HARLEYSVILLE GROUP INC
10-Q, 2000-11-06
FIRE, MARINE & CASUALTY INSURANCE
Previous: GALAXY FUND /DE/, 497, 2000-11-06
Next: HARLEYSVILLE GROUP INC, 10-Q, EX-27, 2000-11-06





               SECURITIES AND EXCHANGE COMMISSION
                    WASHINGTON, D.C.  20549
                           FORM 10-Q

(Mark One)

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

For the quarterly period ended SEPTEMBER 30, 2000.
                               ------------------

                               OR

[ ]  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  0-14697
                       ---------

                    HARLEYSVILLE GROUP INC.
      ----------------------------------------------------
     (Exact name of registrant as specified in its charter)


          DELAWARE                                51-0241172
-------------------------------              ------------------
(State or other jurisdiction of               (I.R.S. Employer
incorporation or organization)               Identification No.)


    355 MAPLE AVENUE,  HARLEYSVILLE, PENNSYLVANIA  19438-2297
   ----------------------------------------------------------
  (Address of principal executive offices, including zip code)


                        (215) 256-5000
       --------------------------------------------------
      (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 .
    ----   ----

      At  November 2, 2000 28,870,196 shares of common  stock  of
Harleysville Group Inc. were outstanding.

                                1
<PAGE>


             HARLEYSVILLE GROUP INC. AND SUBSIDIARIES

                              INDEX


                                                       PAGE NUMBER
                                                       -----------
Part I - Financial Information

 Consolidated Balance Sheets - September 30, 2000
   and December 31, 1999                                     3

 Consolidated Statements of Income - For the three
   months ended September 30, 2000 and 1999                  4

 Consolidated Statements of Income - For the nine
   months ended September 30, 2000 and 1999                  5

 Consolidated Statement of Shareholders' Equity -
   For the nine months ended September 30, 2000              6

 Consolidated Statements of Cash Flows - For the
   nine months ended September 30, 2000 and 1999             7

 Notes to Consolidated Financial Statements                  8

 Management's Discussion and Analysis of Results
   of Operations and Financial Condition                    14

 Quantitative and Qualitative Disclosure About
   Market Risk                                              18

Part II - Other Information                                 19

                                2
<PAGE>


             HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
                   CONSOLIDATED BALANCE SHEETS
                (in thousands, except share data)

                                          September 30,    December 31,
                                              2000             1999
                                         --------------    ------------
                                           (Unaudited)
                   ASSETS
Investments:
 Fixed maturities:
   Held to maturity, at amortized
     cost (fair value $572,981
     and $597,367)                         $  566,548     $  597,232
   Available for sale, at fair value
     (amortized cost $799,193
      and $761,830)                           799,710        749,370
 Equity securities, at fair value
   (cost $117,861 and $106,225)               216,230        198,197
 Short-term investments, at cost,
   which approximates fair value               21,371         59,223
                                           ----------     ----------
      Total investments                     1,603,859      1,604,022

Cash                                           31,098         20,273
Receivables:
  Premiums                                     96,087         91,931
  Reinsurance                                  86,503         81,884
  Accrued investment income                    21,086         22,478
                                           ----------     ----------
      Total receivables                       203,676        196,293

Deferred policy acquisition costs              85,958         83,541
Prepaid reinsurance premiums                   18,728         28,907
Property and equipment, net                    27,928         27,368
Deferred income taxes                          15,956         20,478
Due from affiliate                              1,184
Other assets                                   35,002         39,174
                                           ----------     ----------
      Total assets                         $2,023,389     $2,020,056
                                           ==========     ==========

      LIABILITIES AND SHAREHOLDERS' EQUITY
      ------------------------------------
Liabilities:
  Unpaid losses and loss settlement
    expenses                               $  898,554     $  901,352
  Unearned premiums                           356,879        351,710
  Accounts payable and accrued expenses       113,049        113,369
  Debt                                         96,450         96,810
  Due to affiliate                                            29,921
                                           ----------     ----------
      Total liabilities                     1,464,932      1,493,162
                                           ----------     ----------

Shareholders' equity:
  Preferred stock, $1 par value,
    authorized 1,000,000 shares;
    none issued
  Common stock, $1 par value, authorized
    80,000,000 shares; issued 29,845,112
    and 29,498,651 shares; outstanding
    28,845,112 and 28,812,086 shares           29,845         29,499
  Additional paid-in capital                  128,950        124,798
  Accumulated other comprehensive income       64,276         51,682
  Retained earnings                           350,951        331,769
  Treasury stock, at cost, 1,000,000 and
    686,565 shares                            (15,565)       (10,854)
                                           ----------     ----------
      Total shareholders' equity              558,457        526,894
                                           ----------     ----------
      Total liabilities and
        shareholders' equity               $2,023,389     $2,020,056
                                           ==========     ==========


See accompanying notes to consolidated financial statements.

                                3
<PAGE>


                HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF INCOME
                              (Unaudited)
         FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2000 AND 1999
             (dollars in thousands, except per share data)

                                             2000          1999
                                           --------      --------
Revenues:

  Premiums earned                          $171,938      $179,503
  Investment income, net of
    investment expenses                      21,590        21,517
  Realized investment gains                   2,587         2,263
  Other income                                4,037         4,170
                                           --------      --------

      Total revenues                        200,152       207,453
                                           --------      --------
Losses and expenses:

  Losses and loss settlement expenses       121,890       147,681
  Amortization of deferred policy
    acquisition costs                        44,369        46,383
  Other underwriting expenses                14,787        15,344
  Interest expense                            1,668         1,624
  Other expenses                              1,702         1,361
                                           --------      --------
      Total expenses                        184,416       212,393
                                           --------      --------

      Income (loss) before income taxes      15,736        (4,940)

Income taxes (benefit)                        2,696        (4,633)
                                           --------      --------

      Net income (loss)                    $ 13,040      $   (307)
                                           ========      ========
Per common share:

  Basic earnings (loss)                    $    .45      $   (.01)
                                           ========      ========
  Diluted earnings (loss)                  $    .45      $   (.01)
                                           ========      ========
  Cash dividend                            $    .14      $   .135
                                           ========      ========


See accompanying notes to consolidated financial statements.

                                4
<PAGE>


                HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF INCOME
                              (Unaudited)
         FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000 AND 1999
             (dollars in thousands, except per share data)

                                              2000          1999
                                            --------      --------
Revenues:

  Premiums earned                           $513,872      $524,429
  Investment income, net of
    investment expenses                       64,874        64,274
  Realized investment gains                    5,226         8,283
  Other income                                12,533        11,453
                                            --------      --------
      Total revenues                         596,505       608,439
                                            --------      --------
Losses and expenses:

  Losses and loss settlement expenses        374,409       387,326
  Amortization of deferred policy
    acquisition costs                        132,913       135,198
  Other underwriting expenses                 44,715        44,818
  Interest expense                             4,946         4,741
  Other expenses                               4,889         3,703
                                            --------      --------
      Total expenses                         561,872       575,786
                                            --------      --------
      Income before income taxes and
        cumulative effect of accounting
        change                                34,633        32,653

Income taxes                                   3,647         2,684
                                            --------      --------
      Income before cumulative effect
        of accounting change                  30,986        29,969

Cumulative effect of accounting change,
      net of income tax                                     (2,904)
                                            --------      --------
          Net income                        $ 30,986      $ 27,065
                                            ========      ========
Per common share:

  Basic:
    Income before cumulative effect of
      accounting change                     $   1.08      $   1.02
    Cumulative effect of accounting
      change, net of income tax                               (.10)
                                            --------      --------
    Net income                              $   1.08      $    .92
                                            ========      ========
  Diluted:
    Income before cumulative effect of
      accounting change                     $   1.07      $   1.01
    Cumulative effect of accounting
      change, net of income tax                               (.10)
                                            --------      --------
    Net income                              $   1.07      $    .91
                                            ========      ========
  Cash dividend                             $    .41      $   .385
                                            ========      ========

See accompanying notes to consolidated financial statements.

                                5
<PAGE>


                HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
             CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                              (Unaudited)
              FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000
                         (dollars in thousands)
<TABLE>
<CAPTION>
                                                   ACCUMULATED
                   COMMON STOCK       ADDITIONAL   OTHER
                -------------------   PAID-IN      COMPREHENSIVE   RETAINED   TREASURY
               SHARES       AMOUNT    CAPITAL      INCOME          EARNINGS   STOCK       TOTAL
               ----------   -------   ----------   -------------   --------   --------    --------
Balance,
 Dec. 31,
 <S>           <C>          <C>       <C>          <C>             <C>        <C>         <C>
 1999          29,498,651   $29,499   $124,798     $51,682         $331,769   $(10,854)   $526,894
                                                                                          --------
Net
 income                                                              30,986                 30,986

Other compre-
 hensive
 income,
 net of tax:
  Unrealized
  investment
  gains, net of
  reclassifi-
  cation
  adjustment                                        12,594                                  12,594
                                                                                          --------
Comprehensive
income                                                                                      43,580
                                                                                          --------
Issuance of
 of common
 stock            346,461       346      4,152                                               4,498

Cash dividend
 paid                                                               (11,804)               (11,804)

Purchase of
 treasury
 stock,
 313,435
 shares                                                                         (4,711)     (4,711)
               ----------   -------   --------     -------         --------   --------    --------
Balance,
 Sept. 30,
 2000          29,845,112   $29,845   $128,950     $64,276         $350,951   $(15,565)   $558,457
               ==========   =======   ========     =======         ========   ========    ========

</TABLE>
See accompanying notes to consolidated financial statements.

                                6
<PAGE>


                   HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (Unaudited)
            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000 AND 1999
                                (in thousands)

                                                2000           1999
                                             ----------     ----------

 Cash flows from operating activities:
  Net income                                  $ 30,986      $  27,065
  Adjustments to reconcile net income
    to net cash provided by operating
    activities:
      Cumulative effect of accounting
        change, net of income tax                               2,904
      Change in receivables, unearned
        premiums, prepaid reinsurance
        and due to affiliate                   (23,140)        25,995
      Increase (decrease) in unpaid losses
        and loss settlement expenses            (2,798)        10,453
      Deferred income taxes                     (2,259)        (2,607)
      Increase in deferred policy
        acquisition costs                       (2,417)       (10,449)
      Amortization and depreciation              2,567          2,375
      Gain on sale of investments               (5,226)        (8,283)
      Other, net                                 3,080         11,546
                                              --------      ---------
        Net cash provided by operating
          activities                               793         58,999
                                              --------      ---------
 Cash flows from investing activities:
  Fixed maturity investments:
    Purchases                                  (87,540)      (155,911)
    Sales or maturities                         81,164        138,854
  Equity securities:
    Purchases                                  (22,686)       (20,669)
    Sales                                       16,152         19,017
  Net (purchases) sales of short-term
    investments                                 37,852        (18,158)
  Purchase of property and equipment            (2,533)        (3,714)
                                              --------      ---------
        Net cash provided (used) by
          investing activities                  22,409        (40,581)
                                              --------      ---------
 Cash flows from financing activities:
  Issuance of common stock                       4,498          5,625
  Payment of debt obligations                     (360)          (330)
  Dividends paid                               (11,804)       (11,292)
  Purchase of treasury stock                    (4,711)        (1,392)
                                              --------      ---------
        Net cash used by
          financing activities                 (12,377)        (7,389)
                                              --------      ---------
 Increase in cash                               10,825         11,029

  Cash at beginning of period                   20,273          3,799
                                              --------      ---------
  Cash at end of period                       $ 31,098      $  14,828
                                              ========      =========


 See accompanying notes to consolidated financial statements.

                                7
 <PAGE>


            HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
                          (Unaudited)
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1 - Basis of Presentation

      The  financial information for the interim periods included
herein  is  unaudited;  however, such  information  reflects  all
adjustments,  consisting of normal recurring  adjustments,  which
are,   in  the  opinion  of  management,  necessary  to  a   fair
presentation  of the financial position, results  of  operations,
and  cash  flows  for  the  interim  periods.   The  results   of
operations for interim periods are not necessarily indicative  of
results to be expected for the full year.

      These  financial statements should be read  in  conjunction
with  the  financial  statements and notes  for  the  year  ended
December  31,  1999 included in the Company's 1999 Annual  Report
filed with the Securities and Exchange Commission on Form 10-K.


2 - Earnings Per Share

      The  computation of basic and diluted earnings  (loss)  per
share is as follows:

                         FOR THE THREE MONTHS    FOR THE NINE MONTHS
                         ENDED SEPTEMBER 30,     ENDED SEPTEMBER 30,
                            2000      1999          2000      1999
                         --------- ---------     ---------  --------
                             (in thousands, except per share data)
Numerator for basic
 and diluted earnings
 (loss) per share:
    Net income (loss)      $13,040   $  (307)     $30,986    $27,065
                           =======   =======      =======    =======
Denominator for basic
 earnings (loss) per
 share -- weighted
 average shares
 outstanding                28,787    29,395       28,817     29,311

Effect of stock
 incentive plans               252                    211        356
                           -------   -------      -------    -------

Denominator for
 diluted earnings
 (loss) per share           29,039    29,395       29,028     29,667
                           =======   =======      =======    =======
Basic earnings
 (loss) per share          $   .45   $  (.01)     $  1.08    $   .92
                           =======   =======      =======    =======
Diluted earnings
 (loss) per share          $   .45   $  (.01)     $  1.07    $   .91
                           =======   =======      =======    =======

                                8
<PAGE>


            HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
                          (Unaudited)
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          (Continued)

      The  following options to purchase shares of  common  stock
were  not  included  in the computation of diluted  earnings  per
share because the exercise price of the options was greater  than
the average market price:

                     FOR THE THREE MONTHS    FOR THE NINE MONTHS
                     ENDED SEPTEMBER 30,     ENDED SEPTEMBER 30,
                       2000      1999          2000      1999
                     --------  --------      --------  --------
                                   (in thousands)

Number of options      582       662           1,252      318
                       ===       ===           =====      ===


     For the three months ended September 30, 1999, an additional
1,465,175  options to purchase shares of common  stock  were  not
included in the computation of diluted earnings per share because
their inclusion would have had an antidilutive effect.

3 - Reinsurance

      Premiums earned are net of amounts ceded of $18,825,000 and
$59,659,000  for  the three and nine months ended  September  30,
2000, respectively, and $11,980,000 and $34,997,000 for the three
and  nine months ended September 30, 1999, respectively.   Losses
and  loss  settlement  expenses are  net  of  amounts  ceded   of
$16,278,000  and $43,046,000 for the three and nine months  ended
September  30, 2000, respectively, and $5,044,000 and $20,691,000
for   the  three  and  nine  months  ended  September  30,  1999,
respectively.   Such  amounts  do  not  include  the  reinsurance
transactions  with Mutual under the pooling arrangement,  but  do
include the reinsurance described in the following paragraph.

       Harleysville  Group  has  a  reinsurance  agreement   with
Harleysville  Mutual  Insurance Company (Mutual)  whereby  Mutual
reinsures  accumulated catastrophe losses  in  a  quarter  up  to
$14,400,000  in excess of $3,600,000 in return for a  reinsurance
premium.   The  agreement excludes catastrophe  losses  resulting
from  earthquakes  or  hurricanes, and supplements  the  existing
external  catastrophe  reinsurance  program.  Harleysville  Group
ceded to Mutual premiums earned of $1,751,000 and $1,775,000  and
losses incurred of $2,570,000 and $(447,000) for the three months
ended  September  30,  2000 and 1999, respectively.  Harleysville
Group   ceded  to  Mutual  premiums  earned  of  $5,125,000   and
$5,330,000  and losses incurred of $4,281,000 and $5,001,000  for
the nine months ended September 30, 2000 and 1999, respectively.

                                9
<PAGE>


            HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
                          (Unaudited)
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          (Continued)

      Harleysville  Group cedes business to and assumes  business
from  Mutual under a reinsurance pooling agreement.  Because this
agreement   does  not  relieve  Harleysville  Group  of   primary
liability as the originating insurer, there is a concentration of
credit risk arising from business ceded to Mutual.  However,  the
reinsurance  pooling agreement provides for the right  of  offset
and  the net balance with Mutual is a liability at September  30,
2000  and December 31, 1999.  Mutual has an A. M. Best rating  of
"A"  (Excellent) and, in accordance with certain state regulatory
requirements,   maintained  $359.3  million   (fair   value)   of
investments  in a trust account to secure liabilities  under  the
reinsurance pooling agreement at September 30, 2000.

4 - Cash Flows

     Net cash tax payments of $2,466,000 and $9,820,000 were made
in  the  first  nine months of 2000 and 1999, respectively.  Cash
interest payments of $3,566,000 and $3,371,000 were made  in  the
first nine months of 2000 and 1999, respectively.

5 - Restructuring Charges

      On  July 29, 1999, Harleysville Group announced a  plan  to
consolidate its claims operations from 23 general claims  offices
into  a  centralized direct reporting center and four specialized
regional  claims centers. As a result of this consolidation,  the
Company recorded a restructuring charge in 1999 of $2,512,000 for
employee termination benefits to be paid and occupancy charges.

     Employee termination benefits include severance payments and
related  benefits  and outplacement services for  173  employees.
Severance  payments totaling $1,793,000 have  been  made  to  172
employees,  and  the  remaining accrual for employee  termination
benefits is $10,000 at September 30, 2000.  Included in occupancy
charges  are future lease obligations, less anticipated  sublease
benefits, for leased premises which will no longer be used by the
claims operation.  Through September 30, 2000, operations in  the
23  general  claims offices have been closed.  Payments  totaling
$298,000  have been made, and the remaining accrual for occupancy
charges is $252,000 at September 30, 2000.

                               10
<PAGE>


           HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
                         (Unaudited)
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         (Continued)

      On February 7, 2000, Harleysville Group announced a plan to
consolidate  selected  support  services  and  office   functions
throughout   its   field  operations.   As  a  result   of   this
consolidation,  the  Company recorded a restructuring  charge  of
$1,143,000  in the first quarter of 2000 for employee termination
benefits  to  be  paid, occupancy charges  and  a  write-down  of
equipment  to  fair  value.  This charge was  included  in  other
underwriting expenses.

     Employee termination benefits include severance payments and
related   benefits  and  outplacement  services  for  113   field
employees.  Severance payments totaling $883,000 have  been  made
to   109  employees,  and  the  remaining  accrual  for  employee
termination benefits is $12,000 at September 30, 2000.   Included
in  occupancy  charges  is a lease obligation,  less  anticipated
sublease  benefits, for a leased premise which will no longer  be
used.   Payments  totaling $33,000 have  been  made  against  the
accrual for occupancy charges.  Also, as a direct result  of  the
consolidation, a loss of $52,000 was realized on the disposal  of
equipment.

     Both consolidations were completed in the second quarter.

                            Activity in the Restructuring Accruals
                            --------------------------------------
                                       (in thousands)
                        Claims                               Field
                     Restructuring                       Restructuring
              -----------------------------     -----------------------------
              Employee                          Employee
              Termination                       Termination
              Benefits     Occupancy  Total     Benefits     Occupancy  Total
              -----------  ---------  -------   -----------  ---------  ------

Balance
 December 31,
 1999          $ 1,975       $ 537    $ 2,512
Restructuring
 charges                                          $ 899        $188     $1,087
Cash payments   (1,793)       (298)    (2,091)     (883)        (33)      (916)
Change in
 prior accrual
 due to
 voluntary
 terminations
 greater than
 anticipated
 and reduced
 sublease
 benefits         (172)         13      (159)        (4)                    (4)
               -------       -----   -------      -----        ----     ------
Balance at
 September 30,
  2000         $    10       $ 252   $   262      $  12        $155     $  167
               =======       =====   =======      =====        ====     ======

                               11
<PAGE>


            HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
                          (Unaudited)
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          (Continued)

6 - Segment Information

      The  performance of the personal lines and commercial lines
is  evaluated based upon underwriting results as determined under
statutory  accounting  practices  (SAP)  for  the  total   pooled
business of Harleysville Group and Mutual.  The following  tables
reflect the total pooled business.  The eliminations reflect  the
share  of  the total pooled business not retained by Harleysville
Group  and  the  effect of the catastrophe reinsurance  agreement
between Harleysville Group and Mutual.

     Financial data by segment is as follows:


                              FOR THE THREE MONTHS      FOR THE NINE MONTHS
                               ENDED SEPTEMBER 30,      ENDED SEPTEMBER 30,
                               2000        1999          2000         1999
                             --------    ---------     ---------   ---------
                                               (in thousands)
Revenues:
 Premiums earned:
 Commercial lines            $153,216     $155,870     $ 456,275    $ 457,388
 Personal lines                88,022       95,904       264,555      278,388
 Eliminations                 (69,300)     (72,271)     (206,958)    (211,347)
                             --------     --------     ---------    ---------
   Total premiums earned      171,938      179,503       513,872      524,429
 Net investment income         21,590       21,517        64,874       64,274
 Realized investment gains      2,587        2,263         5,226        8,283
 Other                          4,037        4,170        12,533       11,453
                             --------     --------     ---------    ---------
Total  revenues              $200,152     $207,453     $ 596,505    $ 608,439
                             ========     ========     =========    =========

Income (loss) before income
 taxes and cumulative
 effect of accounting
 change:
 Underwriting loss:
  Commercial lines           $ (9,116)    $(25,273)    $(32,552)    $(51,551)
  Personal lines               (6,786)     (17,099)     (27,157)     (22,312)
  Eliminations                  5,587        9,985       17,286       21,362
                             --------     --------     --------     --------
    SAP underwriting loss     (10,315)     (32,387)     (42,423)     (52,501)
 GAAP adjustments               1,207        2,482        4,258        9,588
                             --------     --------     --------     --------
    GAAP underwriting loss     (9,108)     (29,905)     (38,165)     (42,913)
 Net investment income         21,590       21,517       64,874       64,274
 Realized investment gains      2,587        2,263        5,226        8,283
 Other                            667        1,185        2,698        3,009
                             --------     --------     --------     --------
Income (loss) before income
 taxes and cumulative
 effect of accounting
 change                      $ 15,736     $ (4,940)    $ 34,633     $ 32,653
                             ========     ========     ========     ========

                               12
<PAGE>


            HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
                          (Unaudited)
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          (Continued)

7 - Comprehensive Income

      Comprehensive income (loss) consisted of the following (all
amounts are net of taxes):

                          FOR THE THREE MONTHS     FOR THE NINE MONTHS
                          ENDED SEPTEMBER 30,      ENDED SEPTEMBER 30,
                            2000        1999          2000        1999
                         ----------  ----------    ----------  ---------
                                        (in thousands)
Net income (loss)         $13,040    $   (307)      $30,986    $ 27,065
Other comprehensive
 income (loss):
  Unrealized investment
   holding gains
   (losses) arising
   during period            6,706     (12,843)       15,986     (19,868)
 Less:
  Reclassification
   adjustment for
   gains included
   in net income           (1,677)     (1,466)       (3,392)     (5,170)
                          -------    --------       -------    --------
Net unrealized
 investment gains
 (losses)                   5,029     (14,309)       12,594     (25,038)
                          -------    --------       -------    --------
Comprehensive income
  (loss)                  $18,069    $(14,616)      $43,580    $  2,027
                          =======    ========       =======    ========

                               13
<PAGE>


            HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
        MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
             OF OPERATIONS AND FINANCIAL CONDITION

Results of Operations

      Premiums  earned decreased $7.6 million and  $10.5  million
during  the  three  and  nine months ended  September  30,  2000,
respectively.   The decreases are primarily due to  decreases  in
premiums  earned  for  personal lines of $5.7  million  and  $9.9
million  for the three and nine months ended September 30,  2000,
respectively.  There was $3.0 million of premiums earned  in  the
prior  year  periods  for  personal automobile  business  written
through  a  managing general agent while there  was  no  premiums
earned  for  such  business in 2000.  Commercial  lines  premiums
earned  declined $1.9 million and $0.8 million for the three  and
nine  months  ended  September 30, 2000,  respectively.  Premiums
ceded  under  the catastrophe reinsurance agreement  with  Mutual
declined  $0.2  million for the nine months ended  September  30,
2000.

      Investment  income increased $0.1 million and $0.6  million
for  the  three and nine months ended September 30,  2000  as  an
increase  in invested assets was offset by a lower yield  on  the
investment portfolio.

     Realized investment gains were essentially unchanged for the
three  months  ended  September  30,  2000  as  sales  of  equity
securities at greater gains were offset by the recognition  of  a
$2.3  million loss on an equity investment that declined in value
on  an  other-than-temporary basis.   Realized  investment  gains
decreased  $3.1 million for the nine months ended  September  30,
2000  primarily due to the recognition of losses of $3.3  million
on  equity  investments that declined in value on an  other-than-
temporary basis.

      Income (loss) before income taxes and cumulative effect  of
accounting  change increased $20.7 million and $2.0  million  for
the three and nine months ended September 30, 2000, respectively.
The  increases  primarily were due to lower underwriting  losses.
Harleysville Group's statutory combined ratio decreased to 104.6%
for the three months ended September 30, 2000 from 116.0% for the
three months ended September 30, 1999 and to 107.3% for the  nine
months  ended September 30, 2000 from 107.4% for the nine  months
ended September 30, 1999.

      The nine months ended September 30, 2000 included a pre-tax
charge of $1.1 million ($.03 per basic share after taxes) related
to  the consolidation of selected non-claims support services and
office functions throughout the field operations.  This

                               14
<PAGE>


            HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
        MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
             OF OPERATIONS AND FINANCIAL CONDITION
                          (Continued)

restructuring  charge adversely affected the  statutory  combined
ratio by 0.2 points for the nine months ended September 30, 2000.
Income  before  income taxes and cumulative effect of  accounting
change  for  the nine months ended September 30,  2000  also  was
reduced  by $1.9 million ($0.04 per basic share after  taxes)  to
reflect  the  effect  of a settlement of litigation  between  the
North Carolina Rate Bureau and the Commissioner of Insurance over
personal  automobile insurance rate levels dating back  to  1994.
The  settlement, which mandates a refund of premium  be  made  to
policyholders,  adversely  affected the  combined  ratio  by  0.5
points.   Hurricane  Floyd struck the east coast  of  the  United
States  during  the third quarter of 1999 and  caused  losses  of
$12.2  million  ($.27 per basic share after taxes) and  adversely
affected  the  statutory combined ratio by  6.8  points  and  2.3
points  for the three and nine months ended September  30,  1999,
respectively.  Hurricane  losses  are  not  covered   under   the
aggregate catastrophe reinsurance agreement with Mutual.

      The third quarter of 1999 included a pre-tax charge of $2.6
million  ($.06  per  basic  share after  taxes)  related  to  the
consolidation  of  23  claims offices into a  centralized  direct
reporting  center  and four specialized regional  claims  service
centers.  This claims restructuring charge adversely affected the
statutory  combined ratio by 1.4 points and 0.5  points  for  the
three  and  nine  months ended September 30, 1999,  respectively.
Excluding   the  impacts  of  Hurricane  Floyd  and  the   claims
restructuring charge, the statutory combined ratio decreased  3.2
points  for the three months ended September 30, 2000,  primarily
due   to  improved  results  in  the  commercial  automobile  and
commercial multi-peril lines of business.  Excluding the  impacts
of the field and claims restructuring charges, the North Carolina
Rate   Bureau  Settlement  and  Hurricane  Floyd,  the  statutory
combined  ratio  increased 2.0 points for the nine  months  ended
September  30,  2000 primarily due to worse results  in  personal
lines,  particularly  personal automobile,  partially  offset  by
better results in commercial lines.

      Losses  ceded  under the aggregate catastrophe  reinsurance
agreement  with Mutual increased by $3.0 million  for  the  three
months  ended September 30, 2000 and decreased $0.7  million  for
the  nine  months  ended September 30, 2000 as  there  were  more
severe  spring  and summer storms and less severe  winter  storms
than in the prior year periods.

     The income tax provision for the three and nine months ended
September  30, 2000 includes the tax benefit of $2.9 million  and
$8.6   million  associated  with  tax-exempt  investment  income,
compared to $3.0 million and $8.9 million in the same prior  year
periods.

                               15
<PAGE>


            HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
        MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
             OF OPERATIONS AND FINANCIAL CONDITION
                          (Continued)

Liquidity and Capital Resources

      Net  cash provided by operating activities was $0.8 million
and  $59.0 million for the nine months ended September  30,  2000
and  1999.   The decrease primarily resulted from an increase  in
cash  used  by  underwriting activities partially  offset  by  an
increase of $10.5 million in cash held as collateral for security
lending transactions.

      Net cash provided by investing activities was $22.4 million
for  the  nine months ended September 30, 2000 and  net  cash  of
$40.6  million  was  used by investing activities  for  the  nine
months ended September 30, 1999.  The change is primarily due  to
the   decline  in  cash  provided  by  operating  activities  and
increased cash used in financing activities.

     Net cash used by financing activities increased $5.0 million
for the nine months ended September 30, 2000 primarily due to the
purchase of treasury stock and an increase in dividends paid.

      Harleysville Group Inc. maintained $4.2 million of cash and
marketable  securities and $4.9 million of  dividends  receivable
from  its  subsidiaries at September 30, 2000 which is  available
for general corporate business purposes including dividends, debt
service, capital contributions to subsidiaries, acquisitions  and
the  repurchase of stock.  In 1999, the Company adopted  a  stock
repurchase  plan  under which the Company  and  Mutual  each  was
permitted  to  purchase up to 1.0 million shares of  Harleysville
Group  common stock, up to a total of 2.0 million shares.  As  of
September 30, 2000, the Company has repurchased all of the shares
authorized  to  be  repurchased.  The  Company  had  no  material
commitments for capital expenditures as of September 30, 2000.

      Certain  of  the  statements contained herein  (other  than
statements  of historical facts) are forward looking  statements.
Such  forward looking statements are made pursuant  to  the  safe
harbor provisions of the Private Securities Litigation Reform Act
of   1995  and  include  estimates  and  assumptions  related  to
economic,   competitive  and  legislative  developments.    These
forward  looking statements are subject to change and uncertainty
which  are,  in many instances, beyond the Company's control  and
have  been made based upon management's expectations and  beliefs
concerning  future  developments and their  potential  effect  on
Harleysville  Group.  There  can  be  no  assurance  that  future
developments will be in accordance with management's expectations
so  that the effect of future developments on Harleysville  Group
will be those

                               16
<PAGE>


            HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
        MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
             OF OPERATIONS AND FINANCIAL CONDITION
                          (Continued)

anticipated  by  management.  Actual financial results  including
premium  growth and underwriting results could differ  materially
from  those  anticipated by Harleysville Group depending  on  the
outcome of certain factors, which may include changes in property
and  casualty  loss  trends  and  reserves;  natural  catastrophe
losses;  competition  in  insurance product  pricing;  government
regulation  and changes therein which may impede the  ability  to
charge  adequate  rates;  performance of the  financial  markets;
fluctuations  in  interest  rates;  availability  and  price   of
reinsurance; and the status of labor markets in which the Company
operates.

                               17
<PAGE>


            HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
            QUANTITATIVE AND QUALITATIVE DISCLOSURE
                        ABOUT MARKET RISK

      Harleysville  Group's market risk generally represents  the
risk of gain or loss that may result from the potential change in
the fair value of Harleysville Group's investment portfolio as  a
result   of   fluctuations   in  prices   and   interest   rates.
Harleysville Group attempts to manage its interest rate  risk  by
maintaining  an  appropriate  relationship  between  the  average
duration of the investment portfolio and the approximate duration
of its liabilities.

      Harleysville  Group has maintained approximately  the  same
duration  of  its  investment portfolio to its  liabilities  from
December  31,  1999  to  September 30, 2000.   In  addition,  the
Company  has  maintained approximately the  same  investment  mix
during this period.

                               18
<PAGE>


            HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
                  PART II.  OTHER INFORMATION

ITEM 1. Legal Proceedings - None

ITEM 2. Changes in Securities - None

ITEM 3. Defaults Upon Senior Securities - None

ITEM 4. Submission  of  Matters to a Vote of Security  Holders  -
        None

ITEM 5. Other Information -  None

ITEM 6. a.  Exhibits - None
        b.   Reports on Form 8-K - None




                           SIGNATURE

         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.


                                  HARLEYSVILLE GROUP INC.

Date:  November 6, 2000                /s/BRUCE J. MAGEE
     ------------------           -------------------------------
                                          Bruce J. Magee
                                    Senior Vice President and
                                     Chief Financial Officer
                                  (principal financial officer and
                                    principal accounting officer)

                               19
<PAGE>





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