ORION CAPITAL CORP
10-Q, 1994-08-05
FIRE, MARINE & CASUALTY INSURANCE
Previous: OHIO EDISON CO, 10-Q, 1994-08-05
Next: PAINE WEBBER GROUP INC, 8-A12B/A, 1994-08-05



<PAGE>

                            FORM 10-Q

                 SECURITIES AND EXCHANGE COMMISSION
                      Washington, D.C. 20549

                              
        (X)   QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
                OF THE SECURITIES EXCHANGE ACT OF 1934
            
For Quarter Ended June 30, 1994   

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

For the transition period from               to 

Commission File Number 1-7801
 
                      ORION CAPITAL CORPORATION
                      --------------------------
         (Exact name of registrant as specified in its charter)

                       Delaware                                   95-6069054
- - ---------------------------                   ------------------
(State or other jurisdiction of               (I.R.S. Employer
incorporation or organization)                Identification Number)

30 Rockefeller Plaza
New York, New York                                  10112 - 0156
- - ----------------------------------------      -----------------------
(Address of principal executive offices)          (Zip Code)


Registrant's telephone number, including area code: (212) 332-8080
                                                     --------------

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

Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15 (d) of the
Securities Exchange Act of 1934 during the preceding 12 months (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 
                   ----                                ----

14,268,486 shares of Common Stock, $1.00 par value, of the registrant
were outstanding on August 1, 1994.  

                            Page 1 of 27
                 Exhibit Index Appears at Page 25
                         




<PAGE>





                          ORION CAPITAL CORPORATION

                               FORM 10-Q INDEX

                     For the Quarter Ended June 30, 1994



                                                                     Page
                                                                    Number
                                                                    ------


PART I. FINANCIAL INFORMATION

  Item 1.  Consolidated Financial Statements:
    Consolidated Balance Sheet at June 30, 1994
      (Unaudited) and December 31, 1993.......................      3 - 4

    Consolidated Statement of Earnings for the three and six-
      month periods ended June 30, 1994 and 1993 (Unaudited)..          5

    Consolidated Statement of Stockholders' Equity for the
      six-month periods ended June 30, 1994 and 1993
      (Unaudited), and for the year ended December 31, 1993...          6

    Consolidated Statement of Cash Flows for the six-month 
      periods ended June 30, 1994 and 1993 (Unaudited) .......      7 - 8

    Notes to Consolidated Financial Statements (Unaudited) ...      9 - 12

    Independent Accountants' Review Report ...................          13

  Item 2.  Management's Discussion and Analysis of Financial
           Condition and Results of Operations ...............     14 - 21

PART II.  OTHER INFORMATION ..................................          22










                                   Page 2

<PAGE>
<TABLE>
<CAPTION>
                          PART 1. FINANCIAL INFORMATION
                   ORION CAPITAL CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET

                                     ASSETS

                                 (000s omitted)

                                               June 30, 1994     December 31,
                                                (Unaudited)          1993
                                               -------------     ------------
<S>                                             <C>               <C>
Investments:
  Fixed maturities at amortized cost 
    (market $385,809 - 1994 and $402,149 -
    1993) ..................................    $  386,867        $  384,402
  Fixed maturities at market (amortized
    cost $514,653 - 1994 and $517,716 - 1993)      496,660           548,336
  Common stocks at market (cost $112,794 - 
    1994 and $111,325 - 1993) ..............       138,539           139,022
  Non-redeemable preferred stocks at
    market (cost $129,895 - 1994 and 
    $98,986 - 1993) ........................       127,373           103,621
  Other long-term investments ..............        52,190            50,682
  Short-term investments ...................       116,373            96,473
                                                ----------        ----------
     Total investments .....................     1,318,002         1,322,536
Cash .......................................         7,086             6,433
Accrued investment income ..................        16,221            17,623
Investments in and advances to affiliates ..       107,269           111,459
Accounts and notes receivable ..............       127,035           111,539
Reinsurance recoverables and prepaid 
  reinsurance ..............................       356,592           393,309
Deferred policy acquisition costs ..........        65,652            57,522
Property and equipment .....................        23,706            23,596
Excess of cost over fair value of net 
  assets acquired ..........................        30,002            30,587
Deferred federal income taxes ..............        38,078            18,891
Other assets ...............................        24,111            23,959 
                                                ----------        ----------
     Total assets ..........................    $2,113,754        $2,117,454
                                                ==========        ==========   
      
  

                         


                                                       
<FN>

            See Notes to Consolidated Financial Statements (Unaudited)
                                       Page 3                                  
<PAGE>
<CAPTION>
                  ORION CAPITAL CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEET

                     LIABILITIES AND STOCKHOLDERS' EQUITY

                    (000s omitted - except for share data)

                                                   June 30, 1994  December 31,
                                                    (Unaudited)       1993
                                                   -------------  ------------
<S>                                                 <C>            <C>
Liabilities:
  Policy liabilities -                              
    Losses ......................................   $  948,675     $  937,775  
    Loss adjustment expenses ....................      212,631        202,628  
    Unearned premiums ...........................      263,665        259,359  
    Policyholders' dividends ....................       11,891         12,523
                                                    ----------     ----------
      Total policy liabilities ..................    1,436,862      1,412,285
  Federal income taxes payable ..................       15,818         19,294  
  Notes payable .................................      156,377        160,372
  Other liabilities .............................      134,655        131,308
                                                    ----------     ----------
      Total liabilities .........................    1,743,712      1,723,259
                                                    ----------     ----------

Contingencies (Note E)

Stockholders' equity:
  Preferred stock, authorized 5,000,000 shares - 
    issued and outstanding - none
  Common stock, $1 par value; authorized 
    30,000,000 shares; issued 15,337,650 shares..       15,338         15,338
  Capital surplus ...............................      147,796        148,167
  Net unrealized investment gains, net of federal
    income taxes (benefit) of $(3,703) - 1994 and 
    $18,718 - 1993 ..............................        7,925         49,566  
  Net unrealized foreign exchange translation 
    losses, net of federal income tax benefit of 
    $547 - 1994 and $394 - 1993 .................       (3,950)        (3,665) 
  Retained earnings .............................      218,134        198,491  
  Treasury stock, at cost (1,029,164 shares - 
    1994 and 965,442 shares - 1993) .............      (14,070)       (12,182)
  Deferred compensation on restricted stock .....       (1,131)        (1,520)
                                                    ----------     ----------
      Total stockholders' equity ................      370,042        394,195
                                                    ----------     ----------
      Total liabilities and stockholders' equity.   $2,113,754     $2,117,454
                                                    ==========     ==========


<FN>

           See Notes to Consolidated Financial Statements (Unaudited)
                                     Page 4
<PAGE>
<CAPTION>
                        ORION CAPITAL CORPORATION AND SUBSIDIARIES
                            CONSOLIDATED STATEMENT OF EARNINGS
                                        (UNAUDITED)
                      (000s omitted-except for per common share data)

                                                 Three Months Ended     Six Months Ended
                                                       June 30,             June 30,     
                                                 ------------------    ------------------
                                                   1994      1993        1994      1993
                                                   ----      ----        ----      ----
<S>                                              <C>       <C>         <C>       <C>
Revenues:
  Premiums earned .............................. $162,443  $157,404    $329,538  $306,676  
  Net investment income ........................   20,601    21,170      41,369    42,847  
  Realized investment gains ....................      178     1,755         711     6,567  
  Other income .................................      415       464         717       767 
                                                 --------  --------    --------  --------
                                                  183,637   180,793     372,335   356,857
                                                 --------  --------    --------  -------- 
Expenses:
  Losses incurred ..............................   95,150    93,234     192,148   183,757  
  Loss adjustment expenses .....................   24,399    22,883      49,170    46,157  
  Amortization of deferred policy acquisition
    costs ......................................   38,835    37,740      78,878    71,782  
  Other insurance expenses .....................    4,478     4,088       8,823     8,121  
  Dividends to policyholders ...................    3,235     3,539       6,871     6,848  
  Interest expense .............................    3,441     3,479       6,765     6,354  
  Other expenses ...............................    2,159     1,145       3,559     3,286  
                                                 --------  --------    --------  --------
                                                  171,697   166,108     346,214   326,305
                                                 --------  --------    --------  -------- 
Earnings before equity in earnings of 
  affiliates, federal income taxes and
  cumulative effect of adoption of new 
  accounting principles ........................   11,940    14,685      26,121    30,552  
Equity in earnings of affiliates ...............    3,106     2,587       6,138     5,647
                                                 --------  --------    --------  --------
Earnings before federal income taxes and 
  cumulative effect of adoption of new 
  accounting principles ........................   15,046    17,272      32,259    36,199 
Federal income taxes ...........................    3,479     3,365       7,452     7,964
                                                 --------  --------    --------  --------
Earnings before cumulative effect of adoption
  of new accounting principles .................   11,567    13,907      24,807    28,235
Cumulative effect of adoption of new accounting
  principles ...................................        -         -           -    11,825
                                                 --------  --------    --------  --------
  Net earnings ................................. $ 11,567  $ 13,907    $ 24,807  $ 40,060  
                                                 ========  ========    ========  ========

Earnings per common share before cumulative 
  effect of adoption of new accounting 
  principles ................................... $    .80  $    .95    $   1.72  $   1.91
Cumulative effect of adoption of new 
  accounting principles ........................        -         -           -       .81
                                                 --------  --------    --------  --------
  Net earnings per common share ................ $    .80  $    .95    $   1.72  $   2.72
                                                 ========  ========    ========  ========



<FN>
           See Notes to Consolidated Financial Statements (Unaudited)
                                     Page 5
<PAGE>
<CAPTION>
                     ORION CAPITAL CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                   (000s omitted)

                                                  Six Months Ended
                                                      June 30,       Year Ended
                                                    (Unaudited)      December 31,
                                                -------------------  
                                                  1994       1993       1993
                                                  ----       ----       ----
<S>                                             <C>        <C>        <C>
Convertible exchangeable preferred stock:
  Balance, beginning of period ..............   $      -   $ 28,524   $ 28,524
  Conversion of preferred stock .............          -    (28,524)   (28,524)
                                                --------   --------   --------
  Balance, end of period ....................   $      -   $      -   $      -
                                                ========   ========   ========
Common stock:
  Balance, beginning of period ..............   $ 15,338   $ 11,110   $ 11,110   
  Conversion of preferred stock .............          -      1,139      1,139   
  Exercise of stock options and issuance of
    restricted stock ........................          -         11         24   
  Stock issued in 5-for-4 stock split .......          -          -      3,065
                                                --------   --------   --------
  Balance, end of period ....................   $ 15,338   $ 12,260   $ 15,338
                                                ========   ========   ========
Capital surplus:
  Balance, beginning of period ..............   $148,167   $124,754   $124,754   
  Redemption and conversions of preferred 
    stock ...................................          -     26,072     26,072   
  Exercise of stock options and issuance 
    (cancellation) of restricted stock ......       (371)       266        406   
  Stock issued in 5-for-4 stock split .......          -          -     (3,065)  
                                                --------   --------   --------
  Balance, end of period ....................   $147,796   $151,092   $148,167   
                                                ========   ========   ========
Net unrealized investment gains:
  Balance, beginning of period ..............   $ 49,566   $ 18,815   $ 18,815   
  Cumulative effect of adoption of new 
    accounting principle, net of taxes 
    of $11,157 ..............................          -          -     20,720   
  Change in unrealized investment gains,
    net of taxes ............................    (41,641)     6,860     10,031   
                                                --------   --------   -------- 
  Balance, end of period ....................   $  7,925   $ 25,675   $ 49,566
                                                ========   ========   ========
Net unrealized foreign exchange translation
  losses:
  Balance, beginning of period ..............   $ (3,665)  $ (2,918)  $ (2,918)  
  Change in unrealized foreign exchange
    translation losses, net of taxes ........       (285)      (190)      (747)  
                                                --------   --------   --------
  Balance, end of period ....................   $ (3,950)  $ (3,108)  $ (3,665)
                                                ========   ========   ========
Retained earnings:
  Balance, beginning of period ..............   $198,491   $139,947   $139,947
  Net earnings ..............................     24,807     40,060     68,813
  Dividends declared ........................     (5,164)    (5,062)   (10,269)
                                                --------   --------   --------
  Balance, end of period ....................   $218,134   $174,945   $198,491 
                                                ========   ========   ========
<PAGE>
Treasury stock:
  Balance, beginning of period ..............   $(12,182)  $ (6,694)  $ (6,694)
  Exercise of stock options and issuance 
    (cancellation) of restricted stock ......        637          6        (15)
  Acquisition of treasury stock .............     (2,525)      (127)    (5,473)
                                                --------   --------   --------
  Balance, end of period ....................   $(14,070)  $ (6,815)  $(12,182)
                                                ========   ========   ========
Deferred compensation on restricted stock:
  Balance, beginning of period ..............   $ (1,520)  $ (2,251)  $ (2,251)
  (Issuance) cancellation of restricted stock         25       (138)      (108)
  Amortization of deferred compensation on
    restricted stock ........................        364        436        839 
                                                --------   --------   --------     
  Balance, end of period ....................   $ (1,131)  $ (1,953)  $ (1,520)
                                                ========   ========   ========
<FN>
            See Notes to Consolidated Financial Statements (Unaudited)
                                     Page 6




<PAGE>
<CAPTION>
                        ORION CAPITAL CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED STATEMENT OF CASH FLOWS
                                        (UNAUDITED)
                                      (000s omitted)

                                                      Six Months Ended June 30, 
                                                      -------------------------
                                                         1994           1993
                                                         ----           ----
<S>                                                   <C>            <C>
Cash flows from operating activities:
  Premiums collected .............................    $ 342,284      $ 316,633
  Net investment income collected ................       42,836         39,554
  Losses and loss adjustment expenses paid .......     (213,268)      (161,351)
  Policy acquisition costs paid ..................      (89,865)       (82,135)
  Dividends paid to policyholders ................       (7,503)        (7,555)
  Interest paid ..................................       (6,575)        (5,888)
  Federal income tax payments ....................       (7,541)        (2,959)
  Other receipts (payments) ......................        4,227        (17,607)
                                                      ---------      ---------
    Net cash provided by operating activities ....       64,595         78,692
                                                      ---------      ---------

Cash flows from investing activities:
  Maturities of fixed maturity investments .......       54,768         69,492
  Sales of fixed maturity investments ............       82,383         32,292
  Sales of equity securities .....................       29,851        183,138
  Investments in fixed maturities ................     (139,915)      (156,742)
  Investments in equity securities ...............      (57,916)      (196,769)
  Net purchases of short-term investments ........      (17,907)        (6,287)
  Other payments .................................       (3,175)        (7,339)
                                                      ---------      ---------
    Net cash used in investing activities ........      (51,911)       (82,215)
                                                      ---------      ---------

Cash flows from financing activities:
  Proceeds from issuance of notes payable ........            -         59,672
  Proceeds from exercise of stock options ........          229            123
  Dividends paid to stockholders .................       (5,179)        (5,833)
  Repayment of notes payable .....................       (4,000)       (26,500)
  Purchases and redemption of adjustable rate 
    preferred and common stock ...................       (3,000)       (18,806)
  Other payments .................................          (81)        (1,085)
                                                      ---------      ---------
    Net cash provided by (used in) financing 
      activities .................................      (12,031)         7,571
                                                      ---------      ---------
Effect of foreign exchange rate changes on cash...            -            (13)
                                                      ---------      ---------
    Net increase in cash .........................          653          4,035
Cash balance, beginning of period ................        6,433         12,764
                                                      ---------      ---------
Cash balance, end of period ......................    $   7,086      $  16,799
                                                      =========      =========
<FN>
          See Notes to Consolidated Financial Statements (Unaudited)
                                     Page 7

<PAGE>
<CAPTION>
                        ORION CAPITAL CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED STATEMENT OF CASH FLOWS - (Continued)
                                        (UNAUDITED)
                                      (000s omitted)

                                                       Six Months Ended June 30, 
                                                      --------------------------
                                                        1994              1993
                                                        ----              ----
<S>                                                   <C>               <C>
Reconciliation of net earnings to net
  cash provided by operating activities:
Net earnings .....................................    $ 24,807          $ 40,060
                                                      --------          --------

Adjustments:
  Cumulative effect of adoption of new accounting
    principles ...................................           -           (11,825)
  Depreciation and amortization ..................       2,529             1,880
  Amortization of excess of cost over fair
    value of net assets acquired .................         585               586
  Deferred federal income taxes ..................       3,387             2,136
  Amortization of fixed maturity investments .....         712              (560)
  Non-cash investment income .....................      (1,555)           (2,294)
  Equity in earnings of affiliates ...............      (6,138)           (5,647)
  Dividends received from affiliates .............       1,656             1,536
  Realized investment gains ......................        (711)           (6,567)
  Foreign exchange transaction adjustment ........          73                82
  Other ..........................................         (18)              (16)

Change in assets and liabilities:
  Decrease (increase) in accrued investment 
    income .......................................       1,402              (522)
  Increase in accounts and notes receivable ......     (15,496)           (2,245)
  Decrease in reinsurance recoverables and 
    prepaid reinsurance ..........................      36,717            46,079
  Increase in deferred policy acquisition costs...      (8,130)           (3,432)
  Decrease in other assets .......................         600               126
  Increase in losses .............................      10,900            37,526
  Increase in loss adjustment expenses ...........      10,003             2,411
  Increase in unearned premiums ..................       4,306            12,226
  Decrease in policyholders' dividends ...........        (632)             (707)
  Decrease in other liabilities ..................        (402)          (32,141)
                                                      --------          --------
    Total adjustments and changes ................      39,788            38,632
                                                      --------          --------
Net cash provided by operating activities ........    $ 64,595          $ 78,692
                                                      ========          ========

<FN>
                                                                            

            See Notes to Consolidated Financial Statements (Unaudited)
                                    Page 8
</TABLE>

<PAGE>
                  ORION CAPITAL CORPORATION AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                        Six Months Ended June 30, 1994
                                    
Note A - Basis of Financial Statement Presentation

     The consolidated financial statements and notes thereto are prepared
in accordance with generally accepted accounting principles for property
and casualty insurance companies.  The consolidated financial statements
include Orion Capital Corporation and its majority-owned subsidiaries
(collectively the "Company").  The Company's investment in unconsolidated
affiliates are accounted for using the equity method.  All material
intercompany balances and transactions have been eliminated.

     In the opinion of management, the accompanying consolidated financial
statements reflect all adjustments (consisting solely of normal recurring
adjustments) necessary to present fairly the Company's results of
operations, financial position and cash flows for all periods presented. 
Although these consolidated financial statements are unaudited, they have
been reviewed by the Company's independent accountants, Deloitte & Touche,
for conformity with accounting requirements for interim financial
reporting.  Their report on such review is included herein.  These
consolidated financial statements should be read in conjunction with the
consolidated financial statements and notes thereto included in the
Company's 1993 annual report on Form 10-K.

     Effective January 1, 1993 the Company recorded the cumulative effect
of adopting Statement of Financial Accounting Standards ("SFAS") No. 109
"Accounting for Income Taxes" and SFAS No. 106 "Employers' Accounting for
Postretirement Benefits Other than Pensions."  Upon adoption of SFAS No.
109, the Company recorded a benefit of $16,881,000 which was principally
attributable to its deferred tax benefits that had not been recognized due
to limitations under prior accounting standards.  SFAS No. 106 requires the
accrual of the estimated cost of retiree benefit payments during the years
the employees provide services.  Upon adoption of SFAS No. 106 the
Company's accumulated obligation for providing medical benefits to retirees
was $5,056,000, after a related tax benefit of $2,604,000.  Included in the
cumulative effects of adopting these accounting principles is the Company's
portion of Guaranty National's benefit from changes in accounting
principles in 1993 of $360,000, net of $185,000 of federal income taxes
provided by the Company.  

     Effective December 31, 1993, the Company adopted SFAS No. 115,
"Accounting for Certain Investments in Debt and Equity Securities," which
establishes the "available-for-sale" category of investment securities and
requires such securities to be recorded at market value, with unrealized
gains and losses reported in a separate component of stockholders' equity. 
As a result of the adoption of this standard on December 31, 1993, the
Company increased its investments recorded at market value by $452,102,000,
and its unrealized appreciation on investments, a component of
stockholders' equity, by $20,720,000, net of deferred income taxes.

                                     Page 9

<PAGE>
Note B - Investment in Affiliates

     The Company owns slightly less than fifty percent of the common stock of
Guaranty National Corporation ("Guaranty National") and approximately twenty
percent of Intercargo Corporation ("Intercargo"), both publicly-held
companies.  The acquisition of the Company's interest in Intercargo was
completed in December 1993.  The Company records its share of Intercargo's
interim operating results in the subsequent quarter, after Intercargo has
reported its financial results.  Summarized financial information of
affiliates for the three-month and six-month periods ended June 30, 1994 and
1993, including first quarter 1994 results for Intercargo in the Company's
second quarter, is as follows: 

 
                                         Three Months Ended  Six Months Ended
                                              June 30,           June 30,
                                         ------------------  ----------------
                                            1994     1993      1994     1993
                                            ----     ----      ----     ----
                                                     (000s omitted)
Revenues:
  Premiums earned ....................    $ 95,196 $ 61,310  $170,527 $118,266
  Realized investment gains ..........         563    1,134     1,708    2,010 
  Investment and other income ........       7,259    5,439    13,124   11,089
                                          -------- --------  -------- --------
                                           103,018   67,883   185,359  131,365
                                          -------- --------  -------- --------
Expenses:
  Insurance expenses .................      92,041   58,365   165,659  112,521
  Interest and other .................       1,879    2,592     2,737    3,427
                                          -------- --------  -------- --------
                                            93,920   60,957   168,396  115,948
                                          -------- --------  -------- --------

Earnings before federal income taxes
  and cumulative effect of change in 
  accounting principles ..............       9,098    6,926    16,963   15,417

Federal income taxes .................       2,163    1,680     3,958    3,964
                                          -------- --------  -------- --------
Earnings before cumulative effect of
  change in accounting principles.....    $  6,935 $  5,246  $ 13,005 $ 11,453
                                          ======== ========  ======== ========

The Company's proportionate share:
  Earnings before cumulative effect of
    change in accounting principles...    $  3,106 $  2,587  $  6,138 $  5,647
                                          ======== ========  ======== ========
  Cumulative effect of change in 
    accounting principles ............    $      - $      -  $      - $    545
                                          ======== ========  ======== ========






                                      Page 10

<PAGE>
     The Company's investments in and advances to affiliates are as follows:

                                                June 30,    December 31,
                                                  1994          1993    
                                               ---------    ------------
                                                    (000s omitted)
Book value ................................     $107,269      $111,459
Market value ..............................      121,946       143,255

Guaranty National shares held .............        6,006         6,143
  - Book value of shares held .............     $ 71,404      $ 75,394
  - Market value of shares held ...........       89,344       107,510  

Intercargo shares held ....................        1,526         1,526
  - Book value of shares held .............     $ 18,669      $ 18,869
  - Market value of shares held ...........       16,028        17,936

Note C - Reinsurance

     In the normal course of business, the Company's insurance subsidiaries
reinsure certain risks, generally on an excess-of-loss or pro rata basis, with
other companies to limit exposure to losses.  The table below summarizes certain
reinsurance information:

                                        Three Months Ended  Six Months Ended
                                             June 30,           June 30,
                                        ------------------  -----------------
                                           1994     1993      1994     1993
                                           ----     ----      ----     ----
                                                    (000s omitted)
Direct premiums written ..............   $164,406 $157,113  $330,225 $314,467
Reinsurance assumed ..................     27,659   32,651    57,639   63,919
                                         -------- --------  -------- --------
Gross premiums written ...............    192,065  189,764   387,864  378,386 
Reinsurance ceded ....................    (27,875) (28,892)  (35,527) (57,221)
                                         -------- --------  -------- --------
Net premiums written .................   $164,190 $160,872  $352,337 $321,165 
                                         ======== ========  ======== ========

Direct premiums earned ...............   $164,052 $147,450  $324,222 $307,185 
Reinsurance assumed ..................     26,787   39,457    59,336   58,975
                                         -------- --------  -------- --------
Gross premiums earned ................    190,839  186,907   383,558  366,160 
Reinsurance ceded ....................    (28,396) (29,503)  (54,020) (59,484)
                                         -------- --------  -------- --------
Net premiums earned ..................   $162,443 $157,404  $329,538 $306,676 
                                         ======== ========  ======== ========

Loss and loss adjustment expenses
  recoverable from reinsurers ........   $  9,322 $  9,866  $ 22,120 $ 28,347
                                         ======== ========  ======== ========






                                      Page 11

<PAGE>
Note D - Stockholders' Equity and Earnings Per Common Share

     During the first six months of 1994 the Company repurchased 80,700 shares
of its common stock at an aggregate cost of $2,525,000.  In July 1994, the
Company repurchased an additional 48,000 shares for $1,658,000 and the Board
of Directors authorized an additional $5,000,000 for the stock repurchase
program, bringing the remaining authorization as of July 31, 1994 to
$6,698,000.

     Common stock and per common share data have been restated, as required,
to give effect to the 5-for-4 stock split paid on November 15, 1993 to
stockholders of record on October 15, 1993.

     On December 21, 1992, Orion called for the redemption of its $2.125
Convertible Exchangeable Preferred Stock (the "$2.125 Preferred Stock") on
January 21, 1993.  The market price of the shares of common stock that a
holder would receive upon conversion of the preferred stock was substantially
higher than the redemption price of $25.76 per share.  Consequently, most
holders converted into common stock prior to the redemption date, resulting
in the issuance of 3,579 shares of common stock in December 1992 and 1,423,544
shares of common stock in January 1993.  Holders of 21,605 shares of $2.125
Preferred Stock, who did not elect to convert, redeemed their shares for an
aggregate of $557,000.

     Primary earnings per common share are computed using the weighted average
common and dilutive common equivalent shares outstanding for the three-month
and six-month periods ended June 30, 1994 and 1993.  The weighted average
common shares amounted to 14,439,000 and 14,677,000 shares for the three
months ended June 30, 1994 and 1993, respectively, and 14,459,000 and
14,560,000 shares for the six months ended June 30, 1994 and 1993,
respectively.  Preferred stock dividends of $27,000 in the 1993 second quarter
and $409,000 in the six months ended June 30, 1993 were deducted from earnings
in order to compute earnings per common share.

Note E - Contingencies

     Orion and its subsidiaries are routinely engaged in litigation incidental
to their businesses.  Loss reserves are provided based on the probable
outcomes of such litigation.  In the judgment of the Company's management,
there are no significant legal proceedings pending against the Company or its
subsidiaries which, net of loss reserves established therefor, are likely to
result in judgments for amounts that are material to the financial condition,
liquidity or results of operations of Orion and its consolidated subsidiaries,
taken as a whole.  (See also Notes G and H to the 1993 consolidated financial
statements).







                                     Page 12

<PAGE>
                    INDEPENDENT ACCOUNTANTS' REVIEW REPORT
                                       

Board of Directors
Orion Capital Corporation
New York, New York

     We have reviewed the accompanying consolidated balance sheet of Orion
Capital Corporation and subsidiaries (the "Company") as of June 30, 1994, and
the related consolidated statements of earnings for the three-month and six-
month periods ended June 30, 1994 and 1993 and the statements of stockholders'
equity and cash flows for the six-month periods ended June 30, 1994 and 1993. 
These financial statements are the responsibility of the Company's management.

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

     Based on our review, we are not aware of any material modifications that
should be made to such consolidated financial statements for them to be in
conformity with generally accepted accounting principles.

     As discussed in Note A to the consolidated financial statements effective
January 1, 1993 the Company changed the method of accounting for income taxes
and post-retirement benefits.  Also effective on December 31, 1993, the
Company changed its method of accounting for investments.

     We have previously audited, in accordance with generally accepted
auditing standards, the consolidated balance sheet of Orion Capital
Corporation and subsidiaries as of December 31, 1993, and the related
consolidated statements of earnings, stockholders' equity and cash flows for
the year then ended; and in our report dated February 22, 1994, we expressed
an unqualified opinion on those consolidated financial statements.  The
consolidated statements of earnings and cash flows for the year ended December
31, 1993 are not presented herein.  In our opinion, the information set forth
in the accompanying consolidated balance sheet as of December 31, 1993 and
related consolidated statement of stockholders' equity for the year then ended
is fairly stated, in all material respects, in relation to the consolidated
financial statements from which it has been derived.


DELOITTE & TOUCHE


Hartford, Connecticut
August 1, 1994

                                    Page 13

<PAGE>
                  ORION CAPITAL CORPORATION AND SUBSIDIARIES

                    Management's Discussion and Analysis of
                 Financial Condition and Results of Operations
                   Three Months Ended June 30, 1994 and 1993

RESULTS OF OPERATIONS

     Orion Capital Corporation ("Orion") and its wholly-owned subsidiaries
(collectively the "Company") operate principally in the property and casualty
insurance business which is reported as three segments - Regional Operations,
Reinsurance/Special Programs and Guaranty National Companies.  Regional
Operations markets workers compensation insurance through EBI Companies and
Nations' Care, Inc. Reinsurance/Special Programs includes (i) DPIC Companies
("DPIC"), which markets professional liability insurance, (ii) Connecticut
Specialty Insurance Group ("Connecticut Specialty"), which writes specialty
insurance programs, (iii) SecurityRe Companies ("SecurityRe"), a reinsurer and
(iv) a 20.0% interest in Intercargo Corporation ("Intercargo") which
underwrites insurance coverages for international trade.  The third segment,
Guaranty National Companies, specializes in writing nonstandard commercial and
personal automobile insurance.  The miscellaneous income and expenses
(primarily interest, general and administrative expenses and other
consolidating elimination entries) of the parent company are reported as a
fourth segment.

     The Company's insurance operations have experienced favorable trends for
the past several years, as indicated by its combined ratio which has improved
from 109.4% in 1991, to 105.4% in 1992, 103.2% in 1993 and 101.9% for the
first six months of 1994.  Operating earnings (defined as earnings after
taxes, excluding the effects of the adoption of new accounting principles and
after-tax realized investment gains) were $11,294,000 and $12,750,000, or $.78
and $.87 per share, in the second quarters of 1994 and 1993, respectively,
based on weighted average shares outstanding of 14,439,000 in 1994 and
14,677,000 in 1993.  For the six months ended June 30, 1994 and 1993,
operating earnings were $24,121,000 and $24,404,000, or $1.67 and $1.65 per
share, based on 14,459,000 and 14,560,000 weighted average shares,
respectively.  Preferred stock dividends of $27,000 in the 1993 second quarter
and $409,000 in the six months ended June 30, 1993 were deducted from earnings
in order to compute earnings per common share.  The decline in quarterly
operating earnings in the second quarter of 1994 is attributable to a decrease
in net investment income and an increase in non-cash expenses for certain
deferred compensation benefits, the value of which is based on the market
price of the Company's common stock.  Management is of the opinion that,
particularly considering the improvements in underwriting results as reflected
in the Company's combined ratio, operating earnings for the full year 1994
will exceed the record level attained in 1993.






                                     Page 14
<PAGE>
     By segment, earnings (loss) before federal income taxes and the
cumulative effect of the adoption of new accounting principles are summarized
as follows for the quarterly and six-month periods ended June 30, 1994 and
1993.
                                     Three Months Ended   Six Months Ended
                                           June 30,            June 30,
                                     ------------------  ------------------
                                       1994      1993      1994      1993
                                       ----      ----      ----      ----
                                                 (000s omitted)
Regional Operations ...............  $13,070   $ 6,991   $21,330   $13,779 
Reinsurance/Special Programs ......    4,564    12,123    13,739    24,970 
Guaranty National Corporation .....    3,034     2,587     6,066     5,647  
                                     -------   -------   -------   -------
  Total ...........................   20,668    21,701    41,135    44,396
Other .............................   (5,622)   (4,429)   (8,876)   (8,197)
                                     -------   -------   -------   -------
                                     $15,046   $17,272   $32,259   $36,199  
                                     =======   =======   =======   =======

     The following table sets forth certain ratios of insurance operating
expenses to premiums earned for the Company.

                                     Three Months Ended   Six Months Ended
                                           June 30,            June 30,
                                     ------------------  ------------------
                                       1994      1993      1994      1993
                                       ----      ----      ----      ----
                                                 (000s omitted)
Loss and loss adjustment expenses..    73.6%     73.8%     73.2%     75.0%
Policy acquisition costs and other 
  insurance expenses ..............    26.6      26.6      26.6      26.0
                                      -----     -----     -----     -----
    Total before policyholders' 
      dividends ...................   100.2     100.4      99.8     101.0 
Policyholders' dividends ..........     2.0       2.2       2.1       2.3   
                                      -----     -----     -----     -----
    Total after policyholders' 
      dividends ...................   102.2%    102.6%    101.9%    103.3% 
                                      =====     =====     =====     =====
REVENUES

Premiums written and premiums earned
- - ------------------------------------

     Net premiums written increased 2.1% ($3,318,000) to $164,190,000 in the
second quarter of 1994 versus $160,872,000 in the second quarter of 1993, and
9.7% ($31,172,000) to $352,337,000 in the first six months of 1994 from
$321,165,000 in the first half of 1993.  The results by segment are as
follows:
    
  -  Regional Operations' premiums written increased 0.6% ($392,000) to
     $67,940,000 in the second quarter of 1994 from $67,548,000 in the second
     quarter of 1993 and 2.1% ($3,014,000) in the first half of 1994 to
     $143,720,000 versus $140,706,000 in 1993.  Premiums written increased in
     geographic areas where the Company has had favorable loss experience
     stemming from its service-oriented approach.  The increase was partially
     offset by the impact of legislative reforms in certain states which have
     led to both lower premium rates and reduced loss expenses, concomitantly
     resulting in higher profit margins.  The increase in this segment was
     partially offset by a reduction in net premiums at Nations' Care, Inc.,
     reflecting its transition toward high-deductible and fee-based products
     that support alternative workers compensation markets.
                                     Page 15
<PAGE>
  -  Reinsurance/Special Programs' premiums written during the second quarter
     of 1994 increased 3.1% ($2,926,000) to $96,250,000 from $93,324,000 in
     the 1993 second quarter, and 15.6% ($28,158,000) to $208,617,000 in the
     first half of 1994 from $180,459,000 in 1993.  Premiums written by DPIC
     for professional liability insurance, the largest special program,
     increased 47.7% ($28,987,000) to $89,781,000 for the first six months of
     1994 from $60,794,000 for the first half of 1993.  The increase is
     primarily attributable to the discontinuation on January 1, 1994 of a
     reinsurance contract in order to retain more of DPIC's profitable
     business, including reinsurance applicable to business in force on that
     date.  Premium volume for Connecticut Specialty decreased 11.5%
     ($11,062,000) to $85,136,000 in the first six months of 1994 from
     $96,198,000 in the 1993 period.  The decrease is primarily attributable
     to the personal injury protection program, a low limit no-fault medical
     and property damage automobile program in Florida, where the Company has
     tightened underwriting requirements and increased pricing to offset
     unfavorable loss experience.  The percentage of treaty and facultative
     reinsurance premiums assumed to total net premiums written for
     Reinsurance/Special Programs amounted to 16.2% and 13.0% in the first
     half of 1994 and 1993, respectively.  The Company's reinsurance
     operations are benefitting from A.M. Best Company's upgrade last year of
     the rating applicable to the Company's principal insurance subsidiaries
     to "A (Excellent)".  A.M. Best Company ratings are not primarily designed
     for investors and do not constitute recommendations to buy, sell or hold
     any security.
     
     Premiums earned increased 3.2% ($5,039,000) to $162,443,000 in the second
quarter of 1994 compared to $157,404,000 in the second quarter of 1993, and
7.5% ($22,862,000) to $329,538,000 in the first six months of 1994 from
$306,676,000 in 1993.

Net investment income
- - ---------------------

      Pre-tax net investment income decreased 2.7% ($569,000) to $20,601,000
for the second quarter of 1994 versus $21,170,000 for the second quarter of
1993, and decreased 3.4% ($1,478,000) to $41,369,000 for the first six months
of 1994 as compared to $42,847,000 for 1993.  The pre-tax yields on the
average investment portfolio were 6.3% and 6.8% for the second quarters of
1994 and 1993, respectively, and 6.5% and 7.1% for the six-month periods ended
June 30, 1994 and 1993, respectively.  These declines reflect (i) a change in
the Company's mix of investments toward higher amounts of tax-advantaged
securities which generally yield less than fully taxable securities, (ii)
issuers calling their securities in order to refinance at lower rates, (iii)
generally lower yields on new investments due to current market conditions and
(iv) losses in certain limited partnership investments which are accounted for
on the equity basis.  The decrease in net investment income was offset in part
by the investment income generated by the employment of positive operating
cash flow in 1994.  The Company's long-term experience with its limited
partnership investments has been quite favorable, and results for this
category of investments are expected to reflect the long-term trend.

                                     Page 16

<PAGE>
     The Company's investment philosophy is to achieve a superior rate of
return after taxes and maintain a high degree of safety and liquidity.  Fixed
maturity investments which the Company has both the positive intent and the
ability to hold to maturity are recorded at amortized cost.  Investments which
may be sold in response to, among other things, changes in interest rates,
prepayment risk, income tax strategies or liquidity needs are classified as
"available-for-sale" and are carried at market value, with unrealized gains
and losses reported in a separate component of stockholders' equity.  The
carrying value of fixed maturity and short term investments amounted to 
$999,900,000 and $1,029,211,000 at June 30, 1994 and December 31, 1993,
respectively, or approximately 75.9% and 77.8% of the investment portfolio. 

     The Company invests primarily in investment grade securities and strives
to enhance the average return of its portfolio through limited investment in
a diversified group of non-investment grade fixed maturity securities or
securities that are not rated.  The risk of loss due to default is generally
considered greater for non-investment grade securities than for investment
grade securities because the former, among other things, are often
subordinated to other indebtedness of the issuer and are often issued by
highly leveraged companies.  At June 30, 1994 and December 31, 1993, the
Company's investments in non-investment grade and unrated fixed maturity
securities were carried at $130,755,000 and $97,653,000 with market values of
$129,343,000 and $97,306,000, respectively.  These investments represented a
total of 9.9% and 7.3% of cash and investments and 6.2% and 4.6% of total
assets at June 30, 1994 and December 31, 1993, respectively.  

Realized investment gains
- - -------------------------
 
    Net realized investment gains decreased $1,577,000 and $5,856,000 to
$178,000 and $711,000 in the second quarter and first six months of 1994,
respectively, from gains of $1,755,000 and $6,567,000 in the respective
periods of 1993.  Realized investment gains in the second quarters of 1994 and
1993 are net of $294,000 and $2,670,000, respectively, of provisions for
losses on securities deemed to be other than temporarily impaired.  Such
provisions were $1,088,000 and $4,370,000 for the six-month periods ended June
30, 1994 and 1993, respectively.  Realized gains (losses) vary from period to
period, depending on market conditions relative to the Company's investment
holdings, the timing of investment sales generating gains and losses, the
occurrence of events which give rise to other than temporary impairment of
investments, and other factors.  

EXPENSES AND OTHER

Operating ratios
- - ----------------

     The ratio of loss and loss adjustment expenses to premiums earned (the
"loss ratio") was 73.6% and 73.2% in the second quarter and first six months
of 1994, respectively, compared to 73.8% and 75.0% in the same periods of
1993.  The decrease in the 1994 loss ratios is attributable to improved ratios
for the Regional Operations segment, offset in part by higher loss ratios for
the Reinsurance/Special Programs segment.  Adverse development of prior years' 
                                    Page 17

<PAGE>
losses amounted to $10,554,000 in the first six months of 1994 compared with
$13,167,000 in the first half of 1993.  Management believes that the Company's
reserves for losses and loss adjustment expenses make reasonable and
sufficient provision for the ultimate net cost of all losses and claims
incurred.

     The loss ratio for the Regional Operations segment was 64.9% in the 1994
second quarter and 75.1% in the 1993 second quarter.  In the first half of
1994 the loss ratio was 67.3% as compared to 75.5% in 1993.  These decreases
reflect continued improvement in workers compensation insurance, and
decreasing levels of losses applicable to discontinued business that is being
runoff, principally from closed offices and from the Company having ceased
writing commercial package business.

     The second quarter 1994 and 1993 loss ratios for Reinsurance/Special
Programs amounted to 79.5% and 72.7%, respectively.  The loss ratios for the
six-month periods ended June 30, 1994 and 1993 were 77.4% and 74.6%,
respectively.  The loss ratio increase for this segment was primarily the
result of increased losses incurred in Connecticut Specialty's personal injury
protection program.  The Company has both increased its premium rates and
tightened its underwriting requirements for this program.

     The ratio of deferred policy acquisition costs and other insurance
expenses to premiums earned (the "expense ratio") was 26.6% in the first six
months of 1994 as compared to 26.0% in 1993.  The 1994 and 1993 expense ratios
reflect low levels of assessments from assigned risk pools.  The ratio of
policyholders' dividends to premiums earned (the "dividend ratio") was 2.1%
and 2.3% during the first six months of 1994 and 1993, respectively.  The
combined ratio was 101.9% in the first half of 1994 and 103.3% for the same
period of 1993.

Interest expense
- - ----------------

     Interest expense decreased slightly to $3,441,000 in the second quarter
of 1994 versus $3,479,000 in 1993, and increased to $6,765,000 in the first
six months of 1994 from $6,354,000 in 1993.  The 6.5% increase in year-to-date
interest expense reflects higher average debt outstanding in 1994 as compared
to 1993, including debt incurred to redeem the Company's Adjustable Rate
Preferred Stock.

Equity in earnings of affiliates
- - --------------------------------

     Equity in earnings of affiliates includes the Company's portion of
earnings from Guaranty National and Intercargo.  Earnings of $72,000 were
recorded from the Intercargo investment in the second quarter of 1994.  The
Company's portion of Guaranty National's net earnings before the cumulative
effect of adopting changes in accounting principles was $3,034,000 and
$6,066,000 for the second quarter and first six-months of 1994, respectively,
and $2,587,000 and $5,647,000 for the corresponding periods of 1993, based on
Guaranty National's earnings of $6,075,000 and $5,246,000 for the second
quarters of 1994 and 1993, respectively, and $12,145,000 and $11,453,000 for 
                                     Page 18

<PAGE>
the six-month periods ended June 30, 1994 and 1993, respectively.  Guaranty
National's gross premiums written increased to $177,738,000 for the first six
months of 1994 from $149,353,000 for the 1993 period.  Guaranty National's
overall combined ratio was 96.5% and 95.1% for the first half of 1994 and
1993, respectively.

Other Expenses
- - --------------

     Other general and administrative expenses increased $1,014,000 from
$1,145,000 in the second quarter of 1993 to $2,159,000 in the 1994's second
quarter.  These expenses were $3,559,000 and $3,286,000 in the six month
periods ended June 30, 1994 and 1993, respectively.  The quarterly and year-
to-year variances are primarily the result of fluctuations in certain deferred
compensation benefits that are based upon the market price of the Company's
common stock, which increased expenses in the second quarter and first six
months of 1994 by $828,000 and $43,000, respectively, over the corresponding
1993 periods.  

Federal income taxes
- - --------------------

     Federal income taxes on pre-tax operating results and the related
effective tax rates amounted to $3,479,000 (23.1%) and $3,365,000 (19.5%) in
the second quarters of 1994 and 1993, respectively.  The corresponding amounts
for the first six months of 1994 and 1993 were $7,452,000 (23.1%) and
$7,964,000 (22.0%), respectively.  The Company's effective tax rate is less
than the statutory tax rate of 35% primarily because of income derived from
tax-advantaged securities.

Cumulative effect of adoption of new accounting principles
- - ----------------------------------------------------------

     Effective January 1, 1993 the Company recorded the cumulative effect of
adopting Statement of Financial Accounting Standards ("SFAS") No. 109
"Accounting for Income Taxes" and SFAS No. 106 "Employers' Accounting for
Postretirement Benefits Other than Pensions."  The cumulative effect of
adopting SFAS No. 109, was a benefit of $16,881,000, which was principally
attributable to the Company's deferred tax benefits that had not been
recognized due to limitations under prior accounting standards.  SFAS No. 106
requires the accrual of the estimated cost of retiree benefit payments during
the years the employees provide services.  Upon adoption of SFAS No. 106 the
Company's accumulated obligation for providing medical benefits to retirees
was $5,056,000, after a related tax benefit of $2,604,000.  Included in the
cumulative effects of adopting these accounting principles is the Company's
portion of Guaranty National's benefit from changes in accounting principles
in 1993 of $360,000, net of $185,000 of federal income taxes provided by the
Company.  

LIQUIDITY AND CAPITAL RESOURCES                           

     Cash provided by operating activities decreased by $14,097,000 for the
first six months of 1994 from $78,692,000 in 1993 to $64,595,000 in 1994.  The
decrease in operating cash provided for the first half of 1994 is primarily
due to an increase in paid losses, policy acquisition costs and federal income
tax payments, offset in part by an increase in premiums collected.  In 1994 
                                     Page 19

<PAGE>
operating cash flow included a $10,223,000 receipt from DPIC's discontinuation
of a reinsurance contract.  Cash flow for 1993 included a receipt of
$17,096,000 under a retrospectively rated program written by DPIC, and the
benefit of a prior period income tax overpayment of approximately $4,000,000. 
Excluding these one-time items, the decline in year-to-year operating cash
flows approximated $3,200,000.  

     Cash used in investment activities decreased to $51,911,000 for the first
six months of 1994 from $82,215,000 in 1993.  The use of investment cash in
both 1994 and 1993 is attributable to purchases of investments which exceeded
maturities and sales of investments, reflecting positive operating cash flows
as well as cash provided by or used in the financing activities described
below.
 
     Cash used in financing activities was $12,031,000 for the first half of
1994 and cash provided by financing activities during the same period of 1993
was $7,571,000.  Cash was used in 1994 for dividend payments, scheduled debt
repayments and the Company's stock repurchase program.  The cash provided in
1993 resulted from an increase in bank borrowings, offset by the redemption
of the Company's Adjustable Rate Preferred Stock.

     Orion's uses of cash consist of debt service, dividends to stockholders
and overhead expenses.  These cash uses are funded from existing available
cash, financing transactions and receipt of dividends, reimbursement of
overhead expenses and amounts in lieu of federal income taxes from Orion's
insurance subsidiaries.  Payments of dividends by Orion's insurance
subsidiaries must comply with insurance regulatory limitations concerning
stockholder dividends and capital adequacy.  State insurance regulators have
broad discretionary authority with respect to limitations on the payment of
dividends by insurance companies.  Limitations under current regulations are
well in excess of Orion's cash requirements. 

     Orion's insurance subsidiaries maintain liquidity in their investment
portfolios substantially in excess of that required to pay claims and
expenses.  The insurance subsidiaries held cash and short-term investments 
of $109,508,000 and $92,421,000 at June 30, 1994 and December 31, 1993,
respectively.  Orion's insurance subsidiaries had consolidated policyholders'
surplus of $429,920,000 at June 30, 1994 and $460,986,000 at December 31,
1993, and statutory operating leverage ratios of trailing twelve months net
premiums written to policyholders' surplus of 1.5:1 at June 30, 1994 and 1.4:1
at December 31, 1993.

     On May 24, 1994, Orion filed a shelf registration statement with the
Securities and Exchange Commission ("SEC") relating to the offering of up to
$100 million of its debt and/or equity securities.  Upon the registration
statement being declared effective by the SEC, securities may be issued from
time to time, with specified terms of an issue of securities to be set forth
in a prospectus supplement at the time of issuance.  The proceeds from the
sale of securities would be used for general corporate purposes, including
working capital, investment in subsidiaries, the repayment of existing bank
debt, the repurchase of shares of common stock, or for such other purpose as
may be specified in a prospectus supplement.
                                     Page 20

<PAGE>
     Orion entered into a bank loan arrangement (the "Loan Agreement") in
March 1993 that provided for initial borrowings of up to $60,000,000,
consisting of a $50,000,000 term loan (reduced by $8,500,000 in scheduled
commitment reductions through June 30, 1994) and a $10,000,000 line of credit. 
These borrowings are unsecured and bear interest at or below prime. 
Borrowings under the Loan Agreement amounted to $46,500,000 at June 30, 1994. 
The proceeds were used to repay the Company's outstanding bank debt and to
redeem Orion's Adjustable Rate Preferred Stock in April 1993.  At June 30,
1994 the Company had available $5,000,000 in unused commitments under the line
of credit.

     The terms of the Loan Agreement and Orion's Indenture for its 9 1/8%
Senior Notes limit the amount of additional borrowings, prepayments on
existing indebtedness, liens and guaranties by the Company.  Management does
not believe that any of these limitations unduly restricts the Company's
operations or limits Orion's ability to pay dividends on its stock.  At June
30, 1994, the Company was in compliance with the terms of its debt agreements. 
Management believes that the Company continues to have substantial sources of
capital and liquidity from the capital markets and bank borrowings.

     The Company repurchased 80,700 shares of its common stock at an aggregate
cost of $2,525,000 in the first six months of 1994.  The Company's remaining
stock purchase authorization from its Board of Directors amounted to
$3,356,000 at June 30, 1994.  In July 1994, the Company repurchased an
additional 48,000 shares for $1,658,000 and the Board of Directors authorized
an additional $5,000,000 for the stock repurchase program, bringing the
remaining authorization as of July 31, 1994 to $6,698,000.

     On September 10, 1993 the Company declared a 5-for-4 split of its common
stock payable on November 15, 1993 to shareholders of record on October 15,
1993.  Prior period common stock and per common share data presented in the
financial statements have been restated to give effect to this stock split.

     On December 21, 1992, Orion called for redemption its $2.125 Convertible
Exchangeable Preferred Stock (the "$2.125 Preferred Stock") on January 21,
1993.  The market price of the shares of common stock that a holder would
receive upon conversion of the preferred stock was substantially higher than
the redemption price of $25.76 per share.  Consequently, most holders
converted into common stock prior to the redemption date, resulting in the
issuance of 3,579 shares of common stock in December 1992 and 1,423,544 shares
of common stock in January 1993.  Holders of 21,605 shares of $2.125 Preferred
Stock, who did not elect to convert, redeemed their shares for an aggregate
of $557,000.









                                     Page 21

<PAGE>

                       PART II.  OTHER INFORMATION


Items 1 - 3.
- - ------------

None.


Item 4.  Submission of Matters to a Vote of Security Holders
- - -------------------------------------------------------------

At the Orion Annual Meeting of Stockholders held on June 1, 1994
("Annual Meeting"), 14,346,238 shares of Orion Common Stock were
outstanding and entitled to vote (the "Outstanding Common Stock"), and
13,039,920 shares of Outstanding Common Stock or 90.9%, consist- ing of
a quorum, were represented at the Annual Meeting in person or by proxy.

At that Annual Meeting, the directors nominated were elected by the
following votes:

                        Number of Shares        Number of Shares
                        Voted For               Withheld
                        -----------------       -----------------

Bertram J. Cohn          12,972,226                67,694
John C. Colman           13,026,144                13,776
Alan R. Gruber           13,026,976                12,944
Larry D. Hollen          13,025,595                14,325
Robert H. Jeffrey        13,026,063                13,857
Warren R. Lyons          13,024,212                15,708
James K. McWilliams      13,027,706                12,214           
Ronald W. Moore          13,025,938                13,982
Robert B. Sanborn        13,024,783                15,137
William J. Shepherd      13,026,144                13,776
John R. Thorne           13,026,018                13,902
Roger B. Ware            13,025,715                14,205

No director received fewer than 12,972,226 votes or 90.4% of the
Outstanding Common Stock (99.5% of the shares voted at the Annual
Meeting).

At the Annual Meeting, the selection of Deloitte & Touche, independ-
ent certified public accountants, as auditors for Orion for the year
1994 was ratified by a vote of 12,993,675 shares or 90.6% of the
Outstanding Common Stock (99.6% of the shares voted at the Annual
Meeting).  Holders of 9,766 shares or approximately 0.07% of the
Outstanding Common Stock voted against the ratification and holders of
36,479 shares or approximately 0.3% of the Outstanding Common Stock
abstained from voting.

There were no "broker non-votes" on any of the proposals presented at
the Annual Meeting.


                                 Page 22

 


<PAGE>



Item 5.
- - --------

None.

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

(a)  Exhibits
                          

Exhibit 11:     Computation of Earnings Per Common Share

Exhibit 15:     Letter in Lieu of Consent of Deloitte & Touche
                re Unaudited Interim Financial Information

Exhibit 19:     Reserve information from Guaranty National
                Corporation's 1993 10-K (incorporated by
                reference to pages 11-14 of Guaranty National
                Corporation's Annual Report on Form 10-K for
                1993, Commission file number 1-10861)


(b)   Reports on Form 8-K.

      No reports on Form 8-K have been filed during the quarter.




                                  




















                                Page 23

<PAGE>


                         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.


                                   ORION CAPITAL CORPORATION



Date:  August 4, 1994       By: /s/ Alan R.  Gruber
                                ---------------------------------
                                 Chairman of the Board

                                 and Chief Executive Officer




Date:  August 4, 1994       By: /s/ Daniel L. Barry
                                ----------------------------------
                                 Vice President, Controller

                                 and Principal Accounting Officer




















































                                Page 24

<PAGE>


    
                       EXHIBIT INDEX

                                                                   
                                                     Page No.

Exhibit 11:      Computation of Earnings                 26        
                  Per Common Share
              
Exhibit 15:      Letter in Lieu of Consent of            27
                 Deloitte & Touche re Unaudited 
                 Interim Financial Information

Exhibit 19:      Reserve information from Guaranty 
                 National Corporation's 1993 10-K 
                 (incorporated by reference to pages 
                 11-14 of Guaranty National Corporation's 
                 Annual Report on Form 10-K for 1993, 
                 Commission file number 1-10861)



























                                Page 25



<TABLE>
<CAPTION>
                                                                           EXHIBIT 11
                              ORION CAPITAL CORPORATION
                      COMPUTATION OF EARNINGS PER COMMON SHARE
                                     (UNAUDITED)
                  (000s omitted - except for per common share data)


                                               Three Months Ended    Six Months Ended
                                                    June 30,             June 30,
                                               ------------------    ----------------
                                                  1994     1993        1994     1993
                                                  ----     ----        ----     ----
<S>                                             <C>      <C>         <C>      <C>
Computation of weighted average number of 
  common and equivalent shares outstanding:

 PRIMARY -

  Weighted average number of shares
    outstanding .............................    14,316   14,532      14,335   14,417      
  Dilutive effect of stock options ..........       123      145         124      143      
                                                -------  -------     -------  -------
  Weighted average number of common and                
    equivalent shares .......................    14,439   14,677      14,459   14,560      
                                                =======  =======     =======  =======

Net earnings before preferred dividend
  requirements ..............................   $11,567  $13,907     $24,807  $40,060 
Preferred dividends .........................         -       27           -      409
                                                -------  -------     -------  ------- 
Net earnings attributable to common
  stockholders ..............................   $11,567  $13,880     $24,807  $39,651      
                                                =======  =======     =======  =======
Net earnings per common share ...............   $   .80  $   .95     $  1.72  $  2.72      
                                                =======  =======     =======  =======

FULLY DILUTED 

  Weighted average number of shares 
    outstanding .............................    14,316   14,532      14,335   14,417      
  Dilutive effect of stock options ..........       131      145         131      143      
  Conversion of $2.125 preferred stock ......         -        -           -      115      
                                                -------  -------     -------  -------
  Weighted average number of common and
    equivalent shares .......................    14,447   14,677      14,466   14,675      
                                                =======  =======     =======  =======

Net earnings before preferred dividend
  requirements ..............................   $11,567  $13,907     $24,807  $40,060 
Adjustable rate preferred stock dividends ...         -       27           -      407
                                                -------  -------     -------  ------- 
Net earnings attributable to common 
  stockholders ..............................   $11,567  $13,880     $24,807  $39,653      
                                                =======  =======     =======  =======
Net earnings per common share ...............   $   .80  $   .95     $  1.71  $  2.70      
                                                =======  =======     =======  =======


</TABLE>
                                           Page 26

<PAGE>
                                                                    EXHIBIT 15







August 1, 1994




Orion Capital Corporation
30 Rockefeller Plaza
New York, New York 

We have made a review, in accordance with standards established by the American
Institute of Certified Public Accountants, of the unaudited interim financial
information of Orion Capital Corporation and subsidiaries for the periods ended
June 30, 1994 and 1993, as indicated in our report dated August 1, 1994;
because we did not perform an audit, we expressed no opinion on that
information.

We are aware that our report referred to above, which is included in your
Quarterly Report on Form 10-Q for the quarter ended June 30, 1994, is
incorporated by reference in Registration Statements No. 2-65348 on Form S-8
and S-16 relating to the Orion Capital Corporation 1976 and 1979 Stock Option
Plans, No. 2-80636 on Form S-8 relating to the Orion Capital Corporation 1982
Long-Term Performance Incentive Plan, No. 2-63344 on Form S-8 relating to the
Orion Capital Corporation Employees' Stock Savings and Retirement Plan and No.
33-53759 on Form S-3.

We also are aware that the aforementioned report, pursuant to Rule 436(c) under
the Securities Act, is not considered a part of the Registration Statement
prepared or certified by an accountant or a report prepared or certified by an
accountant within the meaning of Sections 7 and 11 of that Act.



DELOITTE & TOUCHE



Hartford, Connecticut







                                  Page 27


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission