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 the quarter ended:                                   Commission File Number:
     JUNE 30, 1998                                              1-13816
- ---------------------                                    ----------------------

                       EVEREST REINSURANCE HOLDINGS, INC.
                       ----------------------------------
             (Exact name of Registrant as specified in its charter)




        DELAWARE                                              22-3263609
- ------------------------                            ----------------------------
(State or other juris-                              (IRS Employer Identification
diction of incorporation                            Number)
or organization)

                            WESTGATE CORPORATE CENTER
                      LIBERTY CORNER, NEW JERSEY 07938-0830
                      -------------------------------------
                                 (908) 604-3000
                      -------------------------------------

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 the  filing
requirements for at least 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:


                                                   Number of Shares Outstanding
              CLASS                                      at August 4, 1998
              -----                                ----------------------------

COMMON STOCK,      $.01 PAR VALUE                            50,503,704


                       EVEREST REINSURANCE HOLDINGS, INC.

                               INDEX TO FORM 10-Q

                                     PART I

                              FINANCIAL INFORMATION
                              ---------------------

                                                                           PAGE
                                                                           ----
ITEM 1.  FINANCIAL STATEMENTS
         --------------------

         Consolidated Balance Sheets at June 30, 1998  (unaudited)
          and December 31, 1997                                               3

         Consolidated Statements of Operations for the three months and
          six months ended June 30, 1998 and 1997 (unaudited)                 4

         Consolidated Statements of Changes in Stockholders' Equity for
          the three months and six months ended June 30, 1998 and 1997 
          (unaudited)                                                         5

         Consolidated Statements of Cash Flows for the three months
          and six months ended June 30, 1998 and 1997 (unaudited)             6

         Notes to Consolidated Interim Financial Statements                   7

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         -----------------------------------------------------------  
         AND RESULTS OF OPERATIONS                                           13
         ------------------------- 

                                     PART II

                                OTHER INFORMATION
                                ----------------- 

ITEM 1.  LEGAL PROCEEDINGS                                                   17
         -----------------

ITEM 2.  CHANGES IN SECURITIES                                               17
         --------------------- 

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES                                   None
         -------------------------------

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                 17
         ---------------------------------------------------

ITEM 5.  OTHER INFORMATION                                                 None
         -----------------

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K                                    18
         --------------------------------

Part I - Item 1
                       EVEREST REINSURANCE HOLDINGS, INC.
                           CONSOLIDATED BALANCE SHEETS
               (Dollars in thousands, except par value per share)




                                               June 30,              December 31,
                                            ---------------         ---------------
ASSETS:                                          1998                    1997      
                                            ---------------         ---------------
                                              (unaudited)
                                                              

Fixed maturities - available
 for sale, at market value
 (amortized cost: 1998, 
 $3,798,109; 1997, $3,658,370)              $     4,013,446         $     3,866,860
Equity securities, at market 
 value (cost: 1998, $123,324;
 1997, $120,510)                                    177,418                 158,784
Short-term investments                               99,074                  75,244
Other invested assets                                 5,180                  10,848
Cash                                                 48,343                  51,578
                                            ---------------         ---------------
Total investments and cash                        4,343,461               4,163,314
 
Accrued investment income                            61,732                  60,424
Premiums receivable                                 282,431                 256,191
Reinsurance receivables                             670,601                 692,473
Funds held by reinsureds                            190,412                 186,454
Deferred acquisition costs                           78,422                  82,332
Prepaid reinsurance premiums                          9,410                   8,980
Deferred tax asset                                   76,399                  74,434
Other assets                                         19,542                  13,418
                                            ---------------         ---------------
TOTAL ASSETS                                $     5,732,410         $     5,538,020
                                            ===============         ===============

LIABILITIES:
Reserve for losses and 
 adjustment expenses                        $     3,486,060         $     3,437,818
Unearned premium reserve                            329,643                 337,383
Funds held under reinsurance 
 treaties                                           202,241                 190,639
Losses in the course of payment                      62,503                  55,969
Contingent commissions                               99,612                 100,027
Other net payable to reinsurers                      11,395                  13,231
Current federal income taxes                         15,078                  13,567
Other liabilities                                   126,487                  81,903
                                            ---------------         ---------------
      Total liabilities                           4,333,019               4,230,537
                                            ---------------         ---------------


STOCKHOLDERS' EQUITY:
Preferred stock, par value: 
 $0.01; 50 million shares 
 authorized; no shares issued
 and outstanding                                        -                       -
Common stock, par value:
 $0.01; 200 million shares
 authorized; 50.8 million  
 shares issued                                          508                     508
Additional paid-in capital                          389,985                 389,876
Unearned compensation                                  (335)                   (514)
Accumulated other 
 comprehensive income, net of
 deferred income taxes                              165,726                 152,319
Retained earnings                                   851,677                 773,380
Treasury stock, at cost; 0.3
 million shares                                      (8,170)                 (8,086)
                                            ---------------         ---------------
      Total stockholders' equity                  1,399,391               1,307,483
                                            ---------------         ---------------
TOTAL LIABILITIES AND STOCKHOLDERS'
 EQUITY                                     $     5,732,410         $     5,538,020
                                            ===============         ===============




The  accompanying  notes  are  an  integral  part  of the consolidated financial
statements.

                                       3

                       EVEREST REINSURANCE HOLDINGS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                (Dollars in thousands, except per share amounts)





                                 Three Months Ended               Six Months Ended     
                                      June 30,                        June 30,    
                             ---------------------------     ---------------------------
                                 1998           1997             1998           1997
                             ------------   ------------     ------------   ------------
                                                     (unaudited)
                                                                

REVENUES:
Premiums earned              $    264,726   $    247,515     $    506,062   $    477,958
Net investment income              62,525         57,368          122,538        111,410
Net realized capital gain           2,523         13,410            2,506         13,211
Other income                          649            773            2,195          4,007
                             ------------   ------------     ------------   ------------
Total revenues                    330,423        319,066          633,301        606,586
                             ------------   ------------     ------------   ------------
                                                                                       
CLAIMS AND EXPENSES:                                                                   
Incurred loss and loss 
 adjustment expenses              195,552        180,191          374,144        347,032
Commission, brokerage, 
 taxes and fees                    65,468         65,875          125,905        127,890
Other underwriting 
 expenses                          12,393         12,362           24,217         25,101
                             ------------   ------------     ------------   ------------
Total claims and expenses         273,413        258,428          524,266        500,023
                             ------------   ------------     ------------   ------------
                                                                                       
INCOME BEFORE TAXES                57,010         60,638          109,035        106,563
                                                                                       
Income tax                         13,466         16,300           25,690         27,761
                             ------------   ------------     ------------   ------------
                                                                                       
NET INCOME                   $     43,544   $     44,338     $     83,345   $     78,802
                             ============   ============     ============   ============
                                                                                       

Other comprehensive 
 income, net of tax                 2,043         50,885           13,407          5,041
                             ------------   ------------     ------------   ------------

COMPREHENSIVE INCOME         $     45,587   $     95,223     $     96,752   $     83,843
                             ============   ============     ============   ============

                                                                                       
PER SHARE DATA:                                                                        
   Average shares 
    outstanding (000's)            50,480         50,469           50,481         50,480
   Net income per common
    share - basic            $       0.86   $       0.88     $       1.65   $       1.56
                             ============   ============     ============   ============


   Average diluted shares
    outstanding (000's)            50,799         50,738           50,799         50,731
   Net income per common 
    share - diluted          $       0.86   $       0.87     $       1.64   $       1.55
                             ============   ============     ============   ============


 
The  accompanying  notes  are  an  integral  part  of the consolidated financial
statements.

                                       4

                       EVEREST REINSURANCE HOLDINGS, INC.
                       CONSOLIDATED STATEMENTS OF CHANGES
                             IN STOCKHOLDERS' EQUITY
                (Dollars in thousands, except per share amounts)





                                 Three Months Ended               Six Months Ended
                                      June 30,                        June 30,
                             ---------------------------     ---------------------------
                                 1998           1997             1998           1997
                             ------------   ------------     ------------   ------------
                                                     (unaudited)
                                                                

COMMON STOCK (shares
 outstanding):
Balance, beginning of 
 period                        50,482,326     50,490,673       50,479,271     50,490,273
Issued during the period            2,000          3,400            4,000          3,800
Treasury stock acquired
 during period                     (8,460)       (29,996)          (8,460)       (29,996)
Treasury stock reissued 
 during period                      1,362          1,475            2,417          1,475
                             ------------   ------------     ------------   ------------
Balance, end of period         50,477,228     50,465,552       50,477,228     50,465,552
                             ============   ============     ============   ============



COMMON STOCK (par value):
Balance, beginning of 
 period                      $        508   $        508     $        508   $        508
Issued during the period              -              -                -              -
                             ------------   ------------     ------------   ------------
Balance, end of period                508            508              508            508
                             ------------   ------------     ------------   ------------


ADDITIONAL PAID IN 
 CAPITAL:
Balance, beginning of 
 period                           389,928        389,202          389,876        389,196
Common stock issued       
 during the period                     34             57               67             63
Treasury stock reissued
 during period                         23              9               42              9
                             ------------   ------------     ------------   ------------
Balance, end of period            389,985        389,268          389,985        389,268
                             ------------   ------------     ------------   ------------


UNEARNED COMPENSATION:
Balance, beginning of
 period                              (436)          (324)            (514)          (374)
Net increase during the
 period                               101             50              179            100
                             ------------   ------------     ------------   ------------
Balance, end of period               (335)          (274)            (335)          (274)
                             ------------   ------------     ------------   ------------


ACCUMULATED OTHER 
 COMPREHENSIVE INCOME,
 NET OF DEFERRED INCOME
 TAXES:
Balance, beginning 
 of period                        163,683         31,568          152,319         77,412
Net increase during the
 period                             2,043         50,885           13,407          5,041
                             ------------   ------------     ------------   ------------
Balance, end of period            165,726         82,453          165,726         82,453
                             ------------   ------------     ------------   ------------


RETAINED EARNINGS:
Balance, beginning 
 of period                        810,657        658,945          773,380        626,501
Net income                         43,544         44,338           83,345         78,802
Dividends declared   
 ($0.05 and $0.10 per
 share in 1998 and 
 $0.04 and $0.08 per 
 share in 1997)                    (2,524)        (2,018)          (5,048)        (4,038)
                             ------------   ------------     ------------   ------------
Balance, end of period            851,677        701,265          851,677        701,265
                             ------------   ------------     ------------   ------------


TREASURY STOCK AT COST:
Balance, beginning of  
 period                            (8,061)        (7,220)          (8,086)        (7,220)
Treasury stock acquired 
 during period                       (141)          (808)            (141)          (808)
Treasury stock reissued  
 during period                         32             35               57             35
                             ------------   ------------     ------------   ------------
Balance, end of period             (8,170)        (7,993)          (8,170)        (7,993)
                             ------------   ------------     ------------   ------------

TOTAL STOCKHOLDERS' 
 EQUITY, END OF PERIOD       $  1,399,391   $  1,165,227     $  1,399,391   $  1,165,227
                             ============   ============     ============   ============



The  accompanying  notes  are  an  integral  part  of the consolidated financial
statements.

                                       5

                       EVEREST REINSURANCE HOLDINGS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)




                                 Three Months Ended               Six Months Ended
                                      June 30,                         June 30,
                             ---------------------------     ---------------------------
                                 1998           1997             1998           1997
                             ------------   ------------     ------------   ------------
                                                     (unaudited)
                                                                

CASH FLOWS FROM 
 OPERATING ACTIVITIES:                       
Net income                   $     43,544   $     44,338     $     83,345   $     78,802
 Adjustments to 
  reconcile net income
  to net cash provided
  by operating activities:
   (Increase) decrease in 
    premiums receivable           (17,637)         7,758          (26,309)       (20,791)
   (Increase) decrease in 
    funds held by 
    reinsureds, net                 2,442         (3,558)           7,673         13,218
   Decrease in reinsurance 
    receivables                    17,259         56,398           21,745         75,502
   (Increase) in deferred 
    tax asset                      (7,230)        (3,988)          (9,185)        (7,893)
   Increase in reserve for
    losses and loss
    adjustment expenses             8,467         25,872           49,488         60,684
   Increase (decrease) in 
    unearned premiums              (8,392)        (5,557)          (7,356)         1,173
   Decrease in other assets
    and liabilities                16,929         13,800            6,116         20,560
   Non cash compensation 
    expense                           101             50              179            100
   Accrual of bond 
    discount/amortization 
    of bond premium                  (219)          (368)            (292)          (715)
   Realized capital gains          (2,523)       (13,410)          (2,506)       (13,211)
                             ------------    -----------     ------------   ------------

Net cash provided by
 operating activities              52,741        121,335          122,898        207,429
                             ------------   ------------     ------------   ------------

CASH FLOWS FROM INVESTING
 ACTIVITIES:
Proceeds from fixed
 maturities matured/called
 - held to maturity                   -              -                -            2,155
Proceeds from fixed 
 maturities matured/called 
 - available for sale              40,643        142,757           70,626        203,151
Proceeds from fixed 
 maturities sold - 
 available for sale               264,512        453,502          317,671        587,064
Proceeds from equity
 securities sold                    4,327         37,246            6,987         47,625
Proceeds from other
 invested assets sold               5,357            -              6,671            -
Cost of fixed maturities
 acquired - available 
 for sale                        (338,539)      (738,788)        (531,099)    (1,024,462)
Cost of equity securities
 acquired                          (6,778)        (9,915)          (8,187)       (23,241)
Cost of other invested 
 assets acquired                     (150)       (31,708)            (445)       (33,203)
Net (purchases) sales of
 short-term securities              8,482          1,611          (23,588)           -
Net increase (decrease) 
 in unsettled securities 
 transactions                     (21,619)        16,364            7,273         27,743
                             ------------   ------------     ------------   ------------

Net cash used in 
 investing activities             (43,765)      (128,931)        (154,091)      (213,168)
                             ------------   ------------     ------------   ------------

CASH FLOWS FROM FINANCING
 ACTIVITIES:
Purchase of treasury stock            (86)          (764)             (42)          (764)
Common stock issued during
 the period                            34             57               67             63
Dividends paid to 
 stockholders                      (2,524)        (2,018)          (5,048)        (4,038)
Net increase in collateral 
 for loaned securities              3,855            -             31,753            -
                             ------------   ------------     ------------   ------------

Net cash provided by (used
 in) financing activities           1,279         (2,725)          26,730         (4,739)
                             ------------   ------------     ------------   ------------

EFFECT OF EXCHANGE RATE 
 CHANGES ON CASH                     (596)         3,018            1,228         (4,137)
                             ------------   ------------     ------------   ------------

Net increase (decrease) 
 in cash                            9,659         (7,303)          (3,235)       (14,615)

Cash, beginning of period          38,684         45,283           51,578         52,595
                             ------------   ------------     ------------   ------------
Cash, end of period          $     48,343   $     37,980     $     48,343   $     37,980
                             ============   ============     ============   ============

SUPPLEMENTAL CASH FLOW
 INFORMATION:
Cash transactions:
Income taxes paid, net       $     25,950   $     18,198     $     33,694   $     37,409
Non-cash financing 
 transaction:
Issuance of common stock
 in connection with public
 offering                    $        101   $         50     $        179   $        100




The  accompanying  notes  are  an  integral  part  of the consolidated financial
statements.

                                       6

                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

        FOR THE THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 1998 AND 1997
                             (DOLLARS IN THOUSANDS)

1.       GENERAL

The consolidated  financial statements of Everest Reinsurance Holdings Inc. (the
"Company")  for the three  months  and six months  ended June 30,  1998 and 1997
include all adjustments,  consisting of normal recurring accruals, which, in the
opinion of management,  are necessary for a fair  presentation  of results on an
interim  basis.  Certain  financial  information  which is normally  included in
annual  financial  statements  prepared in accordance  with  generally  accepted
accounting  principles  has been  omitted  since it is not  required for interim
reporting  purposes.  The year end condensed balance sheet data was derived from
audited financial  statements,  but does not include all disclosures required by
generally accepted accounting  principles.  The results for the three months and
six months ended June 30, 1998 and 1997 are not  necessarily  indicative  of the
results  for  a  full  year.  These  financial  statements  should  be  read  in
conjunction with the audited consolidated financial statements and notes thereto
for the years ended December 31, 1997, 1996 and 1995.

2.       CONTINGENCIES

The Company  continues to receive  claims under expired  contracts  which assert
alleged injuries and/or damages relating to or resulting from toxic torts, toxic
waste and other hazardous substances,  such as asbestos.  The Company's asbestos
claims typically involve potential  liability for bodily injury from exposure to
asbestos or for property damage  resulting from asbestos or products  containing
asbestos.  The  Company's   environmental  claims  typically  involve  potential
liability for (i) the mitigation or remediation of  environmental  contamination
or (ii) bodily  injury or property  damages  caused by the release of  hazardous
substances into the land, air or water.

The Company's  reserves include an estimate of the Company's  ultimate liability
for  asbestos  and  environmental  claims  for which  ultimate  value  cannot be
estimated  using  traditional  reserving   techniques.   There  are  significant
uncertainties  in estimating the amount of the Company's  potential  losses from
asbestos and environmental  claims. Among the complications are: (i) potentially
long waiting periods between exposure and  manifestation of any bodily injury or
property  damage;   (ii)  difficulty  in  identifying  sources  of  asbestos  or
environmental   contamination;   (iii)   difficulty   in   properly   allocating
responsibility  and/or  liability  for asbestos or  environmental  damage;  (iv)
changes in  underlying  laws and  judicial  interpretation  of those  laws;  (v)
potential  for an  asbestos or  environmental  claim to involve  many  insurance
providers  over many  policy  periods;  (vi) long  reporting  delays,  both from
insureds to  insurance  companies  and ceding  companies  to  reinsurers;  (vii)
limited  historical data concerning  asbestos and environmental  losses;  (viii)
questions concerning interpretation and application of insurance and reinsurance
coverage;  and (ix)  uncertainty  regarding  the number and identity of insureds
with potential asbestos or environmental exposure.

                                       7

                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

        FOR THE THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 1998 AND 1997
                             (DOLLARS IN THOUSANDS)

Management  believes that these issues are not likely to be resolved in the near
future. The Company establishes  reserves to the extent that, in the judgment of
management,  the facts and prevailing law reflect an exposure for the Company or
its ceding  company.  In connection  with its initial public offering in October
1995, the Company purchased an aggregate stop loss  retrocession  agreement (the
"Stop  Loss  Agreement")  from  Gibraltar  Casualty  Company  ("Gibraltar"),  an
affiliate of the Company's former parent,  The Prudential  Insurance  Company of
America ("The  Prudential").  This coverage protects the Company's  consolidated
earnings against up to $375,000 of the first $400,000 of adverse development, if
any,  on  the  Company's  consolidated  reserves  for  losses,   allocated  loss
adjustment expenses and uncollectible reinsurance at June 30, 1995 (December 31,
1994 for catastrophe  losses).  Due to the  uncertainties  discussed  above, the
ultimate  losses may vary materially from current loss reserves and, if coverage
under the Stop Loss Agreement is exhausted, could have a material adverse effect
on the Company's  future  financial  condition,  results of operations  and cash
flows.

The  following   table  shows  the   development  of  prior  year  asbestos  and
environmental  reserves on both a gross and net of retrocessional  basis for the
three months and six months ended June 30, 1998 and 1997:




                        Three Months Ended               Six Months Ended
                              June 30,                       June 30,
                       1998            1997             1998           1997
                    --------------------------       --------------------------
                                                        

Gross Basis:
Beginning of 
 period reserves    $   469,666    $   428,685       $   446,132    $   423,336
Incurred losses           8,825         17,463            36,720         28,662
Paid losses             (11,923)       (19,554)          (16,284)       (25,404)
                    -----------    -----------       -----------    -----------

End of period
 reserves           $   466,568    $   426,594       $   466,568    $   426,594
                    ===========    ===========       ===========    ===========


Net Basis:
Beginning of 
 period reserves    $   232,377    $   201,885       $   212,376    $   199,557
Incurred losses             -              461             2,222            461
Paid losses              20,515          1,074            38,294          3,402
                    -----------    -----------       -----------    -----------

End of period 
 reserves           $   252,892    $   203,420       $   252,892    $   203,420
                    ===========    ===========       ===========    ===========


                                      8

                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

        FOR THE THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 1998 AND 1997
                             (DOLLARS IN THOUSANDS)

At June 30, 1998, the gross reserves for asbestos and environmental  losses were
comprised of $131,823  representing  case reserves reported by ceding companies,
$60,596  representing  additional  case reserves  established  by the Company on
assumed reinsurance claims,  $43,366  representing case reserves  established by
the Company on direct excess insurance claims and $230,783 representing incurred
but not  reported  ("IBNR")  reserves.  To the extent  loss  reserves on assumed
reinsurance  need to be increased and were not ceded to unaffiliated  reinsurers
under existing reinsurance agreements,  the Company would be entitled to certain
reimbursements  under the Stop Loss  Agreement.  To the extent loss  reserves on
direct excess  insurance  policies  needed to be increased and were not ceded to
unaffiliated reinsurers under existing reinsurance agreements, the Company would
be entitled to 100% protection from Gibraltar under a  retrocessional  agreement
in place  since 1986.  While there can be no  assurance  that  reserves  for and
losses from these claims would not increase in the future,  management  believes
that  the  Company's  existing  reserves  and  ceded  reinsurance  arrangements,
including  reimbursements  available under the Stop Loss  Agreement,  lessen the
probability that such increases, if any, would have a material adverse effect on
the Company's financial condition, results of operations or cash flows.

The Company is also named in various legal proceedings  incidental to its normal
business activities. In the opinion of management,  none of these proceedings is
likely to have a material adverse effect upon the financial  condition,  results
of operations or cash flows of the Company.

The  Prudential  sells  annuities  which are  purchased by property and casualty
insurance  companies to settle certain types of claim  liabilities.  In 1993 and
prior,  the Company,  for a fee,  accepted the claim  payment  obligation of the
property  and  casualty  insurer,  and,  concurrently,  became  the owner of the
annuity or assignee of the annuity proceeds. In these circumstances, the Company
would be liable if The Prudential were unable to make the annuity payments.  The
estimated  cost to  replace  all  such  annuities  for  which  the  Company  was
contingently liable at June 30, 1998 was $141,941.

The Company has purchased  annuities from an unaffiliated life insurance company
to settle certain claim  liabilities  of the Company.  Should the life insurance
company become unable to make the annuity payments, the Company would be liable.
The estimated cost to replace such annuities at June 30, 1998 was $10,369.


                                       9

                      EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

        FOR THE THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 1998 AND 1997
                             (DOLLARS IN THOUSANDS)


3.       EARNINGS PER SHARE

Net income per common share has been  computed as follows  (Shares in thousands,
except per share amounts):



                               Three Months Ended        Six Months Ended
                                     June 30,                  June 30,
                                 1998       1997          1998       1997
                               -------------------      -------------------
                                                       

Net income (numerator)         $ 43,544   $ 44,338      $ 83,345   $ 78,802
                               ========   ========      ========   ========

Weighted average common
 and effect of dilutive
 shares used in the 
 computation of net 
 income per share:
   Average shares
    outstanding
    -basic (denominator)         50,480     50,469        50,481     50,480
   Effect of dilutive 
    shares                          319        269           318        251
                               --------   --------      --------   --------
   Average shares 
    outstanding
    -diluted (denominator)       50,799     50,738        50,799     50,731

Net income per common share:
   Basic                       $   0.86   $   0.88      $   1.65   $   1.56
   Diluted                         0.86       0.87          1.64       1.55



As of June 30, 1998 and 1997 options  to  purchase 337,750 and 1,500  shares  of
common stock, respectively, were  outstanding  but  were  not  included  in  the
computation  of  diluted  earnings  per share for the three  month and six month
periods  ended on such dates,  because the options'  exercise  price was greater
than the average market price of the common shares during the period.


4.       CHANGES IN ACCOUNTING PRINCIPLES

Effective January 1, 1998, the Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 130,  "Reporting  Comprehensive  Income".  This statement
requires  an  enterprise  to present  items of other  comprehensive  income in a
financial statement and to disclose  accumulated balances of other comprehensive
income  in  the  equity  section  of  a  financial   statement.  The  additional
required  presentation  has  been   provided   in   the   interim   consolidated


                                       10

                     EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

        FOR THE THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 1998 AND 1997
                             (DOLLARS IN THOUSANDS)

financial  statements  for the current  period as well as earlier  periods.  The
Company's  components of other comprehensive income include unrealized gains and
losses on investments and foreign  currency  translation  adjustments.  As those
items were  previously  presented as direct  charges or credits to the Company's
stockholders' equity, the only impact of adopting this standard is to reflect an
additional presentation of those items.

The Company's other comprehensive income is comprised as follows:



                                Three Months Ended           Six Months Ended
                                     June 30,                    June 30,
                                1998         1997           1998         1997
                              ----------------------      ----------------------
                                                           

Net unrealized appreciation
 (depreciation) of  
 investments, net of
 deferred income taxes        $   4,392    $  51,115      $  14,734    $   9,583
Cumulative translation
   adjustments, net of
   deferred income taxes         (2,349)        (230)        (1,327)      (4,542)
                              ---------    ---------      ---------    ---------
Other comprehensive
   income/(loss), net of
   deferred income taxes      $   2,043    $  50,885      $  13,407    $   5,041
                              =========    =========      =========    =========



5.       NEW ACCOUNTING STANDARDS

In February 1998, the Financial  Accounting Standards Board issued SFAS No. 132,
"Employers' Disclosures about Pensions and Other Postretirement  Benefits". This
statement revises employers'  disclosures about pension and other postretirement
benefit plans. It does not change the measurement or recognition of those plans.
The statement  standardizes  the disclosure  requirements for pensions and other
postretirement   benefits  to  the  extent   practicable,   requires  additional
information on changes in the benefit  obligations and fair value of plan assets
that will facilitate financial analysis and eliminates certain disclosures. This
statement is effective for fiscal years  beginning after December 15, 1997. When
adopted,  the  additional  required  disclosures  will be  provided  for earlier
periods.

In June 1998,  the  Financial  Accounting  Standards  Board issued SFAS No. 133,
"Accounting for Derivative  Instruments and Hedging Activities".  This statement
requires all derivatives to be recognized as either assets or liabilities in the
statement of financial position and to be measured at fair value. This statement
is effective for all fiscal  quarters and fiscal years  beginning after June 15,
1999.  The  Company's  management  is  currently  analyzing  the  impact of this
statement.  


                                       11

                       EVEREST REINSURANCE HOLDINGS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (continued)

        FOR THE THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 1998 AND 1997
                             (DOLLARS IN THOUSANDS)


6.       INCOME TAXES

On April 21, 1998,  the Supreme Court issued its decision in ATLANTIC  MUTUAL V.
COMMISSIONER,  upholding the Internal Revenue Service's  position  regarding the
computation of the fresh start benefit  relating to 1986 reserve  strengthening.
Pursuant to the Separation  Agreement with The Prudential,  the Company has paid
The  Prudential  $10,445  representing  tax and  interest in  resolution  of the
matter.  The Company had adequate  provisions for this tax contingency and, as a
result,   this  item  has  not  materially   impacted  the  Company's  financial
position.


7.       CREDIT LINE

In May 1998,  First Union  National  Bank  granted a 364 day  extension  to  the
Company's $50,000  revolving line of credit.  All of the terms and conditions of
the original credit  facility remain in full force and effect without  amendment
except that the maturity date as extended is now June 12, 1999.


                                       12

PART I - ITEM 2


                       EVEREST REINSURANCE HOLDINGS, INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

THREE MONTHS ENDED JUNE 30, 1998 COMPARED TO THREE MONTHS ENDED JUNE 30, 1997

   PREMIUMS.  Gross  premiums  written  increased  5.6% to $267.5 million in the
three months  ended June 30, 1998 from $253.2  million in the three months ended
June  30,  1997  as  the  Company  continued  to maintain a cautious approach to
increasingly   competitive  market  conditions.  Factors  contributing  to  this
increase  include  a  55.0%  increase  (to  $98.2 million) in U.S. broker treaty
operations,  attributable  to  growth  in  accident and  health  business,  non-
standard  auto  and  workers  compensation  business,   and  incoming  portfolio
reinsurance transactions,  a 12.4% increase (to  $47.7  million) in U.S.  direct
treaty reinsurance and insurance  operations, attributable to incoming portfolio
reinsurance  transactions,  and  a  5.7%  increase  (to  $19.6  million) in U.S.
facultative operations, partially offset by a 26.2% decrease (to $30.2  million)
in  marine,  aviation  and  surety  operations  and  a  18.4% decrease (to $71.8
million)  in   international  operations  reflecting  the   highly   competitive
conditions in these markets.

  Ceded  premiums  increased to $11.9 million in the three months ended June 30,
1998 from $7.2 million in the three months  ended June 30, 1997.  This  increase
was principally  attributable to an increase in the Company's  contract specific
retrocessions.

   Net premiums written  increased by 3.9% to $255.6 million in the three months
ended June,  1998 from $246.1  million in the three  months  ended June 30, 1997
consistent  with the growth in gross premiums  written  partially  offset by the
increase in ceded premiums.

   REVENUES.  Net premiums  earned  increased  by 7.0% to $264.7  million in the
three months  ended June 30, 1998 from $247.5  million in the three months ended
June 30, 1997, generally consistent with the growth in net premiums written  and
changes in the Company's mix of business during the preceding twelve months.

   Net  investment  income  increased  9.0% to $62.5 million in the three months
ended June 30, 1998 from $57.4  million in the three months ended June 30, 1997,
principally  reflecting  the effect of investing the $291.9 million of cash flow
from operations in the twelve months ended June 30, 1998. The annualized pre-tax
yield on average cash and invested assets  decreased to 6.2% in the three months
ended  June 30,  1998,  from the 6.3% yield in the three  months  ended June 30,
1997,  reflecting an increasing  orientation to tax  preferenced  fixed maturity
investments and the lower interest rate environment.

   Net realized  capital  gains were $2.5 million in the three months ended June
30, 1998, reflecting realized capital gains on the Company's investments of $5.1
million which were offset by $2.6 million of realized  capital losses,  compared
to  net  realized  capital gains of $13.4 million in the three months ended June
30,  1997.  The  net  realized  capital  gains  in  the  three months ended June


                                       13

30, 1997 reflected  realized capital gains of $18.0 million which were offset by
$4.6 million of realized  capital  losses.  The realized  capital  gains in both
periods  mainly  arose  from  activity  in the  Company's  portfolio  of  equity
securities,  including,  in 1997, a $14.0 million  realized  capital gain on the
sale of the Company's  investment in the common stock of Corporacion MAPFRE S.A.
("MAPFRE"), an insurance group in Spain, whereas the realized capital losses for
both  periods  mainly  arose from  activity in the  Company's  fixed  maturities
portfolio.

   EXPENSES.  Incurred losses and loss adjustment  expenses ("LAE") increased by
8.5% to $195.6  million  in the three  months  ended June 30,  1998 from  $180.2
million in the three  months  ended June 30, 1997.  The  Company's  loss and LAE
ratio increased by 1.1 percentage points to 73.9% in the three months ended June
30, 1998 from 72.8% in the three months ended June 30,  1997,  principally  as a
result of changes in the Company's mix of business.  Net incurred losses and LAE
for the three months ended June 30, 1998 reflected  ceded losses and LAE of $1.4
million, including $0.0 million ceded under the Stop Loss Agreement, compared to
ceded  losses and LAE of $20.0  million in the three months ended June 30, 1997,
including $8.6 million ceded under the Stop Loss Agreement.

   Underwriting  expenses decreased by 0.5% to $77.9 million in the three months
ended June 30, 1998 from $78.2  million in the three months ended June 30, 1997.
Commission  and  brokerage  expenses  decreased  by  $0.4  million,  principally
relating to changes in the Company's business mix. Other  underwriting  expenses
were unchanged at $12.4 million.  The Company had 379 employees at June 30, 1998
including  27  employees  in the agency  operations  acquired on June 30,  1998,
compared to 396  employees at June 30, 1997.  The  Company's  expense  ratio was
29.4% in the three  months  ended June 30,  1998  compared to 31.6% in the three
months ended June 30, 1997.

   The Company's  combined  ratio  decreased to 103.3% in the three months ended
June 30, 1998  compared to 104.4% in the three months ended June 30, 1997.

   INCOME TAXES. The Company  recognized  income tax expense of $13.5 million in
the three  months  ended June 30, 1998  compared  to $16.3  million in the three
months ended June 30, 1997. The principal  cause of this change was the decrease
in net realized capital gains.

   NET INCOME.  Net income was $43.5  million in the three months ended June 30,
1998  compared to $44.3  million in the three months  ended June 30, 1997.  This
mainly reflected the improvement in underwriting  results and an increase in net
investment income offset by a decrease in net realized capital gains.


RESULTS OF OPERATIONS

SIX MONTHS ENDED JUNE 30, 1998 COMPARED TO SIX MONTHS ENDED JUNE 30, 1997

   PREMIUMS.  Gross  premiums  written  increased  4.3%  to  $520.5  million  in
the  six  months  ended  June  30,  1998  from $499.2  million in the six months
ended  June  30,  1997  as  the  Company  continued   to   maintain  a  cautious
approach to increasingly  competitive  market  conditions.  Factors contributing
to   this   increase   included   a   48.1%  increase  (to  $178.7  million)  in
U.S.  broker  treaty   operations,   principally   attributable   to  growth  in
accident   and    health,    non-standard    auto   and    workers  compensation
business  and  incoming  portfolio   reinsurance  transactions   and   a   14.8%

                                       14

increase (to $100.8  million) in U.S.  direct treaty  reinsurance  and insurance
operations,  attributable to incoming portfolio reinsurance transactions.  These
gains were  partially  offset by a 23.3%  decrease (to $59.5 million) in marine,
aviation  and  surety  operations,  a 15.7%  decrease  (to  $146.1  million)  in
international  operations  and a  11.4%  decrease  (to  $35.3  million)  in U.S.
facultative  operations  reflecting the highly  competitive  conditions in these
markets.

  Ceded  premiums  increased  to $22.2  million in the six months ended June 30,
1998 from $19.4 million in the six months ended June 30, 1997. This increase was
principally  attributable  to an increase  in the  Company's  contract  specific
retrocessions.

   Net premiums  written  increased by 3.8% to $498.3  million in the six months
ended June 30,  1998 from $479.9  million in the six months  ended June 30, 1997
reflecting  the growth in gross  premiums  written and  partially  offset by the
increases in ceded premiums.

   REVENUES.  Net premiums earned increased by 5.9% to $506.1 million in the six
months ended June 30, 1998 from $478.0  million in the six months ended June 30,
1997, generally consistent with the growth in net premiums written  and  changes
in the Company's mix of business during the preceding twelve months.

   Net  investment  income  increased  10.0% to $122.5 million in the six months
ended June 30, 1998 from $111.4  million in the six months  ended June 30, 1997,
reflecting  the  effect  of  investing  the  $291.9  million  of cash  flow from
operations  in the twelve  months ended June 30, 1998.  The  annualized  pre-tax
yield  on  average  cash  and  invested  assets  was stable at  6.1% for the six
months ended both June 30, 1998 and June 30, 1997.

   Net realized capital gains were $2.5 million in the six months ended June 30,
1998,  reflecting  realized  capital gains on the Company's  investments of $6.7
million which were offset by $4.2 million of realized  capital losses,  compared
to  net realized  capital  gains of $13.2  million in the six months  ended June
30, 1997.  The net realized capital gains in the six months ended June 30,  1997
reflected  realized  capital  gains of $20.8  million  which were offset by $7.6
million of realized  capital losses.  The realized capital gains in both periods
mainly arose from  activity in the  Company's  portfolio  of equity  securities,
including,  in 1997, a $14.0  million  realized  capital gain on the sale of the
Company's investment in the common stock of MAPFRE, whereas the realized capital
losses in both  periods  mainly  arose  from  activity  in the  Company's  fixed
maturities portfolio.

   EXPENSES.  Incurred losses and LAE increased by 7.8% to $374.1 million in the
six months ended June 30, 1998 from $347.0  million in the six months ended June
30,  1997.  Catastrophe  losses in the six months  ended June 30, 1998 were $7.0
million  compared  with $0.0 million in the six months ended June 30, 1997.  The
Company's loss and LAE ratio increased by 1.3 percentage points to 73.9% for the
six months ended June 30, 1998 from 72.6% in the six months ended June 30, 1997,
principally  as a  result  of  higher  catastrophe  losses  and  changes  in the
Company's  mix of business  towards  certain  reinsurance  treaties  with higher
expected  losses and lower ceding  commissions.  Net incurred losses and LAE for
the six  months  ended June 30,  1998  reflected  ceded  losses and LAE of $35.2
million,  including  $20.0  million  ceded  under  the  Stop  Loss  Agreement, a
significant amount of which was not settled  until July 1998,  compared to ceded
losses  and  LAE  of  $32.3  million  in  the  six months  ended June 30,  1997,
including  $13.9 million ceded under the Stop Loss Agreement.

                                       15

   Underwriting  expenses  decreased by 1.9% to $150.1 million in the six months
ended June 30, 1998 from $153.0  million in the six months  ended June 30, 1997.
Commission  and  brokerage  expenses  decreased  by  $2.0  million,  principally
reflecting changes in the Company's  business mix. Other  underwriting  expenses
decreased by $0.9 million,  reflecting  the impact of the  Company's  continuing
expense reduction initiatives.  The Company's expense ratio was 29.7% in the six
months  ended June 30, 1998  compared to 32.0% in the six months  ended June 30,
1997.

   The  Company's  combined  ratio  decreased  to 103.6% in the six months ended
June 30, 1998 from 104.6% in the six months ended June 30, 1997.

   INCOME TAXES. The Company  recognized  income tax expense of $25.7 million in
the six months ended June 30, 1998  compared to $27.8  million in the six months
ended June 30,  1997.  The  principal  cause of this change was the  decrease in
capital gains.

   NET  INCOME.  Net income was $83.3  million in the six months  ended June 30,
1998  compared  to $78.8  million in the six months  ended June 30,  1997.  This
improvement  mainly reflected improved  underwriting  results and an increase in
investment income partially offset by a decrease in realized capital gains.


FINANCIAL CONDITION

   INVESTED ASSETS.  Aggregate  invested  assets,  including cash and short-term
investments,  were  $4,343.5  million at June 30, 1998 and  $4,163.3  million at
December 31, 1997. The increase in invested assets between December 31, 1997 and
June 30,  1998  resulted  primarily  from cash flow  from  operations  of $122.9
million  generated  during the six months ended June 30,  1998, a $31.8  million
increase in collateral for loaned securities and an increase of $25.2 million in
net appreciation on investments.

 STOCKHOLDERS'  EQUITY.  Holdings'  stockholders'  equity  increased to $1,399.4
million as of June 30,  1998,  from  $1,307.5  million as of  December  31, 1997
principally reflecting net income of $83.3 million for the six months ended June
30,  1998 and an  increase  of  $14.7  million  in  unrealized  appreciation  on
investments,  net of deferred taxes. Dividends of $5.0 million were declared and
paid by Holdings in the six months ended June 30, 1998.


                                       16

                       EVEREST REINSURANCE HOLDINGS, INC.


                                OTHER INFORMATION

Part II - ITEM 1.  LEGAL PROCEEDINGS

The Company is subject to litigation and arbitration in the normal course of its
business.  Management  does not  believe  that any such  pending  litigation  or
arbitration  will have a material  adverse  effect on the  Company's  results of
operations, financial condition and cash flows.

Part II - ITEM 2.  CHANGES IN SECURITIES

c)       Information required by Item 701 of Regulation S-K:

         (a)      On  April  1,  1998,   1,225  common  shares  of  the  Company
                  (previously held as treasury shares) were distributed.  On May
                  20, 1998, 137 common shares of the Company (previously held as
                  treasury shares) were distributed.

         (b)      The  securities  were  distributed to the Company's five  non-
                  employee directors and one former non-employee director.

         (c)      The securities were issued as compensation to the non-employee
                  directors  for  services  rendered to the  Company  during the
                  first  quarter of 1998 and for one such  director for services
                  rendered to the Company through May 19, 1998.

         (d)      Exemption from  registration  was claimed  pursuant to Section
                  4(2)  of the  Securities  Act of  1933.  There  was no  public
                  offering and the  participants  in the  transactions  were the
                  Company and its non-employee directors.

         (e)      Not applicable.

Part II - ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

a)       The Annual Meeting was held on May 19, 1998.

b)       Kenneth  J.  Duffy and  Joseph V.  Taranto  were  elected at the Annual
         Meeting as  Directors of the Company for a term  expiring in 2001.  The
         term of office of the following  Directors continued after the meeting:
         Martin  Abrahams,  John  R. Dunne,  Thomas J. Gallagher and  William F.
         Galtney, Jr.

                                       17

c)       The following matter was voted on at the Annual Meeting:

                  (1)      The following Directors were elected:

                                           Votes                      Votes
                                           For                        Withheld
                                           -----                      --------- 

         Kenneth J. Duffy                  45,621,536                   473,087
         Joseph V. Taranto                 44,948,748                 1,145,875


Part II - ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

a)       Exhibit Index:

         Exhibit No.             Description                      Location
         -----------             -----------                      --------      

         *10.21                  Employment Agreement             Filed herewith
                                  with Joseph V. Taranto
                                  executed on July 15, 1998.

         *10.22                  Change of Control Agreement      Filed herewith
                                  with Joseph V. Taranto
                                  effective July 15, 1998.

          10.23                  Credit Line Extension dated      Filed herewith
                                  May 20, 1998 between 
                                  Everest Reinsurance Holdings,
                                  Inc. and First Union National
                                  Bank.  

          11.1                   Statement regarding 
                                  computation of per-share
                                  earnings                        Filed herewith

          27                     Financial Data Schedule          Filed herewith

- ----------------------
*Management contract or compensatory plan or arrangement.


b)       Reports on Form 8-K:

         There were no reports on Form 8-K filed  during the three month  period
         ending June 30, 1998.

                                       18

Omitted  from  this Part II are items  which  are  inapplicable  or to which the
answer is negative for the period covered.

                                       19

                       EVEREST REINSURANCE HOLDINGS, INC.

                                   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.

                                              Everest Reinsurance Holdings, Inc.
                                                        (Registrant)






                                              - By: /s/ STEPHEN L. LIMAURO
                                                    ----------------------
                                              Stephen L. Limauro
                                              Duly Authorized Officer, Vice
                                              President and Comptroller







Dated:  August 6, 1998