SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

    (Mark One)

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


                  For the quarterly period ended June 30, 1996

                                       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 No. 1-12644

                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
             (Exact name of registrant as specified in its charter)

            New York                                     13-3261323
  (State or other jurisdiction of                    (I.R.S. employer
   incorporation or organization)                   identification no.)

                                 350 Park Avenue
                            New York, New York 10022
                    (Address of principal executive offices)

                                 (212) 826-0100
                         (Registrant's telephone number,
                              including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No ___

At July 31,1996,  there were outstanding  32,276,301 shares of Common Stock, par
value $0.01 per share, of the  registrant,  including  2,138,838  shares held in
treasury.





                                      INDEX

                                                                    PAGE

PART I  FINANCIAL INFORMATION

Item 1.   Financial Statements
          Financial Security  Assurance  Holdings Ltd. 
          and Subsidiaries  Consolidated Balance Sheets 
          - June 30, 1996 and December 31, 1995                       3

          Consolidated Statements of Income - 
          Three months and Six months ended June 30, 1996 and 1995    4

          Consolidated Statement of Changes in Shareholders' 
          Equity - Six months ended June 30, 1996                     5

          Consolidated Statements of Cash Flows
          -   Six months ended June 30, 1996 and 1995                 6

          Notes to Consolidated Financial Statements                  7

Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations                         8

PART II OTHER INFORMATION, AS APPLICABLE

Item 4.   Submission of Matters to a Vote of Security Holders        12

Item 6.   Exhibits and Reports on Form 8-K                           12


        SIGNATURES                                                   13






                                       2





                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                  (Dollars in thousands, except per share data)

                                                       June 30,    December 31,
               ASSETS                                    1996          1995
                                                        ----           ----

Bonds, at market value (amortized
 cost of $1,066,444 and $1,027,414)                $ 1,057,613      $ 1,058,076
Stocks, at market value (cost of $6,514)                 6,581             --
Short-term investments                                  75,245           52,666
                                                   -----------      -----------
     Total investments                               1,139,439        1,110,742

Cash                                                     7,432            1,118
Deferred acquisition costs                             133,950          132,951
Prepaid reinsurance premiums                           144,881          133,548
Reinsurance recoverable on unpaid
 losses                                                 35,624           61,532
Receivable for securities sold                          15,871            2,326
Other assets                                            39,099           48,045
                                                   -----------      -----------

          TOTAL ASSETS

                                                   $ 1,516,296      $ 1,490,262
                                                   ===========      ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

Deferred premium revenue                           $   496,061      $   463,897
Losses and loss adjustment expenses                     79,501          111,759
Deferred federal income taxes                           26,038           41,936
Ceded reinsurance balances payable                      14,267           13,664
Payable for securities purchased                        78,646            9,516
Notes payable                                           30,000           30,000
Accrued expenses and other
 liabilities                                            31,783           41,543
                                                   -----------      -----------

          TOTAL LIABILITIES                            756,296          712,315



Preferred stock (3,000,000 shares
authorized; 2,000,000
 issued and outstanding; par
 value of $.01 per share)                                   20               20
Common stock (50,000,000 shares
 authorized; 32,276,301
 issued; par value of $.01 per share)                      323              323
Additional paid-in capital -
 preferred                                                 680              680
Additional paid-in capital - common                    695,152          696,253
Unrealized gain (loss) on
 investments (net of deferred
 income tax (benefit) provision
 of ($3,067) and $10,731)                               (5,696)          19,931
Accumulated earnings                                   105,777           72,410
Deferred equity compensation                            14,817            6,504
Less treasury stock at cost
 (2,022,031 and 774,276 shares
 held)                                                 (51,073)         (18,174)
                                                   -----------      -----------

          TOTAL SHAREHOLDERS' EQUITY                   760,000          777,947
                                                   -----------      -----------

TOTAL LIABILITIES AND SHAREHOLDERS'
 EQUITY                                            $ 1,516,296      $ 1,490,262
                                                   ===========      ===========


            See notes to condensed consolidated financial statements.

                                       3



                         FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                      AND SUBSIDIARIES

                              CONSOLIDATED STATEMENTS OF INCOME

                        (Dollars in thousands, except per share data)


                                                  Three Months            Six Months
                                                     Ended                   Ended
                                                     June 30                 June 30
                                                   ----------             ----------
                                                1996     1995            1996    1995
                                                ----     ----            ----    ----
Revenues:
                                                                     

Net premiums written (net
 of premiums ceded
 of $14,035, $8,856, $32,476 and $16,092)    $ 30,726    $ 20,792    $ 64,865    $ 40,349

Decrease (increase) in deferred
premium revenue                               (10,976)     (5,462)    (22,381)     (9,804)
                                             --------    --------    --------    --------

Premiums earned (net of premiums ceded of
 $8,188, $8,533, $21,167 and $16,426)          19,750      15,330      42,484      30,545

Net investment income                          15,986      12,311      31,668      24,665

Net realized gains (losses)                       (22)      2,061       1,512      (2,732)

Other income                                       43         209         105         406
                                             --------    --------    --------    --------
        TOTAL REVENUES                         35,757      29,911      75,769      52,884
                                             --------    --------    --------    --------

Expenses:

Losses and loss adjustment expenses
 (net of reinsurance recoveries
 of $571, $1,017, $1,131 and $2,016)            1,530       1,605       3,155       3,305

Interest expense                                  542                   1,083          57

Policy acquisition costs                        4,965       3,596      12,620       7,197

Other operating expenses                        3,509       3,058       7,466       6,259
                                             --------    --------    --------    --------
        TOTAL EXPENSES                         10,546       8,259      24,324      16,818
                                             --------    --------    --------    --------


INCOME BEFORE INCOME TAXES                     25,211      21,652      51,445      36,066

Provision for income taxes                      6,463       6,168      13,153       9,777
                                             --------    --------    --------    --------

NET INCOME                                   $ 18,748    $ 15,484    $ 38,292    $ 26,289
                                             ========    ========    ========    ========

Weighted average common shares outstanding     30,758      25,887      31,074      25,940
                                             ========    ========    ========    ========

Earnings per common share                    $   0.61    $   0.59    $   1.23    $   1.01
                                             ========    ========    ========    ========










                  See notes to condensed consolidated financial statements.

                                       4





                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.

                                AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

                             (Dollars in thousands)




                                                 Addition   Additional   Unrealized                Deferred
                                                 Paid-In    Paid-In         Gain                    Equity
                         Preferred      Common   Capital-   Capital        (Loss)      Accumulated  Compen-   Treasury
                           Stock        Stock    Preferred  Common       Investments    Earnings    sation      Stock     Total
                         ---------      ------   ---------  ----------   -----------   ----------- ---------  ---------   -----
                                                                                               

BALANCE, December 31,1995     $20       $323      $680      $696,253       $19,931        $72,410     $6,504    $(18,174) $777,947

Net income                                                                                 38,292                           38,292

Net unrealized gain on                                                     (25,627)                                        (25,627)
 investments

Dividends paid on common
 stock ($0.08 per share)                                                                   (4,925)                          (4,925)
    

Deferred equity compensation                                                                           8,313                 8,313


Repurchase of common                                                                                             (32,899)  (32,899)
 stock

Other common stock                                            (1,101)                                                       (1,101)
 transactions
                              ---       ----     ----        --------      --------       --------    -------   --------  --------
BALANCE, June 30, 1996        $20       $323     $680        $695,152      $(5,696)      $105,777    $14,817    $(51,073) $760,000
                              ===       ====     ====        ========      ========       ========    =======   ========= ========

                       See notes to condensed consolidated financial statements.

                                       5







                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                             (Dollars in thousands)


                                                       Six Months Ended June 30,
                                                       -------------------------
                                                         1996            1995
                                                         ----            ----
Cash flows from operating activities:

Premiums received, net                                $70,424         $40,036

Policy acquisition and
other operating expenses paid, net                    (25,272)        (16,210)
     

Loss and LAE paid, net                                 (9,603)           (690)

Net investment income                                  
received                                               30,627          20,526

Recoverable advances received (paid)                    7,628          (2,325)

Federal income taxes paid                             (14,732)         (3,952)

Interest paid                                          (1,855)           (771)

Other, net                                               (851)         (2,414)
                                                       ------         --------
 Net cash provided by operating activities             56,366          34,200
                                                       ------         --------

Cash flows from investing activities:

Proceeds from sales of bonds                          479,363         235,199

Purchases of bonds                                   (467,682)       (287,559)

Purchases of property and equipment                    (1,225)           (441)

Net decrease (increase) in short-term securities      (21,582)         36,044
                                                       ------         --------
 Net cash used for investing activities               (11,126)        (16,757)
                                                       ------         --------


Cash flows from financing activities:

Payment of management notes                                            (5,624)

Dividends paid                                         (4,925)         (4,148)
Treasury stock                                        (34,001)         (5,215)
                                                       ------         --------

 Net cash used for financing activities               (38,926)        (14,987)
                                                       ------         --------

Net increase in cash                                    6,314           2,456

Cash at beginning of period                             1,118           2,742
                                                       ------         --------
Cash at end of period                                  $7,432         $ 5,198
                                                       ======         ========

                                        6



            See notes to condensed consolidated financial statements.





                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.

                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 For the Six Months Ended June 30, 1996 and 1995

1.  ORGANIZATION AND OWNERSHIP

     Financial  Security  Assurance  Holdings Ltd. (the Company) is an insurance
holding company  incorporated in the State of New York. The Company is primarily
engaged (through its insurance  subsidiaries,  collectively known as FSA) in the
business of providing financial guaranty insurance on asset-backed and municipal
obligations.  At June 30, 1996, the Company was owned approximately 40.0% by U S
WEST  Capital  Corporation  (U S  WEST),  11.4%  by  Fund  American  Enterprises
Holdings, Inc. (Fund American), 6.4% by The Tokio Marine and Fire Insurance Co.,
Ltd. (Tokio Marine) and 42.2% by the public and employees.

2.  BASIS OF PRESENTATION

     The accompanying  consolidated  financial  statements have been prepared in
accordance with instructions to Form 10-Q and,  accordingly,  do not include all
of the  information and disclosures  required by generally  accepted  accounting
principles. These statements should be read in conjunction with the consolidated
financial  statements  and notes thereto  included in the Company's  1995 Annual
Report to  Shareholders.  The  accompanying  financial  statements have not been
audited  by  independent  accountants  in  accordance  with  generally  accepted
auditing  standards but, in the opinion of management,  all  adjustments,  which
include  only normal  recurring  adjustments,  necessary  to present  fairly the
financial  position,  results of operations  and cash flows at June 30, 1996 and
for all periods  presented  have been made.  The  December  31,  1995  condensed
balance sheet data was derived from audited financial statements. The results of
operations  for the  periods  ended June 30,  1996 and 1995 are not  necessarily
indicative of the operating results for the full year.

     Certain  amounts in the 1995  financial  statements  have been reclassed to
conform to the 1996 presentation.

     In the  first  quarter  of  1996,  the  Company  recharacterized  its  cash
equivalents  as  short-term   investments.   The  amount  of  cash   equivalents
recharacterized  were $26.7 million and $38.1  million,  as of June 30, 1996 and
December 31, 1995, respectively.

3.  COMMON STOCK TRANSACTIONS

     In May 1996, the Company  repurchased 1.0 million shares of it common stock
from U S WEST for a purchase  price of $26.50 per share.  At the same time,  the
Company also entered into forward agreements with National Westminister Bank Plc
and Canadian Imperial Bank of Commerce (the  Counterparties)  in respect of 1.75
million  shares (the Forward  Shares) of the Company's  common stock.  Under the
forward  agreements,  the Company will have the right to either (a) purchase the
Forward  Shares  from the  Counterparties  for a price equal to $26.50 per share
plus carrying costs or (b) direct the Counterparties to sell the Forward Shares,
with the Company  receiving  any excess or making up any  shortfall  between the
sale  proceeds and $26.50 per share plus  carrying  costs in cash or  additional
shares, at its option.

                                       7




                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.

                                AND SUBSIDIARIES

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

                            AND RESULTS OF OPERATIONS

Results of Operations

1996 and 1995 Second Quarter Results

The Company's 1996 second  quarter net income was $18.8  million,  compared with
$15.5  million for the same period in 1995,  an increase of 21.1%.  The increase
was  primarily  attributable  to higher  core net income and capital  gains.  In
December  1995,  a  subsidiary  of the  Company  merged  with  Capital  Guaranty
Corporation,  so that in the second quarter of 1996 the Company began to realize
the  benefits of the merger when  compared  to the  previous  year as total core
revenues increased $9.0 million,  from $26.7 million in 1995 to $35.7 million in
1996, while total core expenses increased only $2.5 million.

Operating  net income  (net  income less the  after-tax  effect of net  realized
capital gains or losses) was $18.8 million for the second quarter of 1996 versus
$14.1 million for the comparable  period in 1995, an increase of $4.6 million or
32.7%.  Core net income  (operating  net  income  less the  after-tax  effect of
refundings  and  prepayments)  was $18.7 million for the second  quarter of 1996
versus  $13.5  million for the  comparable  period in 1995,  an increase of $5.2
million or 38.4%.

There are two measures of gross premiums  originated  for a given period.  Gross
premiums written captures  premiums  collected in the period,  whether collected
up-front for business  originated in the period, or in installments for business
originated in prior periods. An alternative  measure, the gross present value of
premiums  written  (gross  PV  premiums  written)  reflects  future  installment
premiums  discounted to a present value, as well as up-front premiums,  but only
for business  originated in the period.  The Company considers gross PV premiums
written to be the better  indicator  of a given  period's  origination  activity
because  a  substantial  part  of  the  Company's   premiums  are  collected  in
installments, a practice typical of the asset-backed business. Regardless of the
measure used, quarter to quarter comparisons are of limited significance because
originations  fluctuate  from  quarter  to  quarter  but  historically  have not
exhibited a seasonal pattern.

Gross  premiums  written  increased  51.0%,  from $29.7  million  for the second
quarter of 1995 to $44.8 million for the second quarter of 1996.  Also, gross PV
premiums  written  increased from $33.2 million in the second quarter of 1995 to
$55.9  million in 1996,  an  increase of 68.3%.  In the second  quarter of 1996,
asset-backed gross PV premiums written were $28.8 million,  as compared to $15.7
million in 1995, as several large,  high-premium  transactions were underwritten
within the pooled corporate  obligations  sector.  However,  management does not
necessarily  believe that this same growth level within the asset-backed  sector
will continue throughout the year. For the municipal business, gross PV premiums
written  in the second  quarter  increased  from $17.5  million in 1995 to $27.1
million in 1996, an increase of 54.8%. This increase was primarily  attributable
to the  additional  underwriting  capabilities  the  Company  realized  from the
merger.

In the second quarter of 1996,  the Company  insured par value of bonds totaling
$7.4 billion,  a 93.0% increase over the same period in 1995. The second quarter
asset-backed  component  rose 68.7% to $4.4 billion while the  municipal  sector
rose 145.0% to $3.0 billion. Compared with the combined FSA and Capital Guaranty
second quarter production in 1995, the increase would have been 29.8%.

Net  premiums  written  were $30.7  million for the second  quarter of 1996,  an
increase of $9.9 million or 47.8% when compared with $20.8 million in 1995.  The
increase in net premiums  written was less than that of gross  premiums  written
because the Company  increased the amounts ceded on a facultative  basis for the
asset-backed  business in 1996 as compared to the second  quarter of 1995.  This
facultative  reinsurance  was  utilized  on  the  several  large,   high-premium
transactions  noted  above,  and  therefore  this level of  reinsurance  may not
continue at the same rate over the year.

                                       8




Net premiums earned for the second quarter of 1996 were $19.8 million,  compared
with $15.3 million in the second quarter of 1995, an increase of 28.8%. Premiums
earned from refundings and prepayments  were $0.1 million for the second quarter
of 1996 and $1.2 million for the same period of 1995,  contributing $0.1 million
and $0.6 million,  respectively,  to after-tax earnings. Net premiums earned for
the quarter  grew 38.8%  relative to the same period in 1995 when the effects of
refundings and prepayments are eliminated.

Net investment income was $16.0 million for the second quarter of 1996 and $12.3
million for the comparable period in 1995, an increase of 29.8%. The increase in
investment income is primarily due to additional invested assets acquired in the
merger. The Company's effective tax rate on investment income has decreased from
23.0%  for the  second  quarter  of 1995 to 19.6% in 1996,  as the  holdings  of
tax-exempt securities has increased.  In the second quarter of 1996, the Company
realized  $22  thousand in net  capital  losses as compared  with  realized  net
capital  gains of $2.1  million for the same period in 1995.  Capital  gains and
losses are a by-product  of the normal  investment  management  process and will
vary substantially from period to period.

The  provisions  for  losses  and loss  adjustment  expenses  during  the second
quarters  of 1996 and 1995 were $1.5  million  and $1.6  million,  respectively,
representing  additions to the Company's general loss reserve.  The additions to
the general reserve  represent  management's  estimate of the amount required to
adequately cover the net cost of claims.  The Company will, on an ongoing basis,
monitor these  reserves and may  periodically  adjust such reserves based on the
Company's  actual  loss  experience,  its  future  mix of  business,  and future
economic conditions.  At June 30, 1996, the unallocated balance in the Company's
general loss reserve was $34.7 million.

Total policy  acquisition and other operating expenses were $8.5 million for the
second  quarter of 1996  compared with $6.7 million for the same period in 1995,
an  increase  of 27.4%.  Excluding  the  effects  of  refundings,  total  policy
acquisition  and other  operating  expenses  were $8.4  million  for the  second
quarter of 1996  compared  with $6.4  million  for the same  period in 1995,  an
increase  of 31.1%.  The  increase  was  primarily  the  result  of  higher  DAC
amortization due to a higher level of premiums earned and increased accruals for
performance plan payouts due to the addition of another plan year to the accrual
base.

Income before income taxes for the second quarter of 1996 was $25.2 million,  up
from $21.7 million, or 16.4%, for the same period in 1995.

The  Company's  effective  tax rate for the  second  quarter  of 1996 was  25.6%
compared  with 28.5% for the same period in 1995.  The decrease in effective tax
rates from the second quarter of 1995 to 1996 was due to a higher  proportion of
tax-exempt interest income.

The weighted average number of shares of common stock  outstanding  increased to
30,758,000  for the quarter  ended June 30,  1996,  from  25,887,000  during the
second  quarter of 1995.  This increase was due to the issuance of new shares in
the merger  with  Capital  Guaranty,  net of shares the Company  repurchased  as
discussed  below in  "Liquidity  and  Capital  Resources."  Earnings  per  share
increased from $0.59 for the second quarter of 1995 to $0.61 for the same period
in 1996.

1996 and 1995 First Six Months Results

The  Company's  net income  for the first six months of 1996 was $38.3  million,
compared  with $26.3  million for the same period in 1995, an increase of 45.7%.
The increase  was  primarily  attributable  to higher core net income due to the
merger and realization of capital gains, partially offset by lower refundings.

Operating  net income was $37.3  million for the first six months of 1996 versus
$28.1 million for the comparable  period in 1995, an increase of 32.9%. Core net
income was $36.3  million for the first six months of 1996 versus $26.4  million
for the comparable period in 1995, an increase of 37.4%.

                                       9




Gross  premiums  written  increased  72.5%,  to $97.3  million for the first six
months of 1996 from $56.4 million for the first six months of 1995.  Also, gross
PV premiums  written  for the first six months of 1996  increased  by 57.8%,  to
$117.3  million from the prior year's total of $74.3  million.  In the first six
months of 1996,  asset-backed  gross PV premiums  written were up 71.8% to $70.4
million, as business increased due to several large,  high-premium  transactions
in the pooled  corporate  obligations  sector,  as compared to gross PV premiums
written  in the first six  months of 1995 of $40.9  million.  For the  municipal
business,  gross PV premiums  written in the first six months increased 40.6% to
$46.9 million in 1996 from $33.4 million in 1995.

In the first six  months of 1996,  the  Company  insured  bonds  totaling  $12.8
billion,  a 63.2%  increase  over the same  period in 1995.  The second  quarter
asset-backed  component  rose 36.7% to $7.5 billion while the  municipal  sector
rose 124.9% to $5.3 billion. Compared with the combined FSA and Capital Guaranty
six month  production in 1995, the increase would have been 29.8%.  In the first
six months of 1996,  the  estimated  total  market par volume of  municipal  new
issues was $89.8  billion,  an increase  of 27.7% from 1995's  level and the par
insured by the industry increased 50% to $41.1 billion in 1996.

Net  premiums  written were $64.9  million for the first six months of 1996,  an
increase of 60.7% when compared with 1995. The increase in net premiums  written
was less than that of gross premiums  written because the Company  increased the
amounts ceded on a facultative  basis for the  asset-backed  business in 1996 as
compared  to the first six  months of 1995.  This  facultative  reinsurance  was
utilized  on the several  large,  high-premium  transactions  noted  above,  and
therefore this level of  reinsurance  may not continue at the same rate over the
year.

Net  premiums  earned  for the first six  months  of 1996  were  $42.5  million,
compared with $30.5 million in 1995, an increase of 39.1%.  Premiums earned from
refundings  and  prepayments  were $4.5 million for the first six months of 1996
and $3.2 million for the same period of 1995, contributing $1.0 million and $1.7
million to after-tax  earnings.  Net  premiums  earned for the period grew 38.9%
relative to 1995 when the effects of refundings and prepayments were eliminated.
While  prepayments  may  continue  throughout  the  remainder  of the  year,  no
assurances  can be given  that they will  continue  at the same  level  that was
experienced in the first six months of 1996.

Net  investment  income was $31.7  million  for the first six months of 1996 and
$24.7  million for the  comparable  period in 1995,  an  increase of 28.4%.  The
increase in investment  income is primarily due to  additional  invested  assets
acquired in the merger.  The Company's  effective tax rate on investment  income
has  decreased  from 23.0% for the first six months of 1995 to 19.1% in 1996, as
the holdings of tax-exempt  securities  has  increased.  Year-to-date  1996, the
Company has realized $1.5 million of capital gains as compared with realized net
capital losses of $2.7 million for the same period in 1995.

The  provisions  for losses and loss  adjustment  expenses  during the first six
months  of 1996 and 1995  were  $3.2  million  and $3.3  million,  respectively,
representing additions to the Company's general loss reserve.

Total policy acquisition and other operating expenses were $20.1 million for the
first six months of 1996  compared  with $13.5  million  for the same  period in
1995,  an  increase  of  49.3%.   Eliminating   the  effect  of  refundings  and
prepayments,  total policy  acquisition and other operating  expenses would have
increased  33.5% due to higher  amortization  of deferred  acquisition  costs in
1996. The increase was primarily the result of higher DAC  amortization due to a
higher level of premiums  earned and  increased  accruals for  performance  plan
payouts due to another plan year added to the accrual base.

Income before  income taxes for the first six months of 1996 was $51.4  million,
up from $36.1 million, or 42.6%, for the same period in 1995.

The  Company's  effective  tax rate for the first  six  months of 1996 was 25.6%
compared  with 27.1% for the same period in 1995.  The decrease in effective tax
rates from the first six  months of 1995 to 1996 was due to a higher  proportion
of tax-exempt interest income.

The weighted average number of shares of common stock outstanding increased from
25,940,000 during the first six months of 1995 to 31,074,000, for the six months
ended June 30, 1996.  This increase was due to the issuance of new shares in the
merger,  partially  offset  by a  repurchase  of shares  as  discussed  below in
"Liquidity and Capital Resources." Earnings per share increased to $1.23 for the
first six months of 1996 from $1.01 for the same period in 1995.

                                       10




Liquidity and Capital Resources

The Company's  consolidated  invested  assets and cash  equivalents  at June 30,
1996,  net of unsettled  security  transactions,  was $1,076.7  million,  a 2.4%
decrease from the December 31, 1996 balance of $1,103.6  million.  This decrease
is  primarily  the  result of a change  in the  market  value of the  investment
portfolio,  which  included an  unrealized  gain  position  of $30.7  million at
December 31, 1995 and an  unrealized  loss  position of $8.8 million at June 30,
1996.

A subsidiary of the Company has $30.0 million  outstanding  long-term  debt. The
Company has no material  plans for capital  expenditures  within the next twelve
months.

Because the operations of the Company are conducted  through FSA, the ability of
the Company to declare and pay dividends  both on a short- and  long-term  basis
will  be  largely  dependent  upon  FSA's  ability  to do so and  upon  external
financings.

FSA's  ability to pay  dividends is dependent  upon FSA's  financial  condition,
results of  operations,  cash  requirements,  rating  agency  approval and other
related factors and is also subject to  restrictions  contained in the insurance
laws and related regulations of New York and other states.  Under New York State
insurance  law, FSA may pay  dividends  out of earned  surplus,  provided  that,
together with all dividends  declared or distributed by FSA during the preceding
12 months,  the dividends do not exceed the lesser of (i) 10% of  policyholders'
surplus  as of its last  statement  filed  with the New York  Superintendent  of
Insurance or (ii) adjusted net  investment  income  during this period.  FSA has
paid  dividends of $18.0 million for the six months ended June 1996.  Based upon
FSA's  statutory  statements for the quarter ended June 30, 1996 and considering
dividends which can be paid by its subsidiary,  the maximum amount available for
payment of dividends by FSA without  regulatory  approval  over the following 12
months is approximately $37.3 million. As a customary condition for approving in
September,  1994,  the  application  of Fund American for a change in control of
FSA, the prior approval of the New York  Superintendent  is required for payment
of  dividends  by FSA to the  Company for a period of two years  following  such
change of control. Such prior approval requirement will lapse in September 1996.
Such prior  approvals  have been  obtained  by FSA in respect of such  quarterly
dividend since September, 1995 in the ordinary course.

FSA has several  sources of liquidity as described in the Company's  1996 Annual
Report to  Shareholders.  In addition to these  sources,  in April 30, 1996, FSA
entered into an agreement with a AAA/Aaa rated  international  bank for a $125.0
million credit facility which expires on January 31, 2003, unless extended. This
facility is a seven-year stand-by  irrevocable  limited recourse  line-of-credit
which  provides  liquidity  and credit  support to FSA in the event  losses from
municipal  obligations  in FSA's  insured  portfolio  exceed  specified  limits.
Repayment  of  amounts  drawn  under  the  line  will be  limited  primarily  to
recoveries of losses related to such municipal obligations.

In May 1996, the Company  repurchased 1.0 million shares of it common stock from
U S WEST for a purchase price of $26.50 per share. At the same time, the Company
also entered into forward  agreements  with National  Westminister  Bank Plc and
Canadian  Imperial  Bank of  Commerce  (the  Counterparties)  in respect of 1.75
million  shares (the Forward  Shares) of the Company's  common stock.  Under the
forward  agreements,  the Company will have the right to either (a) purchase the
Forward  Shares  from the  Counterparties  for a price equal to $26.50 per share
plus carrying costs or (b) direct the Counterparties to sell the Forward Shares,
with the Company  receiving  any excess or making up any  shortfall  between the
sale  proceeds and $26.50 per share plus  carrying  costs in cash or  additional
shares, at its option. If the Company were to settle these Forward Shares at the
Company's June 30, 1996 market price of $27.375, it would receive  approximately
49 thousand shares.

                                       11



                                     PART II

                                OTHER INFORMATION

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

The Company's Annual Meeting of Shareholders was held on Thursday,  May 9, 1996.
At the 1996 Annual  Meeting,  shareholders  elected all 15 nominees for director
and approved the Company's  selection of Coopers & Lybrand L.L.P. as independent
auditors for the year ending  December  31, 1996.  The number of votes cast with
respect to each director nominee were at least as follows:

                          Number of Shares         Number of
Nominee                       Voted For          Shares Withheld
- ------------------        -----------------     ---------------
John J. Byrne                 30,495,058              12,888
Robert P. Cochran             30,495,058              12,888
Michael Djordjevich           30,495,083              12,863
Robert N. Downey              30,495,083              12,863
Anthony M. Frank              30,493,808              14,138
K. Thomas Kemp                30,493,808              14,138
Kozo Kusakari                 30,494,648              13,298
David O. Maxwell              30,495,083              12,863
James M.Osterhoff             30,494,748              13,198
James H. Ozanne               30,495,083              12,863
Staats M.Pellett, Jr.         30,495,083              12,863
Richard A. Post               30,494,648              13,298
Roger K. Taylor               30,495,058              12,888
Allan L. Waters               30,495,083              12,863
Howard M. Zelikow             30,495,083              12,863
         
The selection of Coopers & Lybrand  L.L.P.  was ratified by at least  30,501,585
shares;  at least 685 shares were voted against  ratification and at least 5,676
shares abstained from voting on this matter.

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

     (a)  Exhibits

          (1)  Condensed consolidated financial statements of Financial Security
               Assurance Inc. for the six month period ended June 30, 1996.

          (2)  Credit  Agreement  dated as of April 30,  1996,  among  Financial
               Security Assurance Inc., Financial Security Assurance of Maryland
               Inc.,  Financial Security Assurance of Oklahoma,  Inc., the Banks
               signatory  thereto and Bayerische  Landesbank  Girozentrale,  New
               York Branch, as Agent.

     (b)  Reports on Form 8-K       


          A Current  Report on Form 8-K dated April 26,  1996,  was filed by the
          Company in respect of Item 5 of Form 8-K (Other Events)





                                       12




                                   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.

                                   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.

                                   By   /s/ Jeffrey S. Joseph
                                      ---------------------------
August 9, 1996                        Jeffrey S. Joseph
                                   Managing Director & Controller 
                                   (Chief Accounting Officer)





                                       13









                                  Exhibit Index

Exhibit No.                    Exhibit
- ----------                    ---------
     1.   Condensed  financial  statements of Financial  Security Assurance Inc.
          for the six month period ended June 30, 1996

     2.   Credit Agreement dated as of April 30, 1996, among Financial  Security
          Assurance  Inc.,   Financial  Security  Assurance  of  Maryland  Inc.,
          Financial  Security  Assurance of Oklahoma,  Inc., the Banks signatory
          thereto and Bayerische  Landesbank  Girozentrale,  New York Branch, as
          Agent