commission income                              30,118               33,947
Net investment income                                  10,998                8,694
Net realized investment gain (loss)                       (21)                 502
Other operating income                                    876                1,463
                                               --------------         ------------

      Total revenue                                   204,393              156,084

EXPENSE

Loss and loss adjustment expense                      100,032               68,331

Operating expense:

   Policy acquisition costs, net                       31,912               20,949
   Compensation expense                                20,500               16,677
   Other operating expense                             13,678               12,029
                                               --------------         ------------
      Total operating expense                          66,090               49,655

Interest expense                                        1,682                2,378
                                               --------------         ------------
      Total expense                                   167,804              120,364
                                               --------------         ------------
      Earnings before income tax provision             36,589               35,720

Income tax provision                                   12,822               12,438
                                               --------------         ------------
        Net earnings                           $       23,767         $     23,282
                                               ==============         ============

BASIC EARNINGS PER SHARE DATA:

Earnings per share                             $         0.38         $       0.38
                                               ==============         ============
Weighted average shares outstanding                    62,637               61,936
                                               ==============         ============

DILUTED EARNINGS PER SHARE DATA:

Earnings per share                             $         0.38         $       0.37
                                               ==============         ============
Weighted average shares outstanding                    63,335               62,713
                                               ==============         ============
Cash dividends declared, per share             $        0.065         $     0.0625
                                               ==============         ============


See Notes to Condensed Consolidated Financial Statements.

                                       4


                  HCC Insurance Holdings, Inc. and Subsidiaries

      Condensed Consolidated Statements of Changes in Shareholders' Equity

              For the three months ended March 31, 2003 (restated)

                (unaudited, in thousands, except per share data)



                                                                                                  Accumulated
                                                                      Additional                     other           Total
                                                        Common         paid-in      Retained     comprehensive    shareholders'
                                                        stock          capital      Earnings         income         equity
                                                      ------------    ----------    ---------    -------------    -------------
                                                                                                   
BALANCE AS OF DECEMBER 31, 2002                       $     62,358    $  416,406    $ 383,378    $      20,765    $     882,907

Net earnings                                                    --            --       23,767               --           23,767

Other comprehensive income (loss)                               --            --           --             (823)            (823)
                                                                                                                  -------------
     Comprehensive income                                                                                                22,944

269 shares of common stock issued for
  exercise of options, including tax benefit of
  $876                                                         269         4,338           --               --            4,607

Issuance of 52 shares of
   Contractually issuable common stock                          52           (52)          --               --              --

Cash dividends declared, $0.065 per share                       --            --       (4,074)              --           (4,074)
                                                      ------------    ----------    ---------    -------------    -------------

    BALANCE AS OF MARCH 31, 2003                      $     62,679    $  420,692    $ 403,071    $      19,942    $     906,384
                                                      ============    ==========    =========    =============    =============


See Notes to Condensed Consolidated Financial Statements.

                                       5


                  HCC Insurance Holdings, Inc. and Subsidiaries

                 Condensed Consolidated Statements of Cash Flows

                (unaudited, in thousands, except per share data)



                                                                       For the three months ended March 31,
                                                                          2003                    2002
                                                                          ----                    ----
                                                                        (restated)
                                                                                         
Cash flows from operating activities:

  Net earnings                                                         $    23,767             $    23,282
  Adjustments to reconcile net earnings to net
    cash provided by operating activities:
      Change in premium, claims and other receivables                      (62,217)                  9,286
      Change in reinsurance recoverables                                   (47,032)                    617
      Change in ceded unearned premium                                     (24,431)                 (2,488)
      Change in loss and loss adjustment expense payable                    78,921                  17,100
      Change in reinsurance balances payable                                28,835                   3,147
      Change in unearned premium                                            56,224                  12,138
      Change in premium and claims payable, net of restricted cash          39,880                 (54,819)
      Depreciation and amortization expense                                  2,976                   2,747
      Other, net                                                             4,948                   2,092
                                                                       -----------             -----------
         Cash provided by operating activities                             101,871                  13,102

Cash flows from investing activities:

  Sales of fixed income securities                                          95,229                  68,311
  Maturity or call of fixed income securities                               27,358                   9,812
  Sales of equity securities                                                   983                   1,189
  Change in short-term investments                                        (148,199)                 (1,193)
  Cost of securities acquired                                             (164,237)                (92,951)
  Purchases of property and equipment                                       (1,523)                 (1,325)
                                                                       -----------             -----------
      Cash used by investing activities                                   (190,389)                (16,157)

Cash flows from financing activities:

  Proceeds from notes payable, net of costs                                134,845                      --
  Sale of common stock                                                       3,731                   6,570
  Payments on notes payable                                                (67,527)                 (2,527)
  Dividends paid and other, net                                             (4,061)                 (5,067)
                                                                       -----------             -----------
      Cash provided (used) by financing activities                          66,988                  (1,024)
                                                                       -----------             -----------

      Net change in cash                                                   (21,530)                 (4,079)

      Cash at beginning of period                                           40,306                  16,891
                                                                       -----------             -----------

      CASH AT END OF PERIOD                                            $    18,776             $    12,812
                                                                       ===========             ===========


See Notes to Condensed Consolidated Financial Statement

                                       6


                  HCC Insurance Holdings, Inc. and Subsidiaries

              Notes to Condensed Consolidated Financial Statements

                (unaudited, in thousands, except per share data)

(1)      GENERAL INFORMATION

         HCC Insurance Holdings, Inc. and its subsidiaries ("we," "us" and
         "our") provide specialized property and casualty and accident and
         health insurance coverages, underwriting agency and intermediary
         services to commercial customers and individuals. Our lines of business
         include group life, accident and health; aviation; our London market
         account (which includes energy, marine, property and some accident and
         health); diversified financial products (which includes directors and
         officers liability, errors and omissions, employment practices
         liability and surety); and other specialty lines of insurance. We
         operate primarily in the United States, the United Kingdom and Spain,
         although some of our operations have a broader international scope. We
         market our products both directly to customers and through a network of
         independent and affiliated agents and brokers.

         Basis of Presentation

         The unaudited condensed consolidated financial statements have been
         prepared in conformity with accounting principles generally accepted in
         the United States of America and include all adjustments which are, in
         our opinion, necessary for a fair presentation of the results of the
         interim periods. All adjustments made to the interim periods are of a
         normal recurring nature. The condensed consolidated financial
         statements include the accounts of HCC Insurance Holdings, Inc. and
         those of our wholly-owned subsidiaries. All significant intercompany
         balances and transactions have been eliminated. The condensed
         consolidated financial statements for periods reported should be read
         in conjunction with the annual audited consolidated financial
         statements and related notes. The condensed consolidated balance sheet
         as of December 31, 2002, and the condensed consolidated statement of
         changes in shareholders' equity for the year then ended were derived
         from audited financial statements, but do not include all disclosures
         required by accounting principles generally accepted in the United
         States of America.

         This Form 10-Q/A has amended our previously filed Form 10-Q to reflect
         a restatement to change the basis upon which the fee and commission
         income of our underwriting agency and intermediary subsidiaries are
         accounted. This restatement relates only to business underwritten by
         our underwriting agencies or placed by our intermediaries that passes
         through one of our affiliated insurance companies to an unrelated
         reinsurance company. This income had previously been recognized at the
         later of the effective date of a policy, the date when the premium
         could be reasonably established or the date when substantially all the
         services relating to the insurance placement had been rendered to the
         client. This income is now recognized pro rata over the term of the
         underlying policy. The cumulative effect of the restatement related to
         prior years, $3.9 million, which is recorded in the first quarter of
         2003, is not material to prior years or 2003. The effect of the change
         only became material in 2003 as a result of recent acquisitions. The
         change is a timing difference which generally reverses over a twelve
         month period. The restatement does not impact the overall amount of
         fees and commissions ultimately earned or previously collected in cash.
         Additionally, it does not change the net earnings of our reporting
         segments but, rather, results solely from changes to the consolidating
         entries made in the preparation of our condensed consolidated financial
         statements. Likewise, it does not change cash flow from operations.

                                       7


                  HCC Insurance Holdings, Inc. and Subsidiaries

              Notes to Condensed Consolidated Financial Statements

           (unaudited, in thousands, except per share data, continued)

(1)      GENERAL INFORMATION, CONTINUED

         The effect of the restatement on revenue was a reduction of $10.9
         million for the first three months of 2003. This amount includes $6.5
         million associated with the cumulative effect of the restatement
         related to prior years. The table below shows the effect on net
         earnings and earnings per share for the first quarter of 2003.



                                                                     Earnings per share
                                                       Amount         Basic     Diluted
                                                      ---------     ---------  ---------
                                                                      
Net earnings, as previously reported                  $  30,275     $    0.48  $    0.48
Effect of adjustment on operations for the period        (2,618)        (0.04)     (0.04)
Cumulative adjustment                                    (3,890)        (0.06)     (0.06)
                                                      ---------     ---------  ---------
      Net earnings, as reported herein                $  23,767     $    0.38  $    0.38
                                                      =========     =========  =========


         During the fourth quarter of 2002, we completed three acquisitions. The
         results of operations of these entities are included in our
         consolidated financial statements beginning on the effective date of
         each transaction. Thus, our condensed consolidated statements of
         earnings and cash flows for the three months ended March 31, 2002 do
         not contain any activity generated by these three entities. We are
         still in the process of completing the purchase price allocations for
         two of these acquisitions, as we are still gathering some of the
         information needed to make the required calculations and, additionally,
         in the case of HCC Europe, we have not yet completed the final
         determination of the purchase price, which will be based upon an
         agreed-upon final closing date balance sheet. Any subsequent net
         adjustment will result in a change to recorded goodwill.

         During the first quarter of 2003, we adopted prospectively Financial
         Accounting Standards Board Interpretation ("FIN") No. 46 entitled
         "Consolidation of Variable Interest Entities". We now consolidate an
         investment in a partnership that owns an office building leased to
         unaffiliated third parties, whereas previously we used the equity
         method of accounting to account for this investment. The partnership is
         not material to our financial position, results of operations or cash
         flows.

                                       8


                  HCC Insurance Holdings, Inc. and Subsidiaries

              Notes to Condensed Consolidated Financial Statements

           (unaudited, in thousands, except per share data, continued)

(1)      GENERAL INFORMATION, CONTINUED

         Fee and Commission Income

         Our fee and commission income in our condensed consolidated statements
         of earnings includes fee income from our underwriting agencies and
         commission income from our intermediaries earned by underwriting on
         behalf of and/or placing business with unaffiliated (re)insurers and
         proceeds from ceded reinsurance (ceding commissions in excess of policy
         acquisition costs).

         Income Tax

         For the three months ended March 31, 2003 and 2002, the income tax
         provision has been calculated based on an estimated effective tax rate
         for each of the fiscal years. The difference between our effective tax
         rate and the Federal statutory rate is primarily the result of state
         income taxes and tax exempt municipal bond interest.

         Stock Options

         We account for stock options granted to employees using the intrinsic
         value method of APB Opinion No. 25 entitled "Accounting for Stock
         Issued to Employees". All options have been granted at fixed exercise
         prices at the market price of our common stock at the grant date.
         Because of that, no stock-based employee compensation cost is reflected
         in our reported net income. Options vest over a period of up to seven
         years and expire four to ten years after grant date. The following
         table illustrates the effects on net income and earnings per share if
         we had used the fair value method of SFAS No. 123 entitled "Accounting
         for Stock-Based Compensation".



                                                  For the three months ended March 31,
                                                     2003                     2002
                                                  ----------               ----------
                                                                     
Reported net earnings                             $   23,767               $   23,282
Stock-based compensation using the fair value
    method, net of income tax                         (1,939)                  (1,085)
                                                  ----------               ----------
Pro forma net earnings                            $   21,828               $   22,197
                                                  ==========               ==========

Reported basic earnings per share                 $     0.38               $     0.38
Fair value stock-based compensation                    (0.03)                   (0.02)
                                                  ----------               ----------
Pro forma basic earnings per share                $     0.35               $     0.36
                                                  ==========               ==========

Reported diluted earnings per share               $     0.38               $     0.37
Fair value stock-based compensation                    (0.04)                   (0.02)
                                                  ----------               ----------
Pro forma diluted earnings per share              $     0.34               $     0.35
                                                  ==========               ==========


                                       9


                  HCC Insurance Holdings, Inc. and Subsidiaries

              Notes to Condensed Consolidated Financial Statements

           (unaudited, in thousands, except per share data, continued)

(1)      GENERAL INFORMATION, CONTINUED

         Reclassifications

         Certain amounts in our 2002 condensed consolidated financial statements
         have been reclassified to conform to the 2003 presentation. Among these
         reclassifications, proceeds from ceded reinsurance (ceding commissions
         in excess of acquisition costs) have been classified as fee and
         commission income rather than a reduction of operating expenses. Also,
         compensation and other operating expenses of our underwriting agency
         subsidiaries representing acquisition costs have been classified as
         policy acquisition costs to be offset by the portion of ceding
         commissions which represent the reimbursement of those acquisition
         costs. Such reclassifications had no effect on our net earnings,
         shareholders' equity or cash flows.

(2)      REINSURANCE

         In the normal course of business our insurance companies cede a portion
         of their premium to non-affiliated domestic and foreign reinsurers
         through treaty and facultative reinsurance agreements. Although the
         ceding of reinsurance does not discharge the primary insurer from
         liability to its policyholder, our insurance companies participate in
         such agreements for the purpose of limiting their loss exposure,
         protecting them against catastrophic loss and diversifying their
         business. The following table represents the effect of such reinsurance
         transactions on premium and loss and loss adjustment expense:



                                                                                                  Loss and Loss
                                                           Written               Earned            Adjustment
                                                           Premium               Premium             Expense
                                                       ---------------      ---------------      ---------------
                                                                                        
For the three months ended March 31, 2003:

Direct business                                        $       296,780      $       255,871      $       167,216
Reinsurance assumed                                             82,668               61,948               51,827
Reinsurance ceded                                             (186,947)            (155,397)            (119,011)
                                                       ---------------      ---------------      ---------------

      NET AMOUNTS                                      $       192,501      $       162,422      $       100,032
                                                       ===============      ===============      ===============

For the three months ended March 31, 2002:

Direct business                                        $       192,090      $       184,559      $       143,216
Reinsurance assumed                                             55,678               49,528               19,100
Reinsurance ceded                                             (125,496)            (122,609)             (93,985)
                                                       ---------------      ---------------      ---------------
      NET AMOUNTS                                      $       122,272      $       111,478      $        68,331
                                                       ===============      ===============      ===============


                                       10


                  HCC Insurance Holdings, Inc. and Subsidiaries

              Notes to Condensed Consolidated Financial Statements

           (unaudited, in thousands, except per share data, continued)

(2)      REINSURANCE, CONTINUED

         The table below represents the composition of reinsurance recoverables
         in our condensed consolidated balance sheets:



                                                               March 31, 2003    December 31, 2002
                                                               --------------    -----------------
                                                                           
Reinsurance recoverable on paid losses                         $      117,638       $   108,104
Reinsurance recoverable on outstanding losses                         289,516           304,220
Reinsurance recoverable on incurred but not reported losses           446,548           393,752
Reserve for uncollectible reinsurance                                  (7,736)           (7,142)
                                                               --------------       -----------
      TOTAL REINSURANCE RECOVERABLES                           $      845,966       $   798,934
                                                               ==============       ===========


         Our insurance companies require their reinsurers not authorized by the
         respective states of domicile of our insurance companies to
         collateralize the reinsurance obligations due to us. The table below
         shows amounts held by us as collateral plus other credits available for
         potential offset.



                           March 31, 2003         December 31, 2002
                           --------------         -----------------
                                            
Payables to reinsurers       $  268,777              $  235,727
Letters of credit               140,979                 141,490
Cash deposits                     9,014                   9,384
                             ----------              ----------
      TOTAL CREDITS          $  418,770              $  386,601
                             ==========              ==========


         The tables below present the calculation of net reserves, net unearned
         premium and net deferred policy acquisition costs:



                                                                      March 31, 2003      December 31, 2002
                                                                      --------------      -----------------
                                                                                    
Loss and loss adjustment expense payable                              $    1,234,211      $       1,155,290
Reinsurance recoverable on outstanding losses                               (289,516)              (304,220)
Reinsurance recoverable on incurred but not reported losses                 (446,548)              (393,752)
                                                                      --------------      -----------------
      NET RESERVES                                                    $      498,147      $         457,318
                                                                      ==============      =================

Unearned premium                                                      $      387,274      $         331,050
Ceded unearned premium                                                      (188,655)              (164,224)
                                                                      --------------      -----------------
      NET UNEARNED PREMIUM                                            $      198,619      $         166,826
                                                                      ==============      =================

Deferred policy acquisition costs                                     $       71,071      $          68,846
Deferred ceding commissions                                                  (57,488)               (49,963)
                                                                      --------------      -----------------
      NET DEFERRED POLICY ACQUISITION COSTS                           $       13,583      $          18,883
                                                                      ==============      =================


                                       11


                  HCC Insurance Holdings, Inc. and Subsidiaries

              Notes to Condensed Consolidated Financial Statements

           (unaudited, in thousands, except per share data, continued)

(2)      REINSURANCE, CONTINUED

         We have a reserve of $7.7 million as of March 31, 2003 for potential
         collectibility issues and associated expenses related to reinsurance
         recoverables. The adverse economic environment in the worldwide
         insurance industry, the decline in the market value of investments in
         equity securities and the terrorist attack on September 11, 2001 have
         placed great pressure on reinsurers and the results of their
         operations. Ultimately, these conditions could affect reinsurers'
         solvency. Historically, there have been insolvencies following a period
         of competitive pricing in the industry. We limit our exposure by
         holding funds, letters of credit or other security such that net
         balances due are significantly less than the gross balances shown in
         our condensed consolidated balance sheets. While we believe that the
         reserve is adequate based on currently available information,
         conditions may change or additional information might be obtained which
         may result in a future change in the reserve. We periodically review
         our financial exposure to the reinsurance market and the level of our
         reserve and continue to take actions in an attempt to mitigate our
         exposure to possible loss.

         A number of reinsurers have delayed or suspended the payment of amounts
         recoverable under certain reinsurance contracts to which we are a
         party. Such delays have affected, although not materially to date, the
         investment income of our insurance companies, but not to any extent
         their liquidity. In some instances, the reinsurers have withheld
         payment without reference to a substantive basis for the delay or
         suspension. In other cases, the reinsurers have claimed they are not
         liable for payment to us of all or part of the amounts due under the
         applicable reinsurance agreement. We believe these claims are
         substantially without merit and expect to collect the full amounts
         recoverable. We are currently in negotiations with most of these
         parties, but if such negotiations do not result in a satisfactory
         resolution of the matters in question, we may seek or be involved in a
         judicial or arbitral determination of these matters. In some cases, the
         final resolution of such disputes through arbitration or litigation may
         extend over several years. In this regard, as of March 31, 2003, our
         insurance companies had initiated two litigation proceedings against
         reinsurers. As of such date, our insurance companies had an aggregate
         amount of $4.2 million which had not been paid to us under the
         agreements and we estimate that there could be up to an additional $9.5
         million of incurred losses and loss expenses and other balances which
         become due under the subject agreements.

(3)      SEGMENT AND GEOGRAPHIC INFORMATION

         The performance of each segment is evaluated based upon net earnings
         and is calculated after tax and after all corporate expense
         allocations, purchase price allocations and intercompany eliminations
         have been charged or credited to the individual segments. The following
         tables show information by business segment and geographic location.
         Geographic location is determined by physical location of our offices
         and does not represent the location of insureds or reinsureds from whom
         the business was generated. The revenues within our underwriting agency
         and intermediary segments for 2002, have been reclassified to be
         consistent with the 2003 presentation. This reclassification did not
         change segment total revenue or segment net earnings from amounts
         previously reported. Certain reinsurance proceeds of our insurance
         subsidiaries have also been reclassified to revenue to be consistent
         with the classification in the condensed consolidated financial
         statements.

                                       12


                 HCC Insurance Holdings, Inc. and Subsidiaries

              Notes to Condensed Consolidated Financial Statements

           (unaudited, in thousands, except per share data, continued)

(3)      SEGMENT AND GEOGRAPHIC INFORMATION, CONTINUED



                                          Insurance    Underwriting                      Other
                                           Company        Agency      Intermediary      Operations     Corporate       Total
                                         -----------     ---------    ------------      ----------     ---------     ---------
                                                                                                   
For the three months ended
   March 31, 2003:

Revenue:
   Domestic                              $   137,236     $  10,518     $   4,971        $      447     $       1     $ 153,173
   Foreign                                    44,322         1,399         5,499                --            --        51,220
   Inter-segment                                  --        25,492         1,553                --            --        27,045
                                         -----------     ---------    ------------      ----------     ---------     ---------

      TOTAL SEGMENT REVENUE              $   181,558     $  37,409     $  12,023        $      447     $       1       231,438
                                         ===========     =========    ============      ==========     =========

   Inter-segment revenue                                                                                               (27,045)

                                                                                                                     ---------
      CONSOLIDATED TOTAL REVENUE                                                                                     $ 204,393
                                                                                                                     =========

Net earnings:

   Domestic                              $    15,973     $   8,745     $   1,542        $     (590)    $    (219)    $  25,451
   Foreign                                     3,387         1,171         1,157                --            --         5,715
                                         -----------     ---------    ------------      ----------     ---------     ---------

      TOTAL SEGMENT NET EARNINGS (LOSS)  $    19,360     $   9,916     $   2,699        $     (590)    $    (219)       31,166

                                         ===========     =========    ============      ==========     =========
     Inter-segment eliminations                                                                                         (7,399)
                                                                                                                     ---------

         CONSOLIDATED NET EARNINGS                                                                                   $  23,767
                                                                                                                     =========

Other items:

   Net investment income                 $    10,030     $     749     $     184        $        4     $      31     $  10,998
   Depreciation and amortization                 821         1,595            82               239           239         2,976
   Interest expense (benefit)                      9         1,812           638               193          (970)        1,682
   Capital expenditures                          440           517           301                --           265         1,523

   Income tax provision  (benefit)             8,761         5,834         2,021              (282)          758        17,092
   Inter-segment eliminations                                                                                           (4,270)
                                                                                                                     ---------
        CONSOLIDATED INCOME TAX PROVISION                                                                            $  12,822
                                                                                                                     =========


                                       13


                  HCC Insurance Holdings, Inc. and Subsidiaries

              Notes to Condensed Consolidated Financial Statements

           (unaudited, in thousands, except per share data, continued)

(3)   SEGMENT AND GEOGRAPHIC INFORMATION, CONTINUED



                                        Insurance    Underwriting                      Other
                                         Company        Agency      Intermediary      Operations     Corporate         Total
                                       -----------     ---------    ------------      ----------     ---------       ---------
                                                                                                   
For the three months ended
    March 31, 2002:

Revenue:

   Domestic                            $   110,097     $  17,398     $   5,138        $      293     $     613       $ 133,539
   Foreign                                  16,795           507         5,243                --            --          22,545
   Inter-segment                                --         8,443           257                --            --           8,700
                                       -----------     ---------    ----------        ----------     ---------       ---------

      TOTAL SEGMENT REVENUE            $   126,892     $  26,348     $  10,638        $      293     $     613         164,784
                                       ===========     =========    ==========        ==========     =========

   Inter-segment revenue                                                                                                (8,700)
                                                                                                                     ---------

      CONSOLIDATED TOTAL REVENUE                                                                                     $ 156,084
                                                                                                                     =========
Net earnings:

   Domestic                            $    14,364     $   5,235     $     565        $      65      $   1,348       $  21,577
   Foreign                                     536           258         1,144                --            --           1,938
                                       -----------     ---------    ----------        ----------     ---------       ---------

      TOTAL SEGMENT NET EARNINGS       $    14,900     $   5,493     $   1,709        $      65      $   1,348          23,515
                                       ===========     =========    ==========        ==========     =========

     Inter-segment eliminations                                                                                           (233)
                                                                                                                     ---------

         CONSOLIDATED NET EARNINGS                                                                                   $  23,282
                                                                                                                     =========

Other items:

   Net investment income               $     7,692     $     715     $     222        $       20     $      45       $   8,694
   Depreciation and amortization               758         1,607            86                50           246           2,747
   Interest expense (benefit)                   73         1,986           644                --          (325)          2,378
   Capital expenditures                        502           424           290                --           109           1,325

   Income tax provision  (benefit)           7,319         3,137         1,701                (9)          449          12,597
   Inter-segment eliminations                                                                                             (159)
                                                                                                                     ---------
        CONSOLIDATED INCOME TAX PROVISION                                                                            $  12,438
                                                                                                                     =========


                                       14


                  HCC Insurance Holdings, Inc. and Subsidiaries

              Notes to Condensed Consolidated Financial Statements

           (unaudited, in thousands, except per share data, continued)

(3)      SEGMENT AND GEOGRAPHIC INFORMATION, CONTINUED

         The following tables present selected revenue items by line of business
for the periods indicated:



                                         For the three months ended March 31,
                                              2003               2002
                                           ----------         ----------
                                                        
Group life, accident and health            $   71,983         $   51,567
Diversified financial products                 18,306              2,703
London market account                          29,376             16,252
Aviation                                       23,882             25,183
Other specialty lines of business               9,528              3,635
                                           ----------         ----------
                                              153,075             99,340
Discontinued lines of business                  9,347             12,138
                                           ----------         ----------

  NET EARNED PREMIUM                       $  162,422         $  111,478
                                           ==========         ==========

Group life, accident and health            $   19,945         $   22,829
Property and casualty                          10,173             11,118
                                           ----------         ----------

  FEE AND COMMISSION INCOME                $   30,118         $   33,947
                                           ==========         ==========


                                       15


                  HCC Insurance Holdings, Inc. and Subsidiaries

              Notes to Condensed Consolidated Financial Statements

           (unaudited, in thousands, except per share data, continued)

(4)      EARNINGS PER SHARE

         Basic earnings per share is based on the weighted average number of
         common shares outstanding during the period divided into net earnings.
         Diluted earnings per share is based on the weighted average number of
         common shares outstanding plus the potential common shares outstanding
         during the period divided into net earnings. Outstanding common stock
         options, when dilutive, are considered to be potential common shares
         for the purpose of the diluted calculation. The treasury stock method
         is used to calculate potential common shares due to options. Contingent
         shares to be issued are included in the earnings per share computation
         when the underlying conditions for issuance have been met.

         The following table provides a reconciliation of the denominators used
         in the earnings per share calculations:



                                                                       For the three months ended March 31,
                                                                              2003           2002
                                                                           ----------     ----------
                                                                                    
Net earnings                                                               $   23,767     $   23,282
                                                                           ==========     ==========

Reconciliation of number of shares outstanding:

Shares of common stock outstanding at period end                               62,679         62,023
Effect of common shares issued during the period                                  (42)          (139)
Common shares contractually issuable in the future                                 --             52
                                                                           ----------     ----------

   Weighted average common shares outstanding                                  62,637         61,936

Additional dilutive effect of outstanding options
   (as determined by the application of the
   treasury stock method)                                                         698            777
                                                                           ----------     ----------

   Weighted average common shares and
      potential common shares outstanding                                      63,335         62,713
                                                                           ==========     ==========

Anti-dilutive shares not included in computation                                2,218            362
                                                                           ==========     ==========


                                       16


                  HCC Insurance Holdings, Inc. and Subsidiaries

              Notes to Condensed Consolidated Financial Statements

           (unaudited, in thousands, except per share data, continued)

(5)      NOTES PAYABLE

         The table below shows the composition of our notes payable as shown in
         our condensed consolidated balance sheets.



                                               March 31, 2003    December 31, 2002
                                               --------------    -----------------
                                                           
1.3% Convertible notes                         $      125,000    $              --
2% Convertible notes                                  172,451              172,451
$200 million revolving loan facility                       --               53,000
Other debt                                             14,241                4,576
                                               --------------    -----------------
         TOTAL NOTES PAYABLE                   $      311,692    $         230,027
                                               ==============    =================


         In a public offering on March 25, 2003, we sold an aggregate $125.0
         million principal amount of 1.3% Convertible Notes due in 2023. Each $1
         thousand principal amount of notes is convertible into 29.4377 shares
         of our common stock, which represents an initial conversion price of
         $33.97 per share. The initial conversion price is subject to change
         under certain conditions. Interest is to be paid by us on April 1 and
         October 1 each year, commencing October 1, 2003. Holders may surrender
         notes for conversion into shares of our common stock if, as of the last
         day of the preceding calendar quarter, the closing sale price of our
         common stock for at least 20 consecutive trading days during the period
         of 30 consecutive trading days ending on the last trading day of that
         quarter is more than 130% ($44.16 per share) of the conversion price
         per share of our common stock. We can redeem the notes for cash at any
         time on or after April 4, 2009. Holders of the notes may require us to
         repurchase the notes on April 1, 2009, 2014 and 2019 at a price equal
         to the principal amount of the note plus accrued and unpaid interest.
         If the holders require us to repurchase these notes, we may choose to
         pay the purchase price in cash, in shares of our common stock, or in a
         combination thereof. We paid $3.2 million in underwriting discounts and
         expenses in connection with this offering, which is being amortized
         from the issue date until April 1, 2009. We used $66.0 million of the
         proceeds from this offering to pay down existing indebtedness under our
         bank facility, while the remainder is available to assist in financing
         future acquisitions and strategic investments and for general corporate
         purposes.

(6)      SUPPLEMENTAL INFORMATION

         Supplemental information for the three months ended March 31, 2003 and
         2002, is summarized below:



                                                             2003           2002
                                                           ---------      ---------
                                                                    
Interest paid                                              $   2,431      $   2,070
Income tax paid                                                5,931          1,565
Comprehensive income                                          22,944         20,121
Ceding commissions netted with policy acquisition costs       24,379         19,417


                                       17


                  HCC Insurance Holdings, Inc. and Subsidiaries

              Notes to Condensed Consolidated Financial Statements

           (unaudited, in thousands, except per share data, continued)

(7)      COMMITMENTS AND CONTINGENCIES

         In addition to the matters discussed in Note (2) Reinsurance, we are
         party to numerous lawsuits and other proceedings that arise in the
         normal course of our business. Many of such lawsuits and other
         proceedings involve claims under policies that we underwrite as an
         insurer or reinsurer, the liabilities for which, we believe, have been
         adequately included in our loss reserves. Also, from time to time, we
         are a party to lawsuits and other proceedings which relate to disputes
         over contractual relationships with third parties, or which involve
         alleged errors and omissions on the part of our subsidiaries. In
         addition, we are presently engaged in litigation initiated by the
         appointed liquidator of a former reinsurer concerning payments made to
         us prior to the date of the appointment of the liquidator. The disputed
         payments were made by the now insolvent reinsurer in connection with a
         commutation agreement. Our understanding is that such litigation is one
         of a number of similar actions brought by the liquidator. We intend to
         vigorously contest the action. We are also presently engaged in
         litigation, along with other insurers, with a state health insurance
         association concerning the change in calculation methodology of its
         assessments. We do not believe the resolution of any of these matters
         will have a material adverse effect on our financial condition, results
         of operations or cash flows.

                                       18


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS

This Form 10-Q/A has amended our previously filed Form 10-Q to reflect a
restatement to change the basis upon which the fee and commission income of our
underwriting agency and intermediary subsidiaries are accounted. This
restatement relates only to business underwritten by our underwriting agencies
or placed by our intermediaries that passes through one of our affiliated
insurance companies to an unrelated reinsurance company. This income had
previously been recognized at the later of the effective date of a policy, the
date when the premium could be reasonably established or the date when
substantially all the services relating to the insurance placement had been
rendered to the client. This income is now recognized pro rata over the term of
the underlying policy. The cumulative effect of the restatement related to prior
years, $3.9 million, which is recorded in the first quarter of 2003, is not
material to prior years or 2003. The effect of the change only became material
in 2003 as a result of recent acquisitions. The change is a timing difference
which generally reverses over a twelve month period. The restatement does not
impact the overall amount of fees and commissions ultimately earned or
previously collected in cash. Additionally, it does not change the net earnings
of our reporting segments but, rather, results solely from changes to the
consolidating entries made in the preparation of our condensed consolidated
financial statements. Likewise, it does not change cash flow from operations.

The effect of the restatement on revenue was a reduction of $10.9 million for
the first three months of 2003. This amount includes $6.5 million associated
with the cumulative effect of the restatement related to prior years. The table
below shows the effect on net earnings and earnings per share for the first
quarter of 2003.



                                                                       Earnings per share
                                                          Amount             Basic             Diluted
                                                        ----------     ------------------     ----------
                                                                                     
Net earnings, as previously reported                    $   30,275       $         0.48       $     0.48
Effect of adjustment on operations for the period           (2,618)               (0.04)           (0.04)
Cumulative adjustment                                       (3,890)               (0.06)           (0.06)
                                                        ----------     ------------------     ----------
      Net earnings, as reported herein                  $   23,767       $         0.38       $     0.38
                                                        ==========     ==================     ==========



Three months ended March 31, 2003 versus three months ended March 31, 2002

Results of Operations

Total revenue increased 31% to $204.4 million for the first quarter of 2003 from
$156.1 million for the same period in 2002. The revenue increase resulted from
premium rate increases, increased business in all three operating segments and
subsidiaries acquired during the fourth quarter of 2002.

Net investment income increased 27% to $11.0 million for the first quarter of
2003 from $8.7 million for the same period in 2002. This increase was due to the
higher level of invested assets resulting primarily from cash flow generated by
operating activities and from the insurance company we acquired in December,
2002. Cash flow from operating activities was $101.9 million for the first
quarter of 2003 compared to $13.1 million for the same period in 2002,
continuing a trend of increasing operating cash flow that began in 2002. The
majority of the increase in cash flow from operations results from increased
earnings and net premium flow into our insurance companies. We expect the
positive cash flow provided by operating activities to continue, most of which
will increase invested assets and thus the related investment income. If market
interest rates were to rise, the growth in investment income would be
accelerated as our current portfolio has a relatively short average duration,
and would be available to be invested on a longer term basis to take advantage
of higher rates. For the first quarter of 2003 our annualized, weighted average,
tax equivalent yield was 3.9% compared to 4.7% for the same period in 2002.

                                       19


Compensation expense increased to $20.5 million during the first quarter of 2003
from $16.7 million for the same period in 2002. Most of the increase is due to
subsidiaries acquired during the fourth quarter of 2002. Other operating expense
increased to $13.7 million during the first quarter of 2003 compared to $12.0
million in 2002 for the same reason.

Interest expense was $1.7 million for the first quarter of 2003 compared to $2.4
million for the same period in 2002. Included in the 2002 amount is $1.1 million
representing the amortization of underwriting discounts and expenses related to
our issuance of our 2% convertible notes.

Income tax expense was $12.8 million for the first quarter of 2003 compared to
$12.4 million for the same period in 2002. Our effective tax rate was 35.0% in
the 2003 quarter compared to 34.8% in 2002.

Net earnings increased to $23.8 million, or $0.38 per diluted share, for the
first quarter of 2003 from $23.3 million, or $0.37 per diluted share, for the
same period in 2002. Included in 2003 net earnings is a reduction of $3.9
million, or $0.06 per share, due to the prior years' cumulative effect of the
restatement to change our accounting for certain fee and commission income.

At March 31, 2003, total assets exceeded $4.0 billion for the first time,
shareholders equity was $906.4 million and book value per share was $14.46, up
from $14.15 as of December 31, 2002.

                                       20


SEGMENTS

Insurance Companies

The following tables provide information by line of business (amounts in
thousands):



                                                   Gross               Net              Net             Net
                                                  written            written          earned           loss
                                                  premium            premium          premium          ratio
                                                 ----------       ------------     -------------       ------
                                                                                           
For the three months ended March 31, 2003:

Group life, accident and health                  $  139,320       $     76,185     $      71,983         63.6%
Diversified financial products                      107,320             33,307            18,306         43.7
London market accounts                               60,718             37,232            29,376         42.2
Aviation                                             44,531             20,679            23,882         65.5
Other specialty lines of business                    20,880             17,450             9,528         66.2
                                                 ----------       ------------     -------------       ------
                                                    372,769            184,853           153,075         57.5
Discontinued lines of business                        6,679              7,648             9,347        127.7
                                                 ----------       ------------     -------------       ------
             TOTALS                              $  379,448       $    192,501     $     162,422         61.6%
                                                 ==========       ============     =============

                                                                           Expense Ratio                 27.2
                                                                                                       ------

                                                                           Combined Ratio                88.8%
                                                                                                       ======





                                                   Gross               Net              Net             Net
                                                  written            written          earned           loss
                                                  premium            premium          premium          ratio
                                                 ----------       ------------     -------------       ------
                                                                                           
For the three months ended March 31, 2002:

Group life, accident and health                  $  122,904       $     51,820     $      51,567         62.0%
Diversified financial products                       15,813              7,341             2,703         36.0
London market accounts                               47,545             28,536            16,252         44.6
Aviation                                             44,114             22,633            25,183         58.5
Other specialty lines of business                     4,202              3,581             3,635         93.8
                                                 ----------       ------------     -------------       ------
                                                    234,578            113,911            99,340         58.7
Discontinued lines of business                       13,190              8,361            12,138         82.3
                                                 ----------       ------------     -------------       ------

             TOTALS                              $  247,768       $    122,272     $     111,478         61.3%
                                                 ==========       ============     =============

                                                                                     Expense Ratio       26.0
                                                                                                       ------
                                                                                    Combined Ratio       87.3%
                                                                                                       ======


Gross written premium increased 53% to $379.4 million for the first quarter of
2003 from $247.8 million for the same period in 2002. All of the lines of
business showed some increase as a result of increases in premium rates as well
as organic growth, but the largest growth was the diversified financial products
line of business, which our insurance companies began writing in 2002. Net
written premium for the first quarter of 2003 increased 57% to $192.5 million
and net earned premium increased 46% to $162.4 million, both due principally to
the growth in gross premium. The increase in premium is expected to continue
throughout 2003 and into 2004.

                                       21


Loss and loss adjustment expense was $100.0 million for the first quarter of
2003 compared to $68.3 million for the same period in 2002. The net loss ratio
was 61.6% for the first quarter of 2003 compared to 61.3% for the same period in
2002. For the same period, the gross loss ratio was 68.9% in 2003 compared to
69.3% in 2002. Prior year net reserve deficiency included in loss and loss
adjustment expense approximated $1.3 million for the first quarter of 2003
compared to a redundancy of $1.8 million for the same period in 2002. The
deficiency and redundancy resulted from the settlement of claims for different
amounts than previously reserved.

The loss ratio in the aviation line of business increased slightly from the
first quarter of 2002 principally due to some adverse development on a few old
claims plus a bad month of March 2003. Loss experience in the other specialty
lines improved in 2003 to a more usual level from the prior year. The loss ratio
in the discontinued lines of business increased in the first quarter of 2003
primarily due to prior year reserve development as we increase reserves towards
the mid level of the actuarial range.

Policy acquisition costs, which are net of commissions on reinsurance ceded,
increased to $31.9 million during the first quarter of 2003, from $20.9 million
in the same period in 2002. This increase is due to and in proportion to the
increase in net earned premium.

Net earnings of our insurance companies increased to $19.4 million in the first
quarter of 2003 from $14.9 million for the same period in 2002 due to increased
premium volume and continuing profitable underwriting results. We expect this
growth to continue into 2004.

Underwriting Agencies

Revenue from our underwriting agencies (primarily fee income) increased 42% to
$37.4 million for the first quarter of 2003 compared to $26.3 million for the
same period in 2002. This growth was both from acquisitions made during the
fourth quarter of 2002 and from internal growth at our underwriting agencies.
Net earnings in this segment increased to $9.9 million in the first quarter of
2003 from $5.5 million in 2002 for the same reasons and we expect this growth to
continue into 2004.

Intermediaries

Revenue from our intermediaries (primarily commission income) increased 13% to
$12.0 million for the first quarter of 2003 compared to $10.6 million for the
same period in 2002 due to improved market conditions and growth in
non-affiliated business. Net earnings of our intermediaries increased to $2.7
million for the first quarter of 2003 compared to $1.7 million for the same
period of 2002 for the same reason. We expect continued improvement in the
intermediary segment during the remainder of 2003.

Other Operations

There was very little activity in the other operations segment during either
first quarter. Quarter to quarter comparisons may vary substantially depending
on other operating investments or dispositions thereof in any given period.

Corporate

The net loss of the corporate segment was $0.2 million for the first quarter of
2003 compared to net earnings of $1.3 million for the same period in 2002. This
resulted from the difference between years in intersegment income tax
adjustments and the adjustment of certain accruals to their ultimate liability,
which positively affected the 2002 quarter.

                                       22


Liquidity and Capital Resources

We receive substantial cash from premiums, reinsurance recoverables, management
fees and commission income and, to a lesser extent, investment income and
proceeds from sales and redemptions of investments and other assets. Our
principal cash outflows are for the payment of claims and loss adjustment
expenses, payment of premiums to reinsurers, purchase of investments, debt
service, policy acquisition costs, operating expenses, income and other taxes
and dividends. Variations in operating cash flows can occur due to timing
differences in either the payment of claims and the collection of related
recoverables or the collection of receivables and the payment of related payable
amounts.

We maintain a substantial level of cash and liquid short-term investments which
are used to meet anticipated payment obligations. Our consolidated cash and
investment portfolio increased $138.4 million, or 11% , during the first quarter
of 2003 and totaled $1.3 billion as of March 31, 2003 of which $474.4 million
was cash and short-term investments. The increase in investments resulted from
the positive operating cash flows and part of the proceeds from the 1.3%
Convertible Notes discussed below.

In a public offering on March 25, 2003, we sold an aggregate $125.0 million
principal amount of 1.3% Convertible Notes due in 2023. Each $1 thousand
principal amount of notes is convertible into 29.4377 shares of our common
stock, which represents an initial conversion price of $33.97 per share. The
initial conversion price is subject to change under certain conditions. Interest
is to be paid by us on April 1 and October 1 each year, commencing October 1,
2003. Holders may surrender notes for conversion into shares of our common stock
if, as of the last day of the preceding calendar quarter, the closing sale price
of our common stock for at least 20 consecutive trading days during the period
of 30 consecutive trading days ending on the last trading day of that quarter is
more than 130% ($44.16 per share) of the conversion price per share of our
common stock. We can redeem the notes for cash at any time on or after April 4,
2009. Holders of the notes may require us to repurchase the notes on April 1,
2009, 2014 and 2019 at a price equal to the principal amount of the note plus
accrued and unpaid interest. If the holders require us to repurchase these
notes, we may choose to pay the purchase price in cash, in shares of our common
stock, or in a combination thereof. We paid $3.2 million in underwriting
discounts and expenses in connection with this offering, which is being
amortized from the issue date until April 1, 2009. We used $66.0 million of the
proceeds from this offering to pay down existing indebtedness under our bank
facility, while the remainder is available to assist in financing future
acquisitions and strategic investments and for general corporate purposes.

Reinsurance recoverables increased during the first quarter of 2003 due to the
increase in reinsurance recoverables on incurred but not reported losses. A
significant portion of this increase comes from the diversified financial
products line of business, new in 2002, which is more heavily reinsured than our
other lines of business. Reinsurance recoverables on outstanding losses was
slightly reduced during the first quarter of 2003, but this was offset by a
slight increase in reinsurance recoverables on paid losses.

We have a reserve of $7.7 million as of March 31, 2003 for potential
collectibility issues and associated expenses related to reinsurance
recoverables. The adverse economic environment in the worldwide insurance
industry, the decline in the market value of investments in equity securities
and the terrorist attack on September 11, 2001 have placed great pressure on
reinsurers and the results of their operations. Ultimately, these conditions
could affect reinsurers' solvency. Historically, there have been insolvencies
following a period of competitive pricing in the industry. We limit our exposure
by holding funds, letters of credit or other security such that net balances due
are significantly less than the gross balances shown in our condensed
consolidated balance sheets. While we believe that the reserve is adequate based
on currently available information, conditions may change or additional
information might be obtained which may result in a future change in the
reserve. We periodically review our financial exposure to the reinsurance market
and the level of our reserve and continue to take actions in an attempt to
mitigate our exposure to possible loss.

                                       23


A number of reinsurers have delayed or suspended the payment of amounts
recoverable under certain reinsurance contracts to which we are a party. Such
delays have affected, although not materially to date, the investment income of
our insurance companies, but not to any extent their liquidity. In some
instances, the reinsurers have withheld payment without reference to a
substantive basis for the delay or suspension. In other cases, the reinsurers
have claimed they are not liable for payment to us of all or part of the amounts
due under the applicable reinsurance agreement. We believe these claims are
substantially without merit and expect to collect the full amounts recoverable.
We are currently in negotiations with most of these parties, but if such
negotiations do not result in a satisfactory resolution of the matters in
question, we may seek or be involved in a judicial or arbitral determination of
these matters. In some cases, the final resolution of such disputes through
arbitration or litigation may extend over several years. In this regard, as of
March 31, 2003, our insurance companies had initiated two litigation proceedings
against reinsurers. As of such date, our insurance companies had an aggregate
amount of $4.2 million which had not been paid to us under the agreements and we
estimate that there could be up to an additional $9.5 million of incurred losses
and loss expenses and other balances which become due under the subject
agreements.

We believe that our operating cash flows, short-term investments, bank facility
and shelf registration on file with the United states Securities and Exchange
Commission will provide sufficient sources of liquidity to meet our operating
needs for the foreseeable future.

Critical Accounting Policies

We have made no changes in our methods of application of our critical accounting
policies from the information provided in our Annual Report on Form 10-K for the
year ended December 31, 2002.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes in market risk from the information provided
in Item 7A. "Quantitative and Qualitative Disclosures About Market Risk" in our
Annual Report on Form 10-K for the year ended December 31, 2002.

ITEM 4. CONTROLS AND PROCEDURES

a.       Evaluation of disclosure controls and procedures.

         Within the 90 days prior to the date of this report, we carried out an
         evaluation of the effectiveness of the design and operation of our
         disclosure controls and procedures pursuant to Exchange Act Rule
         13a-14. This evaluation was performed under the supervision of, and
         with the participation of, our management, including the Chief
         Executive Officer and Chief Financial Officer. Based upon that
         evaluation, our Chief Executive Officer and Chief Financial Officer
         concluded that our disclosure controls and procedures are effective in
         timely alerting them to material information relating to HCC Insurance
         Holdings, Inc. and its subsidiaries required to be included in our
         periodic SEC filings.

b.       Changes in internal controls.

         There have been no significant changes in our internal controls or in
         other factors which could significantly affect internal controls
         subsequent to the date we carried out our evaluation.

                                       24


                           PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

         In addition to the matters discussed in Note (2) Reinsurance, we are
         party to numerous lawsuits and other proceedings that arise in the
         normal course of our business. Many of such lawsuits and other
         proceedings involve claims under policies that we underwrite as an
         insurer or reinsurer, the liabilities for which, we believe, have been
         adequately included in our loss reserves. Also, from time to time, we
         are a party to lawsuits and other proceedings which relate to disputes
         over contractual relationships with third parties, or which involve
         alleged errors and omissions on the part of our subsidiaries. In
         addition, we are presently engaged in litigation initiated by the
         appointed liquidator of a former reinsurer concerning payments made to
         us prior to the date of the appointment of the liquidator. The disputed
         payments were made by the now insolvent reinsurer in connection with a
         commutation agreement. Our understanding is that such litigation is one
         of a number of similar actions brought by the liquidator. We intend to
         vigorously contest the action. We are also presently engaged in
         litigation, along with other insurers, with a state health insurance
         association concerning the change in calculation methodology of its
         assessments. We do not believe the resolution of any of these matters
         will have a material adverse effect on our financial condition, results
         of operations or cash flows.

Item 6.  Exhibits and Reports on Form 8-K

         (a)      Exhibits

                  31.1     Certification by Chief Executive Officer.

                  31.2     Certification by Chief Financial Officer.

                  32.1     Certification with respect to quarterly report.

         (b)      Reports on Form 8-K

                  On January 28, 2003, we furnished on Form 8-K the text
                  material used for presentations at various investor
                  conferences.

                  On February 20, 2003, we reported on Form 8-K our announcement
                  of financial results for the fourth quarter and full year of
                  2002.

                  On March 3, 2003, we furnished on Form 8-K the text materials
                  used for presentations at various investor conferences.

                  On March 28, 2003, we reported on Form 8-K our public offering
                  of 1.3% Convertible Notes due in 2023 and filed various
                  exhibits related thereto.

                                       25


SIGNATURES

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

                                        HCC Insurance Holdings, Inc.
                                        ----------------------------
                                               (Registrant)

March 1, 2004                                  /s/ Stephen L. Way
-----------------                       --------------------------------------
     (Date)                             Stephen L. Way,  Chairman of the Board
                                         Chief Executive Officer and President

March 1, 2004                                  /s/ Edward H. Ellis, Jr.
-----------------                       --------------------------------------
     (Date)                              Edward H. Ellis, Jr., Executive Vice
                                         President and Chief Financial Officer

                                       26


                                INDEX TO EXHIBIT

31.1     Certification by Chief Executive Officer.

31.2     Certification by Chief Financial Officer.

32.1     Certification with respect to quarterly report.