SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549



                                    FORM 10-Q


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

For the quarterly period ended June 30, 1999

                                       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: 1-6732

                          Danielson Holding Corporation
             (Exact Name of Registrant as Specified in its Charter)

        Delaware                                       95-6021257
(State of Incorporation)                    (I.R.S. Employer Identification No.)

767 Third Avenue, New York, New York 10017-2023
(Address of Principal Executive Offices)               (Zip Code)

Registrant's Telephone Number, Including Area Code:    (212) 888-0347


     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 August 12, 1999
- -----                                        -----------------------------
Common Stock, $0.10 par value                     17,576,276 shares





                          PART I. FINANCIAL INFORMATION


Item 1.          Financial Statements.



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Operations
                  (In thousands, except per share information)
                                   (Unaudited)



                                                        For the Three                         For the Six
                                                     Months Ended June 30,                 Months Ended June 30,
                                                    ----------------------                ----------------------
                                                       1999              1998                 1999              1998
                                                       ----              ----                 ----              ----
                                                                                             
Revenues:

    Gross premiums earned                         $   15,030      $   16,295          $   30,393          $   33,251
    Ceded premiums earned                             (2,681)         (2,723)             (5,550)             (5,664)
                                                   ----------      ----------          ----------          ----------
    Net premiums earned                               12,349          13,572              24,843              27,587

    Net investment income                              1,876           1,935               3,783               4,274
    Net realized investment gains (losses)              (154)             87                (154)                124
    Other income                                         241             243                 425                 421
                                                   ---------       ---------           ---------           ---------

         Total revenues                               14,312          15,837              28,897              32,406
                                                   ---------       ---------           ---------           ---------


Losses and expenses:

    Gross losses and loss adjustment expenses         11,462          11,143              22,071              23,130
    Ceded losses and loss adjustment expenses         (3,031)         (1,521)             (5,168)             (3,575)
                                                   ----------      ----------          ----------          ----------
    Net losses and loss adjustment expenses            8,431           9,622              16,903              19,555

    Policyholder dividends                                81              91                 360                 203
    Policy acquisition expenses                        3,269           3,285               6,600               6,602
    General and administrative expenses                2,257           2,522               4,645               4,879
                                                   ---------       ---------           ---------           ---------

         Total losses and expenses                    14,038          15,520              28,508              31,239
                                                   ---------       ---------           ---------           ---------

Income before provision for income taxes                 274             317                 389               1,167
Income tax provision                                       8              10                  23                  53
                                                   ---------       ---------           ---------           ---------

Net income                                        $      266      $      307          $      366          $    1,114
                                                   =========       =========           =========           =========


Earnings  per share of Common Stock

Basic                                             $      .01      $      .02          $      .02          $      .07
                                                   =========       =========           =========           =========

Diluted                                           $      .01      $      .02          $      .02          $      .07
                                                   =========       ==========          ==========          =========


          See accompanying Notes to Consolidated Financial Statements.

                                        2



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                           Consolidated Balance Sheets
             (In thousands, except share and per share information)



                                                                            June 30, 1999         December 31,
                                                                             (Unaudited)              1998
                                                                             ------------             -----
                                                                                          
Assets:
   Fixed maturities, available for sale at fair value
     (Cost: $111,627 and $112,131)                                           $   110,752         $   114,683
   Equity securities, at fair value (Cost: $19,974 and $20,129)                   18,519              16,889
   Short term investments, at cost which
       approximates fair value                                                     4,496               3,287
                                                                                --------           ---------

       Total investments                                                         133,767             134,859

   Cash                                                                               54                 870
   Accrued investment income                                                       1,472               1,427
   Premiums and fees receivable, net of allowances
       of $ 156 and $136                                                          10,809               9,972
   Reinsurance recoverable on paid losses, net of allowances
       of $374 and $374                                                            2,866               7,714
   Reinsurance recoverable on unpaid losses, net of
       allowances of $619 and $559                                                20,419              18,187
   Prepaid reinsurance premiums                                                    1,460               1,668
   Property and equipment, net of accumulated depreciation
       of $7,960 and $8,322                                                        1,869               1,930
   Deferred acquisition costs                                                      2,612               2,381
   Other assets                                                                    1,724               1,887
                                                                                --------           ---------

       Total assets                                                          $   177,052         $   180,895
                                                                              ==========          ==========

Liabilities and Stockholders' Equity:
   Unpaid losses and loss adjustment expenses                                $    90,987         $    95,653
   Unearned premiums                                                              15,010              13,705
   Policyholder dividends                                                            189                 181
   Reinsurance premiums payable                                                    2,764               2,143
   Funds withheld on ceded reinsurance                                             1,504               1,442
   Other liabilities                                                               4,601               4,498
                                                                                --------           ---------

       Total liabilities                                                         115,055             117,622

   Preferred stock ($0.10 par value; authorized
       10,000,000 shares; none issued and outstanding)                                --                 --
   Common stock ($0.10 par value; authorized
       20,000,000 shares; issued 15,586,994 shares;
       outstanding 15,576,276 shares)                                              1,559               1,559
   Additional paid-in capital                                                     46,673              46,673
   Accumulated other comprehensive loss                                           (2,330)               (688)
   Retained earnings                                                              16,161              15,795
   Treasury stock (Cost of 10,718 shares)                                            (66)                (66)
                                                                                --------           ---------

       Total stockholders' equity                                                 61,997              63,273
                                                                                --------           ---------

       Total liabilities and stockholders' equity                            $   177,052         $   180,895
                                                                              ==========          ==========


          See accompanying Notes to Consolidated Financial Statements.


                                       3



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                 Consolidated Statement of Stockholders' Equity
                      (In thousands, except share amounts)
                                   (Unaudited)



                                                                               Comprehensive                      Comprehensive
                                                                             Income (Loss) for the                 Loss for the
                                                                              Three Months Ended                 Six Months Ended
                                                                                    June 30,                      June 30,
                                                          June 30, 1999         1999       1998               1999        1998
                                                          -------------         ----       ----               ----        ----
                                                                                                         
Common stock
   Balance, beginning of year                               $ 1,559
                                                             ------
   Balance, end of period                                     1,559
                                                             ------

Additional paid-in capital
   Balance, beginning of year                                46,673
                                                             ------
   Balance, end of period                                    46,673
                                                             ------

Retained earnings
   Balance, beginning of year                                15,795
   Net income                                                   366          $  266      $  307           $   366       $ 1,114
                                                             ------           -----      ------            ------         -----
   Balance, end of period                                    16,161
                                                             ------

Accumulated other comprehensive loss
   Balance, beginning of year                                 (688)
   Net unrealized gain (loss) on available-
         for-sale securities (1)                                                347        (2,632)          (1,642)      (2,589)
                                                                               ----        -------          -------      -------
   Other comprehensive income (loss)                        (1,642)             347        (2,632)          (1,642)      (2,589)
                                                            -------          ------        -------          -------      -------
   Total comprehensive income (loss)                                          $ 613      $ (2,325)        $ (1,276)     $(1,475)
                                                                              =====       ========         ========      =======
   Balance, end of period                                   (2,330)

Treasury stock
   Balance, beginning of year                                  (66)
                                                               ----
   Balance, end of period                                      (66)

       Total stockholders' equity                          $61,997
                                                           =======

_______________________________________________________________________________

Common stock, shares
   Balance, beginning of year                           15,586,994
                                                        ----------
   Balance, end of period                               15,586,994
                                                        ----------

Treasury stock, shares
   Balance, beginning of year                               10,718
                                                            ------
   Balance, end of period                                   10,718
                                                            ======


______________________________________


                                                    For the Three Months Ended          For the Six Months Ended
                                                             June 30,                            June 30,
(1)  Disclosure of reclassification amount:             1999         1998                    1999         1998
                                                        ----         ----                    ----         ----
                                                                                             
              Unrealized holding gains (losses)
                arising during the period             $  193         $(2,545)              $ (1,796)      $(2,465)
                Less: reclassification adjustment
                for net gains (losses) included in
                net income                              (154)            87                    (154)          124
                                                       ------         -------                 ------        -----
      Net unrealized gains (losses) on securities     $   347        $(2,632)              $  (1,642)     $(2,589)
                                                       ======         =======                 =======      =======


          See accompanying Notes to Consolidated Financial Statements.

                                       4



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                                 (In thousands)
                                   (Unaudited)


                                                                                        For the Six
                                                                                  Months Ended June 30,
                                                                                  1999              1998
                                                                             -------------       ---------
                                                                                            
Cash flows from operating activities:

Income from continuing operations                                               $    366           $   1,114
Adjustments to reconcile net income to net cash
       provided by (used in) operating activities:
Net realized investment (gains) losses                                               154                (124)
Depreciation and amortization                                                        367                 369
Change in accrued investment income                                                  (45)                556
Change in premiums and fees receivable                                              (837)             (3,603)
Change in reinsurance recoverables                                                 4,848                (515)
Change in reinsurance recoverable on unpaid losses                                (2,232)              1,095
Change in prepaid reinsurance premiums                                               208                 (35)
Change in deferred acquisition costs                                                (231)               (578)
Change in unpaid losses and loss adjustment expenses                              (4,666)             (6,573)
Change in unearned premiums                                                        1,305               2,641
Change in reinsurance payables and funds withheld                                    683               1,121
Change in policyholder dividends payable                                               8                (144)
Other, net                                                                           162                 423
                                                                                --------           ---------
       Net cash provided by (used in) operating activities                            90              (4,253)
                                                                                --------           ----------

Cash flows from investing activities:

Proceeds from sales:
     Fixed income maturities available-for-sale                                      741              17,714
Investments, matured or called:
     Fixed income maturities available-for-sale                                   13,726              17,189
Investments, purchased:
     Fixed income maturities available-for-sale                                  (13,950)            (11,325)
     Equity securities                                                                 __            (19,952)

Proceeds from sale of property and equipment                                           __                  6
Purchases of property and equipment                                                 (214)                (52)
                                                                                    -----                ----
       Net cash provided by investing activities                                     303               3,580
                                                                                --------           ---------


Net increase (decrease) in cash and short term investments                           393                (673)

Cash and short term investments at beginning of period                             4,157               1,818
                                                                                --------           ---------

Cash and short term investments at end of period                                $  4,550           $   1,145
                                                                                 =======            ========


          See accompanying Notes to Consolidated Financial Statements.

                                       5



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                                   (Unaudited)


1)       BASIS OF PRESENTATION

         The  accompanying   unaudited   Consolidated  Financial  Statements  of
Danielson   Holding   Corporation   ("DHC"  or  "Registrant")  and  subsidiaries
(collectively  with DHC, the  "Company")  have been prepared in accordance  with
generally accepted accounting  principles.  However,  they do not include all of
the  information  and  footnotes  required  by  generally  accepted   accounting
principles for complete  consolidated  financial  statements.  In the opinion of
management, all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
six months  ended June 30, 1999 are not  necessarily  indicative  of the results
that  may be  expected  for the year  ending  December  31,  1999.  For  further
information,  reference is made to the  Consolidated  Financial  Statements  and
footnotes  thereto  included  in DHC's  Annual  Report on Form 10-K for the year
ended December 31, 1998.


2)       PER SHARE DATA

                  Per  share  data is based on the  weighted  average  number of
shares  of common  stock of DHC,  par value  $0.10 per share  ("Common  Stock"),
outstanding during a particular year or other relevant period.  Diluted earnings
per share computations,  as calculated under the treasury stock method,  include
the average number of shares of additional outstanding Common Stock issuable for
stock options,  whether or not currently  exercisable.  Such average shares were
15,932,147  and  15,849,466  for the three and six months  ended June 30,  1999,
respectively,  and  16,177,757 and 16,171,268 for the three and six months ended
June 30, 1998, respectively.  Basic earnings per share are calculated using only
the average number of outstanding  shares of Common Stock and  disregarding  the
average number of shares  issuable for stock  options.  Such average shares were
15,576,276  for the three and six months ended June 30, 1999, and 15,576,285 and
15,576,286 for the three and six months ended June 30, 1998, respectively.


3)       INCOME TAXES

         DHC  files  a  Federal   consolidated   income  tax  return   with  its
subsidiaries  and certain  trusts that assumed  various  liabilities  of certain
present and former  subsidiaries  of DHC.  The  Company  records its interim tax
provisions based upon estimated effective tax rates for the year.

         The Company has made provisions for certain state and local taxes.  Tax
filings for these  jurisdictions do not consolidate the activities of the trusts
referred to above. For further information,  reference is made to Note 12 of the
Notes to Consolidated  Financial  Statements  included in DHC's Annual Report on
Form 10-K for the year ended December 31, 1998.


4)       FOREIGN CURRENCY TRANSLATION AND FOREIGN INVESTMENTS

         During  1998,  DHC's  main  operating  subsidiary,   National  American
Insurance Company of California  ("NAICC") invested  approximately $10.3 million
in Japanese yen based equity securities.  In order to hedge the currency risk of
these  investments,  during the second quarter of 1998 NAICC purchased a foreign
currency  option to sell  Japanese yen at a fixed price on a given date in April
1999. The foreign currency option expired in April 1999, resulting in a realized
loss of  $155,000.  Investments  in equity  securities  denominated  in  foreign
currencies are translated into U.S.  dollars using current rates of exchange and
the  related   translation   adjustments  are  recorded  in  accumulated   other
comprehensive  loss


                                       6


in stockholders'  equity.  For the six months ended June 30, 1999, the Company
recorded a  cumulative  unrealized  loss on the Japanese yen based equity
securities of $802,376 which is inclusive of a cumulative  gain of $536,277 as a
result of changes in foreign  currency  exchange  rates,  which is included in
accumulated other comprehensive loss  in  the accompanying consolidated balance
sheets.



5)       STOCKHOLDERS' EQUITY

         Effective April 14, 1999, the Company entered into a Stock Purchase and
Sale Agreement with Samstock, L.L.C. ("Samstock"),  which agreement was assigned
with the Company's consent by Samstock to its sole member SZ Investments, L.L.C.
("SZ"),  pursuant to an amendment and  assignment  agreement  (such Purchase and
Sale Agreement, as amended and assigned, the "Purchase Agreement").  Pursuant to
the Purchase  Agreement,  the Company agreed to sell to SZ, for consideration of
$9 million, 2,000,000 shares of Common Stock and a four year warrant (subject to
extension in certain  circumstances) to purchase an additional  2,000,000 shares
of Common Stock at $4.75 per share (subject to downward adjustment under certain
circumstances).  In order to provide sufficient available shares of Common Stock
to consummate  this proposed  transaction,  on July 20, 1999,  the  Registrant's
stockholders   approved  an  amendment  to  the   Registrant's   Certificate  of
Incorporation  to increase the number of authorized  shares of the  Registrant's
common stock from 20,000,000 shares to 100,000,000 shares. The stockholders also
approved  amendments  to  eliminate  cumulative  voting  for  Directors  and  to
eliminate  a  prohibition  on  issuing   non-voting   equity   securities.   The
transaction was consummated on August 12, 1999.


6)       GAIN CONTINGENCIES

         On June 22, 1999, the Missouri Court of Appeals  reversed a decision to
award interest on claims under a plan of  distribution  of assets of the Mission
Reinsurance Corporation  Trust (the "Trust").  The effect of the decision of the
Court of Appeals may result in the return to the Company of the surplus existing
in the Trust,  which was one of the trusts that had been created in connection
with the insolvency  and   reorganization  of  Mission  Insurance  Group,  Inc.
and its subsidiaries  from which the Company emerged.  Although  it does not
know the specific amount of the surplus currently in the Trust, the company has
reason to believe that the surplus currently approximates $14 million.

         The Missouri  Department of Insurance has appealed the decision of the
Court of Appeals and the decision could be reversed.  In the event the  decision
is reversed  and the  Missouri  Department of  Insurance is permitted to pay
interest on claims,  it is anticipated  that there would be no surplus remaining
in the Trust after  payment of the interest.  It therefore cannot be  determined
at this time when, or if, the Company would receive any proceeds from the
Trust's  surplus.  Accordingly, the Company has not  reflected any prospect of
receiving funds from this matter as an asset on its balance sheet or as income.


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


         1.       GENERAL

         Danielson Holding Corporation ("DHC") is organized as a holding company
with  substantially  all  of  its  operations   conducted  by  its  subsidiaries
(collectively with DHC, the "Company"). DHC, on a parent-only basis, has limited
continuing  expenditures  for  rent  and  administrative  expenses  and  derives



                                       7



revenues primarily from investment returns on portfolio  securities.  Therefore,
the  analysis of the  Company's  financial  condition  is  generally  done on an
operating subsidiary basis.

         This  Management's  Discussion and Analysis of Financial  Condition and
Results  of  Operations  and  the  information  in  Item  3, "  Qualitative  and
Quantitative Disclosures About Market Risk" contain forward-looking  statements,
including statements concerning capital adequacy,  adequacy of reserves,  goals,
future events,  Year 2000 compliance or performance  and underlying  assumptions
and other statements which are other than statements of historical  facts.  Such
forward-looking statements may be identified,  without limitation, by the use of
the words "believes",  "anticipates",  "expects", "intends", "plans" and similar
expressions.   All  such   statements   represent  only  current   estimates  or
expectations  as to future  results and are  subject to risks and  uncertainties
which could cause actual results to materially  differ from current estimates or
expectations. See "RISK FACTORS THAT MAY AFFECT FUTURE RESULTS".


         2.       RESULTS OF NAICC'S OPERATIONS

The  operations  of DHC's  principal  subsidiary,  National  American  Insurance
Company of  California  ("NAICC"),  are  primarily  in  specialty  property  and
casualty insurance.

PROPERTY AND CASUALTY INSURANCE OPERATIONS

         Net premiums  earned were $12.3 million and $24.8 million for the three
and six months ended June 30, 1999,  compared to $13.6 million and $27.6 million
for the three and six months ended June 30,  1998.  The decrease in net premiums
earned is directly  related to the change in net written  premiums.  Net written
premiums were $13.0 million and $26.4 million for the three and six months ended
June 30, 1999, compared to $14.4 million and $30.2 million for the three and six
months ended June 30, 1998.

         The  overall  decrease  in net  written  premuims  for  1999  over  the
comparable  periods in 1998 is  attributable  to  increased  competition  in the
automobile lines and an increase in reinsurance coverage associated with several
new treaties that significantly reduce NAICC's workers' compensation  retention.
The  participant  in the new treaties is a reinsurer with an A.M. Best rating of
"A-" (Excellent).

         Net  investment  income was $1.8 million and $3.6 million for the three
and six months ended June 30,  1999,  compared to $1.8 million and $4.1 million
for the three and six months ended June 30,  1998.  The decline for the six
month period is reflective of a slight decrease in average portfolio yield on
bonds purchased during the twelve months ended June 30, 1999.

         Net losses and loss  adjustment  expenses  (LAE) were $8.4  million and
$16.9 million for the three and six months ended June 30, 1999, compared to $9.6
million and $19.6 million for the three and six months ended June 30, 1998.  The
resulting loss and LAE ratios for the  corresponding  year-to-date  periods were
68.0 percent and 70.9 percent,  respectively for 1999 and 1998. The loss and LAE
ratio decreased in 1999 over 1998 due to the reduction of the Company's workers'
compensation retention.

         Policy  acquisition  costs were $3.3  million and $6.6  million for the
three and six months ended in each of June 30, 1999 and 1998. As a percentage of
net premiums  earned,  policy  acquisition  expenses  were 26.6 percent and 23.9
percent  for the six months  ended  June 30,  1999 and 1998,  respectively.  The
increase in the policy acquisition expense ratio in 1999 is due primarily to the
overall decrease in premium volume while fixed  underwriting  expenses of policy
acquisition costs remained relatively constant.

     Combined  underwriting  ratios were 110.8  percent and 108.5 percent for
the six months  ended June 30, 1999 and 1998,  respectively.  Net income from
insurance operations  for the six months ended June 30, 1999 and 1998 was $1.2
million and $2.2 million, respectively. The decrease in net income from


                                       8



insurance operations during  the first six  months of 1999  compared  to the
same period for 1998 is primarily attributable to a decrease in premium volume
combined with a decrease in net investment income.

CASH FLOW FROM INSURANCE OPERATIONS

         Cash provided by  operations  was $1.0 million for the six months ended
June 30, 1999 and cash used in  operations  was $3.2  million for the six months
ended June 30, 1998. The decrease in cash used in operations is  attributable to
the  collection  of  previously  disputed  reinsurance  balances in excess of $6
million  during the 1999 period.  Overall cash and  invested  assets,  at market
value,  at June 30, 1999 were  $127.9  million,  compared  to $128.9  million at
December 31, 1998.


LIQUIDITY AND CAPITAL RESOURCES

         The Company's insurance subsidiaries require both readily liquid assets
and adequate capital to meet ongoing obligations to policyholders and claimants,
as well as to pay ordinary operating  expenses.  The primary sources of funds to
meet these obligations are premium revenues,  investment income, recoveries from
reinsurance and, if required,  the sale of invested assets.  NAICC's  investment
policy guidelines require that all liabilities be matched by a comparable amount
of investment grade invested assets. Management of NAICC believes that NAICC has
both  adequate  capital  resources  and  sufficient   reinsurance  to  meet  any
unforeseen  events  such as  natural  catastrophes,  reinsurer  insolvencies  or
possible reserve deficiencies.

         The  two  most  common  measures  of  capital  adequacy  for  insurance
companies are  premium-to-surplus  ratios (which measure current operating risk)
and reserves-to-surplus ratios (which measure financial risk related to possible
changes in the level of loss and loss adjustment expense  reserves).  A commonly
accepted standard net written  premium-to-surplus ratio is 3 to 1, although this
varies with different lines of business.  NAICC's  annualized premium-to-surplus
ratio of 1.05 to 1 and 1.4 to 1 for the six months ended June 30, 1999 and 1998,
respectively, remains well under current industry standards. A commonly accepted
standard for the ratio of losses and loss adjustment expense reserves-to-surplus
is 5 to 1, compared with NAICC's ratio of 1.4 to 1 at June 30, 1999. Given these
relatively conservative financial security ratios,  management is confident that
existing capital is adequate.


         3.       RESULTS OF DHC'S OPERATIONS

CASH FLOW FROM PARENT-ONLY OPERATIONS

         Operating  cash  flow  of  DHC  on a  parent-only  basis  is  primarily
dependent upon the rate of return  achieved on its investment  portfolio and the
payment of general and administrative  expenses incurred in the normal course of
business.  For the six  months  ended  June 30,  1999  and  1998,  cash  used in
parent-only   operating   activities   was  $0.9   million  and  $1.1   million,
respectively. The decrease in cash used was primarily attributable to the timing
of  certain  expense  payments.   For  information   regarding  DHC's  operating
subsidiaries' cash flow from operations, see "RESULTS OF NAICC'S  OPERATIONS,
CASH FLOW FROM INSURANCE OPERATIONS."


LIQUIDITY AND CAPITAL RESOURCES

         At June 30, 1999, cash and investments of DHC were  approximately  $5.9
million,  compared to $6.8 million at December 31, 1998. As described above, the
primary use of funds was the payment of general and  administrative  expenses in
the  normal  course of  business.  For  information  regarding  DHC's




                                        9


operating subsidiaries'   liquidity  and  capital  resources,   see  "RESULTS OF
NAICC'S OPERATIONS, LIQUIDITY AND CAPITAL RESOURCES."


         4.       AUTHORITATIVE ACCOUNTING PRONOUNCEMENTS

         In June 1998, the Financial Accounting Standards Board issued Statement
of  Financial   Accounting   Standards  No.  133,   "Accounting  for  Derivative
Instruments  and Hedging  Activities"  ("SFAS  133").  SFAS 133 is effective for
fiscal years  beginning  after June 15, 1999 and  establishes  standards for the
reporting for derivative instruments. It requires changes in the fair value of a
derivative instrument and the changes in fair value of the assets or liabilities
hedged by that instrument to be included in income.  The Company has not adopted
SFAS  133.  However,  the  effect  of  adoption  on the  consolidated  financial
statements at June 30, 1999 would not be material.  In June 1999,  the Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
No. 137, "Accounting for Derivative Instruments and Hedging Activities- Deferral
of the  Effective  Date of FASB  Satement  No. 133." This  statement  defers the
effective date of SFAS 133 to fiscal years beginning after June 15, 2000.



         5.       YEAR 2000

         The  Company  has  undertaken  a review of its  systems for "Year 2000"
compliance at both the holding company and subsidiary  levels. DHC has completed
an assessment  of its hardware and software  systems and has contacted the third
party vendors that it believes are critical to its operations. DHC believes that
it is currently Year 2000 compliant and has received  assurances  from its third
party  vendors  that  they are Year  2000  compliant.  However,  there can be no
assurance that such  assessments  are correct and DHC is currently  developing a
contingency plan in the event that those assessments are incorrect.

         NAICC is highly dependent on electronic data processing and information
systems in its operations.  NAICC has reviewed its information systems, hardware
and software  operations and  applications  in relation to the Year 2000.  NAICC
believes  that  its  hardware  and  operating  system  software  are  Year  2000
compliant.  NAICC also believes that it has identified  substantially all of the
application software programs which require modification in order to become Year
2000  compliant and has a formal plan to correct and test the programs  affected
by the conversion of a two-digit year to a four-digit  year. NAICC has completed
and tested the  modifications  to its insurance  applications  and believes that
they are Year  2000  compliant.  All  non-insurance  applications  (e.g.  e-mail
software, accounting software, and report archiving software) have been upgraded
and NAICC believes that they are Year 2000 compliant.

         NAICC has  identified the third parties it believes are material to its
operations  and is  continuing  to monitor and, in the case of certain  material
third  parties,  has been able to test its interface to the external  systems of
these third parties and believes that they are Year 2000 compliant.

         NAICC believes that it does not currently issue any insurance  policies
with coverages  under which claims for Year 2000 related losses or damages could
be successfully asserted.  Management does not believe that material risk exists
that such claims will be made on previous policies.

         NAICC  is  utilizing  internal  and  external  resources  to  meet  its
deadlines  for Year 2000  modifications.  Management  believes that the costs of
Year 2000  compliance  related  efforts are expected to be $200,000 for the year
ended  December 31, 1999.  Due to the  complexities  of  estimating  the cost of
modifying all applications to become Year 2000 compliant and the difficulties in
assessing   third-party  vendors'  abilities  to  become  Year  2000  compliant,
estimates are subject to and are likely to change.



                                       10



         The management of NAICC believes that its  electronic  data  processing
and  information  systems  will be Year  2000  compliant.  However,  should  any
material system fail to correctly process information due to the century change,
operations could be interrupted and this could have a material adverse effect on
NAICC's results of operations.



         6.       RISK FACTORS THAT MAY AFFECT FUTURE RESULTS

                  As  noted  above,   the  foregoing   discussion   may  include
forward-looking statements that involve risks and uncertainties.  In addition to
other  factors and matters  discussed  elsewhere  herein,  some of the important
factors that, in the view of the Company,  could cause actual  results to differ
materially from those discussed in the  forward-looking  statements  include the
following:

              1. The  insurance  products  sold by the  Company  are  subject to
intense  competition  from many  competitors,  many of whom  have  substantially
greater  resources than the Company.  There can be no assurance that the Company
will be able to successfully  compete and generate  sufficient premium volume at
attractive prices to be profitable.

              2. In order to implement its business  plan,  the Company has been
seeking  to enter  into  strategic  partnerships  and/or  make  acquisitions  of
businesses  that  would  enable  the  Company  to earn an  attractive  return on
investment.  Restrictions on the Company's ability to issue additional equity in
order to finance any such transactions  exist which could  significantly  affect
the  Company's  ability to finance  any such  transaction.  The Company may have
limited other resources with which to implement its strategy and there can be no
assurance that any transaction will be successfully consummated.

              3.  The  insurance  industry  is  highly  regulated  and it is not
possible to predict the impact of future  state and  federal  regulation  on the
operations of the Company.

              4. Unpaid losses and loss adjustment expenses ("LAE") are based on
estimates of reported losses,  historical  Company experience of losses reported
by reinsured  companies for insurance assumed from such insurers,  and estimates
based on historical Company and industry  experience for unreported claims. Such
liability is, by necessity,  based upon  estimates  which may change in the near
term, and there can be no assurance that the ultimate liability will not exceed,
or even materially exceed, such estimates.


Item 3.       QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT  MARKET RISK


                  The Company's  objectives in managing its investment portfolio
are to  maximize  investment  income and  investment  returns  while  minimizing
overall credit risk.  Investment  strategies are developed based on many factors
including underwriting results,  overall tax position,  regulatory requirements,
and fluctuations in interest rates.  Investment decisions are made by management
and approved by the Board of Directors. Market risk represents the potential for
loss due to adverse  changes in the fair value of  securities.  The market risks
related to the Company's  fixed maturity  portfolio are primarily  interest rate
risk and  prepayment  risk.  The market risks  related to the  Company's  equity
portfolio are foreign  currency  risk and equity price risk.  There have been no
material  changes to the Company's market risk for the six months ended June 30,
1999. For further information,  reference is made to Management's Discussion and
Analysis of  Financial  Condition  and Results of  Operations  included in DHC's
Annual Report on Form 10-K for the year ended December 31, 1998.


                                       11


                           PART II. OTHER INFORMATION


Item 1.       Legal Proceedings.

         NAICC is a party to  various  legal  proceedings  which are  considered
routine and  incidental  to its business  and are not material to the  financial
condition and operation of its business.

Item 2.       Changes in Securities and Use of Proceeds.

              Not applicable.

Item 3.       Defaults Upon Senior Securities.

              Not applicable.

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

              Not applicable.

Item 5.       Other Information.

              Not applicable.

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

              (a)    Exhibits:

                    10.1 Stock Purchase and Sale Agreement dated as of April 14,
                         1999 between Samstock, L.L.C. and the Registrant.

                    10.2 Amendment No. 1, Assignment and Consent to Assignment
                         of Stock Purchase and Sale Agreement dated May, 7, 1999
                         among Samstock, L.L.C., S.Z. Investments, L.L.C. and
                         the Registrant.

                    10.3 Investment Agreement dated as of April 14, 1999
                         among the Registrant, Samstock, L.L.C. and Martin J.
                         Whitman.

                    10.4 Assignment  and Consent to  Assignment  of  Investment
                         Agreement  dated May, 7, 1999 among the  Registrant,
                         Martin J. Whitman and S.Z. Investments, L.L.C.

                    10.5 Letter Agreement dated April 14, 1999 between Equity
                         Group Investments, L.L.C. and the Registrant.

                    10.6 Amendment dated June 2, 1999 to letter agreement dated
                         April 14, 1999 between Equity Group Investments, L.L.C.
                         and the Registrant.

                    10.7 Employment Agreement dated April 14, 1999 between the
                         Registrant and David Barse.

                    10.8 Employment Agreement dated April 14, 1999 between the
                         Registrant and Michael Carney.

                                       12



              (b) Reports on Form 8-K:

                    1.   The Registrant reported that it had entered into an
                         agreement on April 14, 1999 with Samstock, L.L.C.
                         pursuant to which the Registrant agreed to sell
                         Samstock 2,000,000 shares of common stock and a
                         warrant to purchase an additional 2,000,000 shares of
                         common stock. The Registrant subsequently reported
                         that  Samstock  had  assigned its rights to its sole
                         member, S.Z. Investments, L.L.C.  The Registrant also
                         reported  an agreement relating to the nomination of
                         certain  individuals  to the Board of Directors and the
                         voting of certain shares for certain directors and an
                         agreement providing for Equity Group Investments,
                         L.L.C. to provide certain investment banking services
                         to the Registrant.

                    2.   The Registrant reported that on June 22, 1999, the
                         Missouri Court of Appeals announced a decision in a
                         certain litigation that could ultimately result in the
                         Registrant receiving certain sums from the Missouri
                         Reinsurance Corporation Trust.



                                       13





                                   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.



Date:    August 13, 1999


                                    DANIELSON HOLDING CORPORATION
                                             (Registrant)



                                    By: /s/ DAVID BARSE
                                      ------------------------
                                            David Barse
                                            President & Chief Operating Officer



                                   By: /s/ MICHAEL CARNEY
                                     --------------------------
                                           Michael Carney
                                           Chief Financial Officer





                                       14





                                 EXHIBIT INDEX



     EXHIBIT                       DOCUMENT                              PAGE
     NUMBER                        --------                              NUMBER
     ------                                                              -------
     10.1      Stock Purchase and Sale Agreement dated as of April 14,     17
               1999 between Samstock, L.L.C. and the Registrant.

     10.2      Amendment No. 1, Assignment and Consent to Assignment       72
               of Stock Purchase and Sale Agreement dated May, 7, 1999
               among Samstock, L.L.C., S.Z. Investments, L.L.C. and
               the Registrant.

     10.3      Investment Agreement dated as of April 14, 1999             75
               among the Registrant, Samstock, L.L.C. and Martin J.
               Whitman.

     10.4      Assignment  and Consent to  Assignment  of  Investment      86
               Agreement  dated May, 7, 1999 among the  Registrant,
               Martin J. Whitman and S.Z. Investments, L.L.C.

     10.5      Letter Agreement dated April 14, 1999 between Equity        89
               Group Investments, L.L.C. and the Registrant.

     10.6      Amendment dated June 2, 1999 to letter agreement dated      92
               April 14, 1999 between Equity Group Investments, L.L.C.
               and the Registrant.

     10.7      Employment Agreement dated April 14, 1999 between the       93
               Registrant and David Barse.

     10.8      Employment Agreement dated April 14, 1999 between the       108
               Registrant and Michael Carney.