HARLEYSVILLE GROUP INC
10-Q, 2000-08-10
FIRE, MARINE & CASUALTY INSURANCE
Previous: HANCOCK JOHN INVESTMENT TRUST III, 497, 2000-08-10
Next: HARLEYSVILLE GROUP INC, 10-Q, EX-27, 2000-08-10




               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  June 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  August  2, 2000, 28,797,607 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 - June 30, 2000
    and December 31, 1999                                 3

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

  Consolidated Statements of Income - For the
    six months ended June 30, 2000 and 1999               5

  Consolidated Statement of Shareholders' Equity -
    For the six months ended June 30, 2000                6

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

  Notes to Consolidated Financial Statements              8

  Management's Discussion and Analysis of Results
    of Operations and Financial Condition                13

  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)

                                               JUNE 30,       DECEMBER 31,
                                                 2000            1999
                                              ------------    -----------
                                              (unaudited)
                    ASSETS
                    ------
Investments:
 Fixed maturities:
   Held to maturity, at amortized
     cost (fair value $572,918
     and $597,367)                            $  571,983      $  597,232
   Available for sale, at fair value
     (amortized cost $771,096 and
      $761,830)                                  762,838         749,370
 Equity securities, at fair value
   (cost $114,986 and $106,225)                  214,393         198,197
 Short-term investments, at cost,
   which approximates fair value                  38,780          59,223
                                              ----------      ----------
     Total investments                         1,587,994       1,604,022
 Cash                                             26,035          20,273
 Receivables:
   Premiums                                       98,296          91,931
   Reinsurance                                    87,979          81,884
   Accrued investment income                      22,332          22,478
                                              ----------      ----------
     Total receivables                           208,607         196,293

 Deferred policy acquisition costs                85,300          83,541
 Prepaid reinsurance premiums                     24,451          28,907
 Property and equipment, net                      27,877          27,368
 Deferred income taxes                            18,158          20,478
 Other assets                                     37,869          39,174
                                              ----------      ----------
     Total assets                             $2,016,291      $2,020,056
                                              ==========      ==========

     LIABILITIES AND SHAREHOLDERS' EQUITY
     ------------------------------------
 Liabilities:
  Unpaid losses and loss settlement
    expenses                                  $  900,459      $  901,352
  Unearned premiums                              355,199         351,710
  Accounts payable and accrued expenses          108,464         113,369
  Debt                                            96,450          96,810
  Due to affiliate                                13,324          29,921
                                              ----------      ----------
     Total liabilities                         1,473,896       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 29,700,426
    and 29,498,651 shares; outstanding
    28,700,426 and 28,812,086 shares              29,700         29,499
  Additional paid-in capital                     127,070        124,798
  Accumulated other comprehensive income          59,247         51,682
  Retained earnings                              341,943        331,769
  Treasury stock, at cost, 1,000,000 and
    686,565 shares                               (15,565)       (10,854)
                                              ----------     ----------
      Total shareholders' equity                 542,395        526,894
                                              ----------     ----------

      Total liabilities and
        shareholders' equity                  $2,016,291     $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 JUNE 30, 2000 AND 1999
             (dollars in thousands, except per share data)

                                             2000           1999
                                           ---------     ---------
Revenues:
  Premiums earned                          $171,693      $175,099
  Investment income, net of
    investment expenses                      21,514        21,231
  Realized investment gains                   1,365         1,210
  Other income                                4,362         3,770
                                           --------      --------

      Total revenues                        198,934       201,310
                                           --------      --------

Losses and expenses:

  Losses and loss settlement expenses       125,028       119,799
  Amortization of deferred policy
    acquisition costs                        44,557        45,264
  Other underwriting expenses                14,088        14,116
  Interest expense                            1,618         1,556
  Other expenses                              1,521         1,193
                                           --------      --------

      Total expenses                        186,812       181,928
                                           --------      --------

      Income before income taxes             12,122        19,382

Income taxes                                  1,417         3,871
                                           --------      --------

      Net income                           $ 10,705      $ 15,511
                                           ========      ========
Per common share:

  Basic earnings                           $    .37      $    .53
                                           ========      ========
  Diluted earnings                         $    .37      $    .52
                                           ========      ========
  Cash dividend                            $   .135      $   .125
                                           ========      ========


See accompanying notes to consolidated financial statements.

                                4
<PAGE>



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

                                             2000           1999
                                          ---------      ---------
Revenues:
  Premiums earned                         $341,934       $344,926
  Investment income, net of
    investment expenses                     43,284         42,757
  Realized investment gains                  2,639          6,020
  Other income                               8,496          7,283
                                          --------       --------

      Total revenues                       396,353        400,986
                                          --------       --------
Losses and expenses:

  Losses and loss settlement expenses      252,519        239,645
  Amortization of deferred policy
    acquisition costs                       88,544         88,815
  Other underwriting expenses               29,928         29,474
  Interest expense                           3,278          3,117
  Other expenses                             3,187          2,342
                                          --------       --------
      Total expenses                       377,456        363,393
                                          --------       --------

      Income before income taxes and
        cumulative effect of accounting
        change                              18,897         37,593

Income taxes                                   951          7,317
                                          --------       --------
      Income before cumulative effect
        of accounting change                17,946         30,276

Cumulative effect of accounting change,
  net of income tax                                        (2,904)
                                          --------       --------

      Net income                          $ 17,946       $ 27,372
                                          ========       ========

Per common share:

  Basic:
    Income before cumulative effect of
      accounting change                   $    .62       $   1.04
    Cumulative effect of accounting
      change, net of income tax                              (.10)
                                          --------       --------
    Net income                            $    .62       $    .94
                                          ========       ========

  Diluted:
    Income before cumulative effect of
      accounting change                   $    .62       $   1.02
    Cumulative effect of accounting
      change, net of income tax                              (.10)
                                          --------       --------
    Net income                            $    .62       $    .92
                                          ========       ========

  Cash dividend                           $    .27       $    .25
                                          ========       ========


See accompanying notes to consolidated financial statements.

                                5
<PAGE>



                HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
             CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                              (UNAUDITED)
                 FOR THE SIX MONTHS ENDED JUNE 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                                                           17,946                 17,946

Other compre-
 hensive income,
 net of tax:
  Unrealized
  investment
  gains, net of
  reclassifi-
  cation
  adjustment                                         7,565                                   7,565
                                                                                          --------
Comprehensive
 income                                                                                     25,511
                                                                                          --------
Issuance
 of common
 stock             201,775      201      2,272                                               2,473

Cash dividend
 paid                                                            (7,772)                    (7,772)

Purchase of
 treasury
 stock,
 313,435
 shares                                                                         (4,711)      (4,711)
                ----------  -------   --------     -------     --------       --------     --------
Balance at
 June 30,
 2000           29,700,426  $29,700   $127,070     $59,247     $341,943       $(15,565)    $542,395
                ==========  =======   ========     =======     ========       ========     ========

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

                                6
<PAGE>



                  HARLEYSVILLE GROUP INC. AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (UNAUDITED)
              FOR THE SIX MONTHS ENDED JUNE 30, 2000 AND 1999
                               (in thousands)

                                               2000           1999
                                            ----------     ----------
Cash flows from operating activities:
 Net income                                 $ 17,946       $  27,372
 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                (20,966)         11,366
       Decrease in unpaid losses and
         loss settlement expenses               (893)        (10,986)
       Deferred income taxes                  (1,753)          1,281
       Increase in deferred policy
        acquisition costs                     (1,759)         (7,638)
       Amortization and depreciation           1,761           1,539
       Gain on sale of investments            (2,639)         (6,020)
       Other, net                             (4,145)         (5,213)
                                            --------       ---------
         Net cash provided (used) by
           operating activities              (12,448)         14,605
                                            --------       ---------
Cash flows from investing activities:
 Fixed maturity investments:
   Purchases                                 (48,613)       (103,751)
   Sales or maturities                        64,764         102,253
 Equity securities:
   Purchases                                 (17,134)        (10,246)
   Sales                                      11,088           8,947
 Net (purchases) sales of short-term
   investments                                20,443          (5,486)
 Purchase of property and equipment           (1,968)         (2,015)
                                            --------       ---------
        Net cash provided (used)
         by investing activities              28,580         (10,298)
                                            --------       ---------
Cash flows from financing activities:
 Issuance of common stock                      2,473           2,930
 Repayment of debt obligations                  (360)           (330)
 Dividend paid                                (7,772)         (7,322)
 Purchase of treasury stock                   (4,711)
                                            --------       ---------
        Net cash used by
         financing activities                (10,370)         (4,722)
                                            --------       ---------
Increase (decrease) in cash                    5,762            (415)

 Cash at beginning of period                  20,273           3,799
                                            --------       ---------
 Cash at end of period                      $ 26,035       $   3,384
                                            ========       =========


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  only   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 per share is
  as follows:

                          FOR THE THREE MONTHS   FOR THE SIX MONTHS
                            ENDED JUNE 30,         ENDED JUNE 30,
                           2000       1999        2000       1999
                         --------- ----------   ---------  --------
                                       (in thousands,
                                   except per share data)
  Numerator for basic
   and diluted earnings
   earnings per share:
      Net income          $10,705    $15,511     $17,946    $27,372
                          =======    =======     =======    =======
  Denominator for basic
   earnings per share --
   weighted average
   shares outstanding      28,763     29,299      28,832    29,268

  Effect of stock
   incentive plans            174        305         171       372
                          -------    -------     -------   -------
   Denominator for
   diluted earnings
   per share               28,937     29,604      29,003    29,640
                          =======    =======     =======   =======

  Basic earnings
   per share              $   .37    $   .53     $   .62   $   .94
                          =======    =======     =======   =======

  Diluted earnings
   per share              $   .37    $   .52     $   .62   $   .92
                          =======    =======     =======   =======

                                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 SIX MONTHS
                        ENDED JUNE 30,         ENDED JUNE 30,
                       2000       1999         2000       1999
                     --------   --------     ---------  --------
                                   (in thousands)

 Number of options    1,270       684          1,270       330
                      =====       ===          =====       ===

  3 - Reinsurance

        Premiums  earned  are  net  of  amounts   ceded   of
  $21,145,000 and $40,834,000 for the three and  six  months
  ended  June  30,  2000, respectively, and $11,784,000  and
  $23,017,000  for the three and six months ended  June  30,
  1999,  respectively.  Losses and loss settlement  expenses
  are  net  of  amounts ceded of $14,647,000 and $26,768,000
  for  the  three  and  six  months  ended  June  30,  2000,
  respectively,  and  $5,058,000  and  $15,647,000  for  the
  three  and  six  months ended June 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  $1,826,000   and
  $1,959,000   and   losses  incurred  of   $1,655,000   and
  $(644,000), for the three months ended June 30,  2000  and
  1999,  respectively.  Harleysville Group ceded  to  Mutual
  premiums  earned  of  $3,374,000 and $3,555,000  and  loss
  incurred  of $1,711,000 and $5,448,000 for the six  months
  ended June 30, 2000 and 1999, respectively.

       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
  June  30, 2000 and December 31, 1999. Mutual has an A.  M.
  Best rating of "A"

                                9
  <PAGE>


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

  (Excellent)   and,  in  accordance  with   certain   state
  regulatory  requirements, maintained $366.6 million  (fair
  value)  of  investments  in  a  trust  account  to  secure
  liabilities  under  the reinsurance pooling  agreement  at
  June 30, 2000.

  4 - Cash Flows

        There  were  cash  tax  payments  of  $866,000   and
  $6,773,000  and  cash interest payments of $3,228,000  and
  $3,063,000  in  the  first six 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 $1,768,000
  have  been  made  to  170  employees,  and  the  remaining
  accrual  for employee termination benefits is  $73,000  at
  June  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 June 30, 2000,  operations  in
  the  23  general claims offices have been closed. Payments
  totaling  $149,000  have  been  made,  and  the  remaining
  accrual  for  occupancy charges is $457,000  at  June  30,
  2000.

       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
  $831,000  have  been  made  to  105  employees,  and   the
  remaining  accrual  for employee termination  benefits  is
  $55,000  at June 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 $17,000 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.

                               10
  <PAGE>



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

      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     (1,768)     (149)     (1,917)     (831)        (17)      (848)
Change in
 prior accrual
 due to
 voluntary
 terminations
 greater than
 anticipated
 and reduced
 sublease
 benefits           (134)      69         (65)      (13)                    (13)
                 -------    -----     -------     -----        ----      ------
Balance at
 June 30,
 2000            $    73    $ 457     $   530     $  55        $171      $  226
                 =======    =====     =======     =====        ====      ======

                               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 SIX MONTHS
                              ENDED JUNE 30,          ENDED JUNE 30,
                             2000       1999        2000        1999
                           --------   ---------   ---------   ---------
                                         (in thousands)
  Revenues:
  Premiums earned:
    Commercial lines       $151,644   $154,040    $ 303,059   $ 301,517
    Personal lines           89,353     91,874      176,533     182,484
    Eliminations            (69,304)   (70,815)    (137,658)   (139,075)
                           --------   --------    ---------   ---------
     Total premiums earned  171,693    175,099      341,934     344,926
  Net investment income      21,514     21,231       43,284      42,757
  Realized investment
   gains                      1,365      1,210        2,639       6,020
  Other                       4,362      3,770        8,496       7,283
                           --------   --------    ---------   ---------
  Total revenues           $198,934   $201,310    $ 396,353   $ 400,986
                           ========   ========    =========   =========

  Income before income
   taxes and cumulative
   effect of accounting
   change:
    Underwriting loss:
      Commercial lines     $(13,118)  $ (8,002)   $ (23,436)  $ (26,278)
      Personal lines         (7,999)    (1,383)     (20,371)     (5,212)
      Eliminations            6,128        386       11,699      11,377
                           --------   --------    ---------   ---------
        SAP underwriting
         loss               (14,989)    (8,999)     (32,108)    (20,113)
  GAAP adjustments            3,009      4,919        3,051       7,105
                           --------   --------    ---------    --------
    GAAP underwriting
      loss                  (11,980)    (4,080)     (29,057)    (13,008)
  Net investment income      21,514     21,231       43,284      42,757
  Realized investment
    gains                     1,365      1,210        2,639       6,020
  Other                       1,223      1,021        2,031       1,824
                           --------   --------    ---------   ---------
  Income before income
   taxes and cumulative
   effect of accounting
   change                  $ 12,122   $ 19,382    $  18,897   $  37,593
                           ========   ========    =========   =========

                               12
  <PAGE>



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

  7 - Comprehensive Income

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

                          FOR THE THREE MONTHS     FOR THE SIX MONTHS
                              ENDED JUNE 30,         ENDED JUNE 30,
                            2000       1999        2000        1999
                          --------   --------    --------    --------
                                        (in thousands)
  Net income              $10,705    $ 15,511    $17,946     $ 27,372
  Other comprehensive
   income:
    Unrealized
     investment
     holding gains
     (losses) arising
     during period         (2,391)    (10,062)     9,280       (7,025)
   Less:
      Reclassification
       adjustment for
       gains included
       in net income         (889)       (596)    (1,715)      (3,704)
                          -------    --------    -------     --------
   Net unrealized
      investment
      gains (losses)       (3,280)    (10,658)     7,565      (10,729)
                          -------    --------    -------     --------
  Comprehensive income    $ 7,425    $  4,853    $25,511     $ 16,643
                          =======    ========    =======     ========

                               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 $3.4 million and  $3.0  million
during   the   three  and  six  months  ended  June   30,   2000,
respectively.  The decreases are primarily due  to  decreases  in
premiums  earned for personal lines partially offset by decreases
of  $0.1  million  and $0.2 million in premiums ceded  under  the
catastrophe reinsurance agreement with Mutual for the  three  and
six months ended June 30, 2000, respectively.

      Investment  income increased $0.3 million and $0.5  million
for  the  three and six months ended June 30, 2000 as an increase
in  invested assets was partially offset by a lower yield on  the
investment portfolio.

     Realized investment gains were essentially unchanged for the
three  months  ended  June 30, 2000.  Realized  investment  gains
decreased  $3.4 million for the six months ended  June  30,  2000
primarily  resulting  from fewer sales of equity  securities  and
from  the  recognition  of  a  $1.0 million  loss  on  an  equity
investment that was trading below cost on an other-than-temporary
basis.

       Income  before  income  taxes  and  cumulative  effect  of
accounting  change decreased $7.3 million and $18.7  million  for
the  three and six months ended June 30, 2000, respectively.  The
decreases  primarily  were  due to a  higher  underwriting  loss,
partially offset by the higher investment income.  Lower realized
gains  also  contributed to the decrease in income before  income
taxes  and  cumulative effect of accounting change  for  the  six
months  ended  June  30,  2000.  Harleysville  Group's  statutory
combined  ratio increased to 105.9% and 108.6% for the three  and
six  months  ended June 30, 2000, respectively, from  101.3%  and
102.9%  for  the  three  and  six months  ended  June  30,  1999,
respectively.  The six months ended June 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.
The  restructuring resulted in a net staff reduction of about 115
people  and  was  completed by the end of the second  quarter  of
2000. The consolidation is expected to result in annual after-tax
savings  of  approximately $2.7 million, based on  a  preliminary
analysis  of achievable cost savings.  This restructuring  charge
adversely affected the statutory combined ratio by 0.3 points for
the  six  months ended June 30, 2000. Income before income  taxes
and  cumulative  effect of accounting change for the  six  months
ended  June 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 0.6 points.  Excluding the impacts of  the
field

                               14
<PAGE>



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

restructuring  and  North Carolina Rate  Bureau  settlement,  the
statutory combined ratio increased 4.8 points for the six  months
ended  June 30, 2000.  Such increase, and the 4.6 point  increase
in  the statutory combined ratio for the three months ended  June
30,  2000,  is primarily due to worse results in personal  lines,
particularly  personal  automobile, and in workers  compensation.
Losses   ceded   under  the  aggregate  catastrophe   reinsurance
agreement  with Mutual increased by $2.3 million  for  the  three
months  ended June 30, 2000, primarily due to a greater frequency
of  catastrophes and decreased $3.7 million for  the  six  months
ended  June  30,  2000  due to fewer catastrophes  in  the  first
quarter.

      The  income tax expense for the three and six months  ended
June  30, 2000 includes the tax benefit of $2.8 million and  $5.7
million  associated  with tax-exempt interest  compared  to  $2.9
million and $5.9 million in the same prior year periods.

      The  cumulative  effect of accounting change  reflects  the
effect  of adopting a new accounting standard in 1999 related  to
the treatment of insurance-related assessments.

      Effective  for  one year from July 1, 2000,  the  Company's
subsidiaries and Mutual and its wholly-owned subsidiaries renewed
its  catastrophe reinsurance treaty which provides  coverage  for
85.5%  of  up  to  $147 million in excess of a retention  of  $20
million  for  any given catastrophe.  Harleysville  Group's  2000
pooling  share  of this coverage would be 85.5%  of  up  to  $106
million  in excess of a retention of $14.4 million for any  given
catastrophe.  Accordingly, pursuant to the terms of  the  treaty,
the  maximum  recovery would be $126 million for any  catastrophe
involving an insured loss equal to or greater than $167  million.
Harleysville Group's 2000 pooling share of this maximum  recovery
would  be  $90 million for any catastrophe involving  an  insured
loss   of   $120   million  or  greater.   The  treaty   includes
reinstatement  provisions providing for  coverage  for  a  second
catastrophe and requiring payment of an additional premium in the
event of a first catastrophe occurring.

Liquidity and Capital Resources

      Net cash used by operating activities was $12.4 million for
the  six months ended June 30, 2000 and net cash of $14.6 million
was  provided  by operating activities for the six  months  ended
June  30, 1999.  The change primarily is from an increase in cash
used  by  underwriting activities partially offset by an increase
of  $6.7  million in cash held as collateral for security lending
transactions.

                               15
<PAGE>



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

      Net cash provided by investing activities was $28.6 million
for  the  six  months ended June 30, 2000 and net cash  of  $10.3
million was used by investing activities for the six months ended
June  30, 1999. The change is primarily due to the change in cash
used by operating activities and increased cash used in financing
activities.

     Net cash used by financing activities increased $5.6 million
for  the  six  months ended June 30, 2000 primarily  due  to  the
purchase of treasury stock.

      Harleysville Group Inc. maintained $2.0 million of cash and
marketable  securities and $9.1 million of  dividends  receivable
from  its  subsidiaries at June 30, 2000 which is  available  for
general  corporate  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
June  30,  2000, the Company has repurchased all  of  the  shares
authorized  to  be  repurchased.  The  Company  has  no  material
commitments for capital expenditures as of June 30, 2000.

Year 2000

      Harleysville Group has not encountered difficulties to date
with   respect  to  the  year  2000  millennium  change,   either
internally  or  with  third  parties.   Harleysville  Group  will
continue to monitor exposure to any year 2000-related problem.

     Harleysville Group has risk that claims related to year 2000
issues will be made under insurance policies that it underwrites.
Harleysville  Group  has  concluded  that  its  policies  do  not
generally  provide  coverage for losses  relating  to  year  2000
issues  and  has  issued  endorsements  further  clarifying  this
exclusion.  However,  due in part to the potential  for  judicial
decisions  which  expand policies to cover risks  that  were  not
contemplated   by   the  policy,  which  in  turn   may   produce
unanticipated  claims, and because there is no prior  history  of
such  claims  at this point in time, the amount of any  potential
year 2000 coverage liabilities is not determinable.  Harleysville
Group  has  not  had  any material claims related  to  year  2000
issues.

      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

                               16
<PAGE>



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

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 instance, 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  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 June 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 -

ITEM 6.  a.  Exhibits - None
m        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:    August 10, 2000                     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