GRYPHON HOLDINGS INC
10-Q, 1998-08-12
FIRE, MARINE & CASUALTY INSURANCE
Previous: CYTEC INDUSTRIES INC/DE/, 10-Q, 1998-08-12
Next: WRIGHT MEDICAL TECHNOLOGY INC, 10-Q, 1998-08-12



1
                             
                                
                                
               SECURITIES AND EXCHANGE COMMISSION
                                
                     WASHINGTON, D.C.  20549
                                
                            FORM 10-Q
                                
         QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF
              THE SECURITIES  EXCHANGE ACT OF 1934
                                
 For Quarter Ended June 30, 1998  Commission file number 0-5537
                                
                        Gryphon Holdings Inc.
     (Exact name of registrant as specified in its charter)
                                

            Delaware                              13-3287060
(State or other jurisdiction of             (I.R.S. Employer
incorporation or organization)           Identification No.)
                                                                 
                                                                 

30 Wall Street, New York, New York                10005-2201
(Address of principal executive offices)          (zip code)
                                
Registrant's telephone number,including area code: (212) 825-1200



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

                                    Yes    x        No

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

             Class                     Outstanding at June 30, 1998
Common stock, par value $.01                       6,740,229
                                                                 
                                                                 
                                                                 
                                                                 
                                
                                 
                        Gryphon Holdings Inc.
                          TABLE OF CONTENTS
                                
                                

Part I.     FINANCIAL INFORMATION                            Page

Item 1.     Financial  Statements
            Consolidated Balance Sheets at
              June 30, 1998 and December 31, 1997              3

            Consolidated  Statements of Income for 
              the three and six months
              ended June 30, 1998 and 1997                     4

            Consolidated Statements of Cash Flows for
              the six months ended June 30, 1998 and 1997      5

            Notes to Consolidated Financial Statements         6

Item 2.     Management's Discussion and Analysis of
              Financial Condition and Results of Operations   12

Part II.    OTHER INFORMATION

Item 4.     Submission of Matters to a vote of 
              Security Holders                                18

Item 5.     Other Information                                 19

Item 6.     Exhibits and Reports on Form 8-K                  19

Signatures                                                    20

EXHIBIT 27  Financial Data Schedule                           21


<TABLE>
                       PART I-FINANCIAL INFORMATION
                  Gryphon Holdings Inc. and Subsidiaries
<CAPTION>
                        Consolidated Balance Sheets
<S>                                            <C>             <C>
                                               June 30,        December 31,
                                                1998               1997
                                                  (Dollars in thousands)
Investments:                                      
   Fixed maturities, available for sale, 
     at fair value (amortized cost: 
     6/30/98-$294,052; 12/31/97-$274,506)     $300,082        $280,553
   Equity securities, available for sale, 
     at fair value (cost: 6/30/98 - $660)          667
      Short-term investments, at cost, 
        which approximates market                  233             257
Total investments                              300,982         280,810
Cash and cash equivalents                       18,990          32,272
Accrued investment income                        4,239           4,071
Premiums receivable                             25,526          16,151
Reinsurance recoverable on paid losses          18,480          18,261
Reinsurance recoverable on unpaid losses       164,086         140,810
Prepaid reinsurance premiums                    21,615          16,573
Deferred policy acquisition costs               11,700          11,849
Deferred income taxes                           13,737          10,569
Income taxes receivable                          1,445
Other assets                                     8,731           7,619
Total assets                                  $589,531        $538,985

Liabilities and Stockholders' Equity
Policy liabilities:
   Unpaid losses and loss adjustment 
     expenses                                 $364,582        $328,911
   Unearned premiums                            69,942          62,351
Total policy liabilities                       434,524         391,262
Reinsurance balances payable                    27,157          12,179
Income taxes payable                                               389
Long-term debt                                  19,375          21,125
Other liabilities                                9,998           9,521
Total liabilities                              491,054         434,476
Commitments and contingencies
Stockholders' equity:
    Preferred stock, $.01 par value; 
      1,000,000 shares authorized;
      none issued or outstanding
    Common stock, $.01 par value; 
      15,000,000 shares authorized; 
      8,148,050 shares issued                       81              81
    Additional paid-in capital                  30,581          30,742
    Accumulated other comprehensive 
      income, net of tax                         3,503           3,585
    Deferred compensation                         (259)           (151)
    Retained earnings                           88,486          95,065
    Treasury stock, at cost; 
      shares 1998: 1,407,821; 
      1997: 1,461,169                          (23,915)        (24,813)
Total stockholders' equity                      98,477         104,509
Total liabilities and stockholders' equity    $589,531        $538,985
</TABLE>
See accompanying notes to consolidated financial statements.
The interim financial statements are unaudited.



<TABLE>
               Gryphon Holdings Inc. and Subsidiaries
<CAPTION>
                  Consolidated Statements of Income

                                     Three months ended    Six months ended
                                          June 30,             June 30,
                                     1998        1997      1998        1997
                                        (Dollars and shares in thousand,
                                            except per-share data)
<S>                                  <C>         <C>       <C>         <C>
Revenues
Gross premiums written               $44,497     $40,747   $78,508     $76,398
Net premiums written                  26,609      27,209    46,966      51,632

Net premiums earned                   21,916      25,917    44,431      49,018
Net investment income                  4,200       4,315     8,402       8,485
Realized gains on investments            286          12     1,297          29
Other income                                         256                   498
Total revenues                        26,402      30,500    54,130      58,030

Expenses
Losses and loss adjustment expenses   27,769      16,460    42,721      29,967
Underwriting, acquisition, 
   and insurance expenses             11,546      11,156    22,176      22,018
Interest expense                         323         409       690         830
Total expenses                        39,638      28,025    65,587      52,815

Income (loss) before income taxes    (13,236)      2,475   (11,457)      5,215
Provision for income taxes (benefit):
     Current                          (2,596)        880    (1,712)      1,198
     Deferred                         (2,506)       (572)   (3,166)       (321)
Total income taxes                    (5,102)        308    (4,878)        877

Net income (loss)                    $(8,134)     $2,167   $(6,579)     $4,338

Other comprehensive income, 
   net of tax:
     Unrealized investment gains 
       (losses), net of 
       reclassification adjustments      855       3,102        (7)       (586)
     Foreign currency translation 
       adjustments                       (84)          9       (75)        (12)

Comprehensive income (loss)          $(7,363)     $5,278   $(6,661)     $3,740

Basic net earnings (loss) per share   $(1.21)      $0.32    $(0.98)      $0.65

Basic comprehensive income 
  (loss) per share                    $(1.09)      $0.79    $(0.99)      $0.56

Weighted average shares outstanding    6,740       6,688     6,718       6,676
</TABLE>

See accompanying notes to consolidated financial statements.
These statements are unaudited.


<TABLE>
                     Gryphon Holdings Inc. and Subsidiaries

                     Consolidated Statements of Cash Flows
<CAPTION>
                                               Six months ended June 30,
                                                    1998        1997
                                                 (Dollars in thousands)
<S>                                            <C>           <C>           
Operating activities
Net income                                     $   (6,579)   $    4,338
Adjustments to reconcile net income 
   to net cash provided by operating 
   activities:
     Increase in net policy liabilities            14,725         8,799
     Increase in premiums receivable               (9,375)       (2,311)
     Decrease (increase) in deferred 
       policy acquisition costs                       149        (1,118)
     Deferred income tax provision                 (3,166)         (321)
     Increase in other assets and liabilities      (2,468)       (4,999)
     Amortization and depreciation                    453           372
     Amortization of bond discount, net               510           273
     Realized gains on investments                 (1,297)          (29)
     Increase (decrease) in reinsurance 
       balances payable                            14,978       (10,053)
     Decrease (increase) in accrued 
       investment income                             (168)           21
Net cash provided by (used in) 
       operating activities                         7,762        (5,028)

Investing activities
Sales of fixed maturities                         159,842       167,960
Purchases of fixed maturities                    (178,577)     (165,090)
Purchases of equity securities                       (660)  
Capital expenditures                                 (414)         (576)
Net cash (used in) provided by 
   investing activities                           (19,809)        2,294

Financing activities
Principal payment on long-term debt                (1,750)       (1,750)
Issuance of common stock                              738           371
Deferred compensation                                (148)          (29)
Net cash used in financing activities              (1,160)       (1,408)

Effect of exchange rate changes on cash               (75)          (12)


Decrease in cash and cash equivalents             (13,282)       (4,154)
Cash and cash equivalents at 
   beginning of period                             32,272        23,398
Cash and cash equivalents at end of period      $  18,990     $  19,244

Supplemental disclosure of cash flow information
Income taxes paid                                     $75          $260
Interest paid                                         690           830
</TABLE>
See accompanying notes to consolidated financial statements.
These statements are unaudited.



             Gryphon Holdings Inc. and Subsidiaries
           Notes to Consolidated Financial Statements

1.  Basis of Presentation

     Gryphon  Holdings Inc. (the "Company") operates through  its
main  subsidiary, Gryphon Insurance Group Inc.,  as  a  specialty
property  and casualty underwriting organization.  The  Company's
wholly   owned  insurance  company  subsidiaries  are  Associated
International  Insurance  Company  ("Associated")   and   Calvert
Insurance  Company  ("Calvert").  The  accompanying  consolidated
financial  statements  include, for all  periods  presented,  the
accounts  and  operations  of  Gryphon  Holdings  Inc.  and   its
subsidiaries.

2.  Principles of Consolidation

     The accompanying consolidated financial statements have been
prepared   on   the   basis  of  generally  accepted   accounting
principles,  which  as to the two wholly owned insurance  company
subsidiaries  differ  from  the  statutory  accounting  practices
prescribed  or permitted by regulatory authorities,  and  include
the   accounts   of  the  Company  and  its  subsidiaries.    All
significant  intercompany  accounts and  transactions  have  been
eliminated in consolidation.

3.  Investments

    The Company's securities are classified as available for sale
and reported at fair value, with unrealized gains and losses, net
of deferred income taxes, included in stockholders' equity.

      Fair  values  are  based  on  quoted  market  prices,  when
available,  or  estimates  based on  market  prices  for  similar
securities,   when   quotes   are  not   available.    Short-term
investments  are carried at cost, which approximates  their  fair
value.   Realized gains and losses from the sales or  liquidation
of  investments  are  determined on the  basis  of  the  specific
identification method and are included in net income.  Investment
income  is  recognized when earned.  The amortization of  premium
and  accretion  of  discount for fixed  maturity  securities  are
computed utilizing the interest method.

    The major categories of net investment income are summarized
as follows:
<TABLE>
<CAPTION>
                                 For the three months      For the six months
                                     ended June 30,           ended June 30,
                                     1998    1997             1998     1997
                                             (Dollars in thousands)
<S>                                  <C>     <C>              <C>      <C>
Fixed maturities                     $4,145  $3,907           $8,275   $8,061
Cash, cash equivalents and 
   short term-investments               310     650              636      912
Total investment income               4,455   4,557            8,911    8,973
Less related expenses                   255     242              509      488
Net investment income                $4,200  $4,315           $8,402   $8,485
</TABLE>

    The gross realized gains and losses from sales of fixed maturity 
securities are as follows:
<TABLE>
<CAPTION>
                                      For the three months   For the six months
                                          ended June 30,       ended June 30,
                                         1998      1997       1998      1997
                                                (Dollars in thousands)
<S>                                      <C>       <C>      <C>       <C>
Gross realized gains                     $416      $696     $1,630    $1,168
Grossed realized losses                  (130)     (684)      (333)   (1,139)
Net realized gain on sales               $286        12     $1,297       $29
</TABLE>

      At  June 30, 1998 and December 31, 1997, the amortized cost and
estimated fair values of investments in fixed maturities and equity
securities, by categories of securities, and short-term investments were
as follows:
<TABLE>
<CAPTION>
                                             Gross       Gross     Estimated
                                Amortized  Unrealized  Unrealized    Fair
                                   Cost      Gains       Losses     Value
                                           (Dollars in thousands)
<S>                             <C>        <C>         <C>         <C>
June 30, 1998                                                     
Fixed maturities                                                  
  U.S. Treasury securities                                   
    and obligations of
    U.S. government                                       
    corporations and agencies   $58,010    $898        $(13)       $58,895
  Debt securities issued                                     
    by foreign governments        4,738     135                      4,873
  Tax-exempt obligations                                     
    of states and
    political subdivisions      138,165   3,728         (33)       141,860
  Mortgage-backed securities     45,582     656         (19)        46,219
  Corporate securities           47,557     736         (58)        48,235
    Total fixed maturities      294,052   6,153        (123)       300,082
Equity securities                                                 
  Preferred stock                   660       7                        667
Short-term investments              233                                233
                               $294,945  $6,160       $(123)       300,982


December 31, 1997
  U.S. Treasury securities 
    and obligations of U.S.
    government corporations 
    and agencies                $78,623    $667        $(22)       $79,268
  Debt securities issued by 
    foreign governments           5,857     130          (6)         5,981
  Tax-exempt obligations of 
    states and political 
    subdivisions                108,194   4,322                    112,516
Mortgage-backed securities       47,488     501         (47)        47,942
Corporate securities             34,344     617        (115)        34,846
                                274,506   6,237        (190)       280,553
Short-term investments              257                                257
                               $274,763  $6,237       $(190)      $280,810
</TABLE>

4.   Long-Term Debt

     In  September 1995, the Company purchased 1.5 million shares
of  its  Common Stock beneficially owned by Willis Corroon  Group
plc  for  a  purchase price of $25.5 million,  including  related
expenses.  The Company financed its purchase through an unsecured
term  loan  from  commercial  lending  institutions.   This  loan
matures in varying amounts through 2002 with interest payable  at
least  quarterly.  The term loan interest rate is  equivalent  to
either the bank's prime rate or the London Interbank Offered Rate
("LIBOR")  plus 1%, at the discretion of the Company.   The  term
loan  agreement contains certain restrictive covenants, including
restrictions on the Company's ability to declare or pay any  cash
dividends to its shareholders.  As of June 30, 1998, the weighted
average  interest rate was 6.95%, and the fair value of the  loan
approximated the carrying value.

    Principal payments due on the term loan are as follows:
                                          Principal Amount
Year ending December 31,               (Dollars in thousands)

     1998                                    $1,875
     1999                                     4,125
     2000                                     4,625
     2001                                     5,000
     2002                                     3,750
     Total                                  $19,375

     In  October 1995, the Company entered into an interest  rate
swap agreement with a commercial lending institution in order  to
reduce  the impact of interest rate fluctuations on the Company's
term  loan.  The interest rate swap was effected with respect  to
the  first $15.5 million of scheduled principal amortizations  of
the $25.5 million loan.  The impact of the swap was to create  an
effective  fixed  rate  of 6.97% on the $15.5  million  principal
amount.  As of June 30, 1998, the fair value of the interest rate
swap approximated the carrying value.

5.  Earnings Per Share

    In  February 1997, the Financial Accounting Standards  Board
("FASB")  issued  Statement  of  Financial  Accounting  Standards
("SFAS")  No.  128,  "Earnings  Per  Share,"  which  the  Company
implemented  in  1997.   SFAS No. 128 establishes  standards  for
computing  and  presenting earnings per share.  Primary  earnings
per  share  have been replaced by basic earnings  per  share  and
calculated by dividing income available to common stockholders by
the  weighted average number of common shares outstanding  during
the  period.  Fully diluted earnings per share have been replaced
by  diluted  earnings  per  share  and  calculated  by  including
additional  common  shares that would have  been  outstanding  if
potentially  dilutive shares had been issued during  the  period.
Prior period earnings per share were not affected by the adoption
of SFAS No. 128.

6.   Comprehensive Income

      As  of  January 1, 1998, the Company adopted SFAS No.  130,
"Reporting  Comprehensive  Income."  This  statement  establishes
standards  for  the reporting and presentation  of  comprehensive
income  and its components in a full set of financial statements.
Comprehensive  income  encompasses all changes  in  shareholders'
equity (except those arising from transactions with shareholders)
and  includes net income, net unrealized capital gains or  losses
on available-for-sale securities and foreign currency translation
adjustments,  net of taxes.  This new standard changes  only  the
presentation  of certain information in the financial  statements
and  does not affect the Company's financial position or  results
of operations.

      The  summary of the Accumulated other comprehensive income,
net of tax, as reported in the Consolidated Balance Sheets are as
follows:
<TABLE>
<CAPTION>
                                            For the six months
                                               ended June 30,
                                            1998          1997
                                          (Dollars in thousands)
<S>                                       <C>             <C>
Unrealized investment gains, 
  net of tax                              $3,924          $3,086
Foreign  currency translation 
  adjustments, net of tax                   (421)           (231)
Accumulated other comprehensive  
  income, net of tax                      $3,503          $2,855
</TABLE>

     The  following table provides a summary of the components of 
net unrealized  investment  gains  (losses), as  reported in  the
Consolidated Statements of Income:
<TABLE>
<CAPTION>
                                    For the three months    For the six months
                                       ended June 30,          ended June 30,
                                     1998         1997       1998         1997
                                               (Dollars in thousands)
<S>                                  <C>          <C>        <C>          <C>
Unrealized investment gains 
  (losses) arising during the 
  period (net taxes of $560 and 
  $451 in 1998, respectively and 
  $1,672 and $(310) in 1997,
  respectively)                      $1,041       $3,106     $836         $(576)
    Less: reclassification 
      adjustments for realized
      gains included in net income 
      (net of taxes of $100 and 
      $454 in 1998, respectively 
      and $4 and $10 in 1997, 
      respectively)                     186            4      843            10
Net unrealized investment gains 
  (losses) on securities               $855       $3,102      $(7)        $(586)
</TABLE>

7.
     New Accounting Standards

     In  June  1997,  the FASB issued SFAS No. 131,  "Disclosure
about   Segments  of  an  Enterprise  and  Related  Information".
SFAS  No.  131  redefines how operating segments  are  determined
and    requires    disclosure   of    certain    financial    and
descriptive    information   about    a    company's    operating
segments.    This   statement   relates   to   presentation    of
information  and  will  have no impact on results  of  operations
or  financial  condition.   An annual  presentation  is  required
for  the  year  ending  December 31, 1998 and  interim  financial
information   will   be   required  beginning   in   1999   (with
comparative   1998  information).   The  Company   is   currently
evaluating  the  segment  information  disclosures  required   by
SFAS No. 131.
 
     In December 1997, the American Institute of Certified Public
Accountants issued Statement of Position No. 97-3 "Accounting  by
Insurance    and    Other   Enterprises   for   Insurance-related
Assessments"  ("SOP 97-3").  SOP 97-3 establishes  standards  for
accounting for guaranty-fund and certain other insurance  related
assessments.   SOP 97-3 is effective for fiscal  years  beginning
after December 15, 1998 and requires any impact of adoption to be
reported  as  a change in accounting principle.  The adoption  of
this  statement is not expected to have a material effect on  the
Company's results of operations or financial condition.

    In June 1998, the Financial Accounting Standards Board issued
SFAS  No. 133, "Accounting for Derivative Instruments and Hedging
Activities",  which requires companies to record all  derivatives
on  the balance sheet as either assets or liabilities and measure
those  instruments at fair value.  The manner in which  companies
are  to  record  gains or losses resulting from  changes  in  the
values  of those derivatives depends on the use of the derivative
and whether it qualifies for hedge accounting.  This standard  is
effective  January 1, 2000, with early adoption  permitted.   The
Company  is  currently evaluating the impact of the  adoption  of
this statement and the potential effect on its financial position
and results of operations.

8.  Subsequent Event

     In  July  1998,  the Company acquired The First  Reinsurance
Company  of Hartford and Oakley Underwriting Agency from Dearborn
Risk  Management,  Inc. for a combination of cash  and  preferred
stock  valued  at $43.6 million, plus certain other  performance-
driven contingent consideration.

     The  purchase  consideration of $43.6 million  consisted  of
$31.9 million of cash and $11.7 million fair value of a new issue
of  Gryphon perpetual convertible preferred stock.  The preferred
stock,  which has a face amount of $14.4 million, is  convertible
into  643,672 shares of the Company's common stock, reflecting  a
conversion price of $22.44 per share.  No cash dividends will  be
paid  or  owed during the first four and one-half years;  a  cash
dividend  at  a  rate  of 4.0% of the face amount  will  be  paid
thereafter.   The  preferred shares, which are  non-callable  for
three  years,   have  no  sinking fund  or  mandatory  redemption
features.   In  connection with the transaction, Gryphon  entered
into  a  $55.0 million credit facility with a group of  financial
institutions,  the proceeds of which were used to  pay  the  cash
portion  of  the  purchase  price  and  to  repay  existing  bank
borrowings.

     The  Company has entered into interest rate swap  agreements
with  commercial  lending institutions in  order  to  reduce  the
impact of interest rate fluctuations on the Company's borrowings.
The  interest rate swaps were effected with respect to the  first
$44.4  million of scheduled principal amortizations of the  $55.0
million  borrowing.  The impact of the swaps  was  to  create  an
effective  fixed  rate  of 7.62% on the $44.4  million  principal
amount.

     In  the  third  quarter  of 1998, the  acquisition  will  be
accounted for by the purchase method of accounting under  Opinion
No.  16,  "Business  Combinations," of the Accounting  Principles
Board  of the American Institute of Certified Public Accountants.
Under  this accounting method, any excess of purchase price  over
the  fair  market  value  of identifiable  assets  acquired  less
liabilities assumed will be recorded as goodwill.

9.  Unaudited Consolidated Financial Statements

     In  the  opinion  of management, the accompanying  unaudited
consolidated   financial  statements  contain   all   adjustments
necessary  to  present  fairly  the  results  of  operations  and
financial position of the Company for the periods ended June  30,
1998  and  1997.  The unaudited consolidated financial statements
should  be  read  in conjunction with the consolidated  financial
statements and related notes to financial statements as contained
in the Company's 1997 Annual Report on Form 10-K.  The results of
operations   for   the  period  presented  are  not   necessarily
indicative of the results to be expected for the entire year.


ITEM   2.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL
CONDITION AND RESULTS OF OPERATIONS.

General

      The  Company  is  a  holding  company  that,  through   its
subsidiaries,   underwrites  specialty  property   and   casualty
insurance in sectors of the insurance industry that are generally
considered difficult to insure.  Many of the coverages written by
the Company can be categorized as excess and surplus lines, which
generally  means  that  the risks are nonstandard,  or  that  the
policies in respect of the risks are written with unusual  limits
or  at  deviated  rates.   The property  and  casualty  insurance
industry  is  highly  cyclical.  The  excess  and  surplus  lines
sectors of the property and casualty insurance industry are often
subject  to greater cyclicality and volatility than the  industry
in  general.  During soft markets, large standard lines  insurers
often  utilize  excess capacity to assume  risks  in  excess  and
surplus  and specialty lines.  During hard markets, such insurers
tend to abandon the excess and surplus and specialty lines to the
carriers  that concentrate in these sectors.  Thus,  capacity  in
these lines will fluctuate substantially, often with fluctuations
in revenues or profits, or both.

Results of Operations

Second Quarter of 1998 Compared with the Second Quarter of 1997

     Gross  Premiums Written.  Gross premiums written were  $44.5
million  for  the  second quarter of 1998,  compared  with  $40.7
million  for the second quarter of 1997.  In 1998, the  Company's
gross  premiums  written experienced increases in  the  following
lines  of  business:  a $3.4 million increase  in  Difference  in
Conditions ("DIC") premiums as a result of the replacement  of  a
companion  carrier by a quota share reinsurer  in  1998;  a  $3.0
million increase in Architects' & Engineers' Liability, primarily
due  to  expanded  marketing and the issuance of  new  multi-year
policies;  and  a  $1.0 increase in Commercial Automobile.   Such
increases  were  offset by a $2.5 million  decrease  in  Casualty
premiums  primarily due to the discontinuance  of  a  residential
real  estate  developers book of business  in  1998  and  a  $0.7
million  decrease in Other Property, primarily in  the  Company's
national  account  business;  and  a  $0.3  million  decrease  in
Specialty Lines.

     Net  Premiums.   Net  premiums written  decreased  to  $26.6
million for the second quarter of 1998 from $27.2 million for the
second  quarter of 1997.  Net premiums written were  affected  in
1998  by  most  of  the  factors described above.   In  addition,
Commercial Automobile and DIC net premiums written decreased  due
to   increased  ceded  premiums  from  quota  share   reinsurance
agreements entered into in 1998.  The Commercial Automobile quota
share treaty reduced the net retention to $250,000 per risk  from
$500,000 per risk, and in DIC a companion carrier was replaced by
a quota share reinsurer.

    Net premiums earned decreased by 15% to $21.9 million for the
second  quarter of 1998 from $25.9 million in the second  quarter
of 1997.

     Net  Investment  Income.   Net investment  income  was  $4.2
million  for  the  second  quarter of 1998,  compared  with  $4.3
million  for the second quarter of 1997.  In 1998, net investment
income was affected by additional funds available for investment,
but also by lower average interest rates compared with the second
quarter of 1997.

    Net Realized Gains on Investments.  During the second quarter
of  1998,  the  Company  realized a net  gain  of  $0.3  million,
compared  with  a  net gain of twelve thousand  dollars  for  the
second  quarter of 1997.  Portfolio sales were effected  in  each
period to optimize the mix of taxable and tax-exempt investments.

     Other  Income.  For the second quarter of 1997, the  Company
recorded  $0.3 million of underwriting management  fees  for  DIC
business underwritten on behalf of a companion carrier.  In 1998,
the companion carrier was replaced by a quota share reinsurer.

     Losses  and  Loss  Adjustment Expenses.    Losses  and  loss
adjustment  expenses ("LAE") were $27.8 million  for  the  second
quarter  of  1998,  compared with $16.5 million  for  the  second
quarter  of  1997.   In the second quarter of 1998,  the  Company
completed a comprehensive review of its reserves, resulting in an
addition  of  $10.6  million  to reserves  relating  to  previous
accident  years.   The reserve strengthening related  to  various
lines  of  business, including pre-1985 casualty  coverages  with
environmental impairment and asbestos-related exposures,  nursing
home  liability, commercial automobile, artisan contractors,  and
liquor  liability  in two states, almost all of  which  had  been
previously   discontinued,  and  to  health  clubs   and   stable
liability.   Also,  in  1998, losses and  LAE  increased  due  to
increased  exposures  from  a change  in  the  Company's  mix  of
business and increased estimated loss ratios for certain Casualty
lines.

       Underwriting,   Acquisition,   and   Insurance   Expenses.
Underwriting,  acquisition,  and insurance  expenses  were  $11.5
million  for  the  second quarter of 1998,  compared  with  $11.2
million for the second quarter of 1997.  In the second quarter of
1998, the Company recorded a restructuring charge of $0.8 million
relating to the elimination of sixteen positions, as well as  the
related  write-off of future office lease obligations on  certain
space that is no longer necessary.  The restructuring charge  was
partially offset by lower acquisition costs in 1998.

     Interest Expense.  Interest expense was $0.3 million for the
second quarter of 1998, compared with $0.4 million for the second
quarter  of 1997.  Interest expense resulted from a term loan  of
$25.5  million  borrowed in 1995 to finance the purchase  of  1.5
million  shares  of the Company's common stock.  The  outstanding
balance as of June 30, 1998 was $19.4 million.

     Income  Taxes (benefit).  A $5.0 million income tax  benefit
was recorded for the second quarter of 1998, compared with income
taxes  of $0.3 million for the second quarter of 1997.  In  1998,
the  income  tax benefit resulted from an operating loss  due  to
reserve strengthening and a restructuring charge.

     Net  Income (loss).  The Company recorded a net loss of $8.1
million  for  the  second  quarter of 1998,  compared  with  $2.2
million net income for the second quarter of 1997.

      Weighted   Average  Shares  Outstanding.   Average   shares
outstanding  were  6.7 million in 1998 and 6.7 million  in  1997.
The Company's basic earnings per share are calculated by dividing
income  available to common stockholders by the weighted  average
number of common shares outstanding during the period.


Six Months Ended June 30, 1998 Compared with the Six Months Ended
June 30, 1997

     Gross  Premiums Written.  Gross premiums written were  $78.5
million  for  the six months ended June 30, 1998,  compared  with
$76.4  for  the  six months ended June 30, 1997.   In  1998,  the
Company's  gross  premiums written experienced increases  in  the
following  lines  of  business: a $4.0 million  increase  in  DIC
premiums as a result of the replacement of a companion carrier by
a  quota  share  reinsurer in 1998; a $3.3  million  increase  in
Architects'  &  Engineers' Liability, primarily due  to  expanded
marketing and the issuance of new multi-year policies; and a $1.3
million  increase in Commercial Automobile.  Such increases  were
offset  by a $3.9 million decrease in Casualty premiums primarily
due to the discontinuance of a residential real estate developers
book  of  business  in  1998; a $1.7 million  decrease  in  Other
Property,  primarily in the Company's national account  business;
and a $1.0 million decrease in Specialty Lines.

     Net  Premiums.   Net  premiums written  decreased  to  $47.0
million for the six months ended June 30, 1998 from $51.6 million
for  the  six  months ended June 30, 1997.  Net premiums  written
were affected in 1998 by most of the factors described above.  In
addition,  Commercial  Automobile and DIC  net  premiums  written
decreased  due  to  increased ceded  premiums  from  quota  share
reinsurance  agreements  entered into in  1998.   The  Commercial
Automobile  quota  share  treaty reduced  the  net  retention  to
$250,000  per risk from $500,000 per risk, and in DIC a companion
carrier was replaced by a quota share reinsurer.

     Net premiums earned decreased by 9% to $44.4 million for the
six  months  ended June 30, 1998 from $49.0 million for  the  six
months ended June 30, 1997.

     Net  Investment  Income.   Net investment  income  was  $8.4
million  for  the six months ended June 30, 1998,  compared  with
$8.5  million for the six months ended June 30, 1997.   In  1998,
net  investment income was affected by additional funds available
for investment, but also by lower average interest rates compared
with the six months ended June 30, 1997.
 
    Net  Realized Gains on Investments.  During the  six  months
ended  June  30, 1998, the Company realized a net  gain  of  $1.3
million, compared with a net gain of twenty nine thousand dollars
in  1997.   Portfolio  sales  were effected  in  each  period  to
optimize the mix of taxable and tax-exempt investments.

     Other  Income.  For the six months ended June 30, 1997,  the
Company recorded $0.5 million of underwriting management fees for
DIC  business underwritten on behalf of a companion carrier.   In
1998,  the  companion  carrier was  replaced  by  a  quota  share
reinsurer.

     Losses  and  Loss  Adjustment  Expenses.   Losses  and  loss
adjustment  expenses were $42.7 million for the six months  ended
June  30,  1998, compared with $30.0 million for the  six  months
ended  June 30, 1997.  In the second quarter of 1998, the Company
completed a comprehensive review of its reserves, resulting in an
addition  of  $10.6  million  to reserves  relating  to  previous
accident  years.   The reserve strengthening related  to  various
lines  of  business, including pre-1985 casualty  coverages  with
environmental impairment and asbestos-related exposures,  nursing
home  liability, commercial automobile, artisan contractors,  and
liquor  liability  in two states, almost all of  which  had  been
previously   discontinued,  and  to  health  clubs   and   stable
liability.   Also,  in  1998, losses and  LAE  increased  due  to
increased  exposures  from  a change  in  the  Company's  mix  of
business and increased estimated loss ratios for certain Casualty
lines.

       Underwriting,   Acquisition,   and   Insurance   Expenses.
Underwriting,  acquisition,  and insurance  expenses  were  $22.2
million  for  the six months ended June 30, 1998,  compared  with
$22.0  million for the six months ended June 30,  1997.   In  the
second  quarter  of  1998, the Company recorded  a  restructuring
charge  of  $0.8 million relating to the elimination  of  sixteen
positions,  as  well as the related write-off  of  future  office
lease  obligations on certain space that is no longer  necessary.
The   restructuring  charge  was  partially   offset   by   lower
acquisition costs in 1998.

     Interest Expense.  Interest expense was $0.7 million for the
six  months  ended June 30, 1998, compared with $0.8 million  for
the  six  months ended June 30, 1997.  Interest expense  resulted
from a term loan of $25.5 million borrowed in 1995 to finance the
purchase  of  1.5 million shares of the Company's  common  stock.
The outstanding balance as of June 30, 1998 was $19.4 million.

     Income  Taxes (benefit).  A $4.9 million income tax  benefit
was  recorded  for the six months ended June 30,  1998,  compared
with  income taxes of $0.9 million for the six months ended  June
30,  1997.   In  1998, the income tax benefit  resulted  from  an
operating  loss due to reserve strengthening and a  restructuring
charge.

     Net  Income (loss). The Company recorded a net loss of  $6.6
million  for  the six months ended June 30, 1998,  compared  with
$4.3 million net income for the six months ended June 30, 1997.

      Weighted   Average  Shares  Outstanding.   Average   shares
outstanding  were  6.7 million in 1998 and 6.7 million  in  1997.
The Company's basic earnings per share are calculated by dividing
income  available to common stockholders by the weighted  average
number of common shares outstanding during the period.


    Liquidity and Capital Resources

     The  Company receives cash from premiums and,  to  a  lesser
extent,  investment income.  The principal cash outflows are  for
the  payment  of claims, reinsurance premiums, policy acquisition
costs and general and administrative expenses.  Net cash provided
by operations was $7.8 million for the first six months of 1998.

     At  June  30,  1998, the Company maintained  cash  and  cash
equivalents of $19.0 million to meet current payment obligations.
In   addition,  the  Company's  investment  portfolio  could   be
substantially  liquidated without any material financial  impact.
Substantially all of the cash and investments of the  Company  at
June 30, 1998 were held by its subsidiaries.

    Reinsurance recoverables on unpaid losses were $164.1 million
at June 30, 1998 and $140.8 million at December 31, 1997.  Due to
the  high limits on the Company's issued policies relative to net
retentions,   reinsurance  recoverable  on  unpaid   losses   can
fluctuate significantly depending upon the emergence and severity
of reported and unreported losses.

     In  September 1995, the Company purchased 1.5 million shares
of  its  Common Stock from Willis Corroon Group plc for  a  total
purchase price of $25.5 million, including related expenses.  The
Company financed its purchase of such shares through the proceeds
of borrowing from commercial lending institutions.

     As  a  holding  company, the Company depends principally  on
dividends  from  its  insurance  company  subsidiaries   to   pay
corporate overhead expenses, including principal and interest  on
its  borrowings.  The Company's subsidiaries are subject to state
insurance  laws  that restrict their ability to collectively  pay
dividends.   Under the insurance code of Pennsylvania,  dividends
from  Calvert  are limited to the greater of 10%  of  surplus  as
regards  policyholders as of the preceding year end  or  the  net
income  for  the previous year, without prior approval  from  the
Pennsylvania  Department of Insurance.  Under the insurance  code
of  California,  dividends from Associated  are  limited  to  the
greater  of  10% of policyholders' statutory surplus  as  of  the
preceding year end or the Company's statutory net income for  the
previous   year,  without  prior  approval  from  the  California
Department of Insurance.

    The National Association of Insurance Commissioners adopted a
risk-based capital system for assessing the adequacy of statutory
capital  and  surplus  for all property  and  casualty  insurers.
Based  on the guidelines and computations made by the Company  in
conformity  with  such guidelines, Associated  and  Calvert  have
exceeded  the  required  levels of  capital.   There  can  be  no
assurance  that capital requirements applicable to the  Company's
business will not increase in the future.

     In  July  1998,  the Company acquired The First  Reinsurance
Company  of Hartford and Oakley Underwriting Agency from Dearborn
Risk  Management,  Inc. for a combination of cash  and  preferred
stock  valued  at $43.6 million, plus certain other  performance-
driven contingent consideration.

     The  purchase  consideration of $43.6 million  consisted  of
$31.9 million of cash and $11.7 million fair value of a new issue
of  Gryphon perpetual convertible preferred stock.  The preferred
stock,  which has a face amount of $14.4 million, is  convertible
into  643,672 shares of the Company's common stock, reflecting  a
conversion price of $22.44 per share.  No cash dividends will  be
paid  or  owed during the first four and one-half years;  a  cash
dividend  at  a  rate  of 4.0% of the face amount  will  be  paid
thereafter.   The  preferred shares, which are  non-callable  for
three  years,   have  no  sinking fund  or  mandatory  redemption
features.   In  connection with the transaction, Gryphon  entered
into  a  $55  million credit facility with a group  of  financial
institutions,  the proceeds of which were used to  pay  the  cash
portion  of  the  purchase  price  and  to  repay  existing  bank
borrowings.

     The  Company has entered into interest rate swap  agreements
with  commercial  lending institutions in  order  to  reduce  the
impact of interest rate fluctuations on the Company's borrowings.
The  interest rate swaps were effected with respect to the  first
$44.4  million of scheduled principal amortizations of the  $55.0
million  borrowing.  The impact of the swaps  was  to  create  an
effective  fixed  rate  of 7.62% on the $44.4  million  principal
amount.

     In  the  third  quarter  of 1998, the  acquisition  will  be
accounted for by the purchase method of accounting under  Opinion
No.  16,  "Business  Combinations," of the Accounting  Principles
Board  of the American Institute of Certified Public Accountants.
Under  this accounting method, any excess of purchase price  over
the  fair  market  value  of identifiable  assets  acquired  less
liabilities assumed will be recorded as goodwill.

      The  Company  regularly  evaluates  opportunities  for  the
acquisitions  of   books  of  business,  of  specialty  insurance
companies  or  companies in related businesses and  for  business
combinations  or  joint ventures with other  specialty  insurance
companies.   There  can  be  no assurance,   however,   that  any
suitable   business opportunities will arise.  In the event  that
such  opportunities do arise, the Company may incur  indebtedness
for  borrowed  money in connection with the consummation  of  any
such    transaction.     Such   indebtedness,    under    certain
circumstances, could adversely affect the Company's liquidity and
capital resources.

    The Company has no off-balance-sheet obligations that are not
disclosed in its financial statements.  The Company believes that
retained  earnings  will be sufficient to satisfy  its  long-term
capital requirements to fund organic growth.


    Year 2000 Issue

     Recently,  there  has  been  significant  public  discussion
regarding  the  potential  inability  of  computer  programs  and
systems  to adequately store and process data after December  31,
1999,  due  to  the  inability of such programs  and  systems  to
identify correct dates subsequent to December 31, 1999.

    The Company has completed an assessment of its core financial
and  operational  software systems and believes  it  will  be  in
compliance  with  the requirements necessary to avoid  the  "Year
2000"  problem.  The Company will test these systems  to  confirm
their  compliance.  If for any reason these systems  are  not  in
compliance by December 31, 1999, the Year 2000 problem could have
a  material impact on the Company's ability to meet financial and
reporting requirements and to support its insurance operations.

     The  Company  has  initiated  discussions  with  significant
suppliers,  business partners, customers and other third  parties
to determine the extent to which the Company may be vulnerable to
the  failure  of these parties to address and correct  their  own
Year  2000 issues.  However, there can be no guarantee  that  the
systems  of other companies that support the Company's operations
will be timely converted or that a failure by these companies  to
correct  their  Year  2000 problems would  not  have  a  material
adverse effect on the Company.

     The  Company  is  currently assessing what  changes  may  be
appropriate in insurance coverages it currently markets in  light
of  the  Year  2000 problem.  In this connection,  management  is
consulting  with  Insurance Services  Offices,  Inc.  and  others
regarding  possible  modifications and/or  exclusions  to  policy
forms  that  could  be  implemented  in  connection  with  future
insurance policies that will extend coverage beyond December  31,
1999.

     The costs incurred to date by the Company in connection with
its  Year 2000 compliance initiative have been nominal,  and  the
Company  currently  has no indication that the  costs  associated
with  any  remaining  remedial actions in  connection  with  this
matter will be material.

Effects of Inflation

     There  was no significant impact on the Company's operations
as  a  result  of  inflation during the second quarter  of  1998.
However, there can be no assurance that inflation will not have a
material impact on the Company's operations in the future.


PART II - OTHER INFORMATION

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

a)   The Annual Meeting of Shareholders of Gryphon Holdings  Inc.
was held on Tuesday, May    12, 1998.

b)    Class  II  Directors  elected  at  the  Annual  Meeting  of
Shareholders:
                                   Votes                   Votes
                                    For                  Withheld

     David H. Elliott            5,157,014                13,201
     Richard W. Hanselman        5,157,014                13,201
     George L. Yeager            5,157,014                13,201

c)   Other  Directors  of the Registrant whose  terms  of  office
continued after the Annual  Meeting: Robert M. Baylis, Stephen A.
Crane,  Franklin L. Damon, Robert R. Douglass,   Hadley C.  Ford,
and Joe M. Rodgers.


Item 5. OTHER INFORMATION

     The Company's Bylaws provide that no business may be brought
before an Annual Meeting of Shareholders, except as specified  in
the notice of the meeting or as otherwise properly brought before
the  meeting by, or at the direction of, the Board of  Directors,
or  by  a shareholder entitled to vote, who has delivered written
notice to the Secretary of the Company at the Company's principal
office  (containing certain information specified in the  Bylaws)
not  more than 60 days nor less than 45 days prior to the  Annual
Meeting  of  Shareholders; provided, however, in the  event  that
less  than 45 days notice or prior public disclosure of the  date
of  such  meeting is given or made to shareholders, notice  by  a
shareholder  to  be timely must be received not  later  than  the
close of business on the 10th day following the day on which such
notice  was  mailed  or  public  disclosure  was  made;  provided
further,  notice by the shareholder to be timely must be received
in all events not later than the close of business on the 7th day
preceding the day on which the meeting is to be held.

    The Bylaws also provides that nominations for Director may be
made only by the Board of Directors, or by a shareholder entitled
to vote, who has delivered written notice to the Secretary of the
Company  (containing certain information specified in the Bylaws)
in  the  same  manner and subject to the same  time  requirements
outlined in the preceding paragraph.

    For the Company's Annual Meeting of the Shareholders expected
to be held on Tuesday, May 11, 1999, shareholders must submit any
such  written notice to the Secretary of the Company, during  the
period from March 12, 1999 through March 27, 1999, provided  that
notice  or  prior  public disclosure of the date  of  the  Annual
Meeting  is given or made to shareholders by March 27, 1999.   If
such  notice  or  public disclosure of the  date  of  the  Annual
Meeting  is  not given or made by March 27, 1999, a shareholder's
notice  regarding the foregoing matters must be received  by  the
10th  day  following the day the notice of the Annual Meeting  is
mailed  or  public disclosure is made; provided that, any  notice
from a shareholder regarding any of the foregoing matters must be
received in all events by the close of business on May 4, 1999.

     The  foregoing  requirement is separate and apart  from  the
Securities   and  Exchange  Commission's  requirements   that   a
shareholder  must meet in order to have a shareholder's  proposal
included  in  the  Company's proxy statement  under  Rule  14a-8.
These requirements were outlined in the Company's proxy materials
for its 1998 Annual Meeting of Shareholders.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
a)  Exhibits

Exhibit No.            Description                        Page No.
27                     Financial Data Schedule               21

b) No reports on Form 8-K were filed during the second quarter of
1998.


                            SIGNATURES

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

                                     Gryphon Holdings Inc.
                                     (Registrant)


Date:    August  12,  1998           Stephen A. Crane
                                     Stephen A. Crane
                                     President & Chief Executive Officer

Date:    August  12,  1998           Robert P. Cuthbert
                                     Robert P. Cuthbert
                                     Senior Vice President &
                                     Chief Financial Officer
                                     (Principal Financial and
                                     Accounting Officer)

WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


<ARTICLE>                                            7
<MULTIPLIER>                                     1,000
       
<S>        <C>
<PERIOD-TYPE>                                    6-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                              JUNE-30-1998
<DEBT-HELD-FOR-SALE>                           300,082
<DEBT-CARRYING-VALUE>                                0
<DEBT-MARKET-VALUE>                                  0
<EQUITIES>                                         667
<MORTGAGE>                                           0
<REAL-ESTATE>                                        0
<TOTAL-INVEST>                                 300,749
<CASH>                                          18,990
<RECOVER-REINSURE>                              18,480
<DEFERRED-ACQUISITION>                          11,700
<TOTAL-ASSETS>                                 589,531
<POLICY-LOSSES>                                364,582
<UNEARNED-PREMIUMS>                             69,942
<POLICY-OTHER>                                       0
<POLICY-HOLDER-FUNDS>                                0
<NOTES-PAYABLE>                                 19,375
                                0
                                          0
<COMMON>                                            81
<OTHER-SE>                                      98,396
<TOTAL-LIABILITY-AND-EQUITY>                   589,531
                                      21,916
<INVESTMENT-INCOME>                              4,200
<INVESTMENT-GAINS>                                 286
<OTHER-INCOME>                                       0
<BENEFITS>                                      27,769
<UNDERWRITING-AMORTIZATION>                     11,546
<UNDERWRITING-OTHER>                                 0
<INCOME-PRETAX>                                (13,236)
<INCOME-TAX>                                    (5,102)
<INCOME-CONTINUING>                             (8,134)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    (8,134)
<EPS-PRIMARY>                                    (1.21)
<EPS-DILUTED>                                    (1.21)
<RESERVE-OPEN>                                 188,101
<PROVISION-CURRENT>                             31,101
<PROVISION-PRIOR>                               11,584
<PAYMENTS-CURRENT>                               2,660
<PAYMENTS-PRIOR>                                27,628
<RESERVE-CLOSE>                                200,498
<CUMULATIVE-DEFICIENCY>                        (11,584)
        



</TABLE>


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