================================================================================
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q


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

                  For the quarterly period ended June 30, 2000

                                       OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                  For the transition period from ____________ to ____________

                         Commission File Number: 0-22098

                               INSILCO CORPORATION
                               -------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                 Delaware                                  06-0635844
                 --------                                  ----------
     (STATE OR OTHER JURISDICTION OF                   (I.R.S. EMPLOYER
      INCORPORATION OR ORGANIZATION)                   IDENTIFICATION NO.)

             425 Metro Place North
                  Fifth Floor
                 Dublin, Ohio                                   43017
                 ------------                                   -----
   (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                  (ZIP CODE)

                                  614-792-0468
                                  ------------
              (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. (X) Yes ( ) No

The registrant meets the conditions set forth in General Instruction H (1) (a)
and (b) of Form 10-Q and is therefore filing this Form with the reduced
disclosure format.

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date. As of August 9, 2000, 100
shares of common stock, $.001 par value, were outstanding.

================================================================================


                      INSILCO CORPORATION AND SUBSIDIARIES

                               INDEX TO FORM 10-Q




PART I.   FINANCIAL INFORMATION                                             Page
- -------------------------------                                             ----

         Item 1.   Financial Statements (unaudited)                           4

         Item 2.   Management's Discussion and Analysis of Financial
                   Condition and Results of Operations                       21

         Item 3.   Quantitative and Qualitative Disclosure About
                   Market Risk                                               24

PART II.  OTHER INFORMATION
- ---------------------------

         Item 1.   Legal Proceedings                                         25

         Item 2.   Changes in Securities and Use of Proceeds                 25

         Item 3.   Defaults upon Senior Securities                           25

         Item 4.   Submission of Matters to a Vote of Securities Holders     25

         Item 5.   Other Information                                         25

         Item 6.   Exhibits and Reports on Form 8-K                          25


                                       2


                      INSILCO CORPORATION AND SUBSIDIARIES

                          PART I. FINANCIAL INFORMATION
                          -----------------------------


       ITEM 1.     FINANCIAL STATEMENTS (UNAUDITED)                         Page
                   --------------------------------                         ----

                   Condensed Consolidated Balance Sheets at June 30,
                   2000 and December 31, 1999                                 4

                   Condensed Consolidated Statements of Operations
                   for the three months and six months ended June
                   30, 2000 and 1999                                          5


                   Condensed Consolidated Statements of Cash Flows
                   for the six months ended June 30, 2000 and 1999            6


                   Notes to the Condensed Consolidated Financial
                   Statements                                                 7

                   Independent Auditors' Review Report                       20


                                       3



                      INSILCO CORPORATION AND SUBSIDIARIES

                     Condensed Consolidated Balance Sheets
                                 (In thousands)

                                                                                  As of
                                                                          ------------------------
                                                                          June 30,      December 31,
                                                                            2000           1999
                                                                          ---------      ---------
                                                                         (Unaudited)      (Note 1)
                                                                                       
                                    Assets
                                    ------
Current assets:
   Cash and cash equivalents                                              $   3,751          6,380
   Trade receivables, net                                                    60,308         39,347
   Other receivables                                                            899            861
   Inventories, net                                                          48,255         34,900
   Deferred taxes                                                             9,424          9,603
   Net assets of discontinued operations                                    106,685        107,638
   Prepaid expenses and other current assets                                  2,078          2,066
                                                                          ---------      ---------
   Total current assets                                                     231,400        200,795

Property, plant and equipment, net                                           49,655         49,555
Deferred taxes                                                                 --            3,852
Goodwill, net                                                                87,407          5,688
Other assets and deferred charges                                            14,109         13,600
                                                                          ---------      ---------

   Total assets                                                           $ 382,571        273,490
                                                                          =========      =========
                     Liabilities and Stockholder's Deficit
                     -------------------------------------
Current liabilities:
   Current portion of long-term debt                                      $   1,266          1,266
   Accounts payable                                                          26,164         20,164
   Accrued expenses                                                          27,265         16,578
   Income taxes payable                                                      16,237          2,856
   Other current liabilities                                                  7,581          7,540
                                                                          ---------      ---------
   Total current liabilities                                                 78,513         48,404

Long-term debt, excluding current portion                                   343,576        317,838
Other long-term obligations, excluding current portion                       38,758         30,916
Amounts due to Insilco Holding Co.                                            1,356          1,235
Minority interest                                                               100            100
Stockholder's deficit:
   Common stock, $.001 par value; 1,000 shares authorized; 100 shares
      issued and outstanding at June 30, 2000 and December 31, 1999            --             --
   Additional paid-in capital                                                 4,188          4,188
   Accumulated deficit                                                      (80,292)      (125,968)
   Accumulated other comprehesive loss                                       (3,628)        (3,223)
Contingencies (See Note 6)
                                                                          ---------      ---------
   Total liabilities and stockholder's deficit                            $ 382,571        273,490
                                                                          =========      =========

See accompanying notes to the unaudited condensed consolidated financial statements.

                                       4


                      INSILCO CORPORATION AND SUBSIDIARIES

                 Condensed Consolidated Statements of Operations
                                   (Unaudited)
                                 (In thousands)

                                                         Three Months Ended       Six Months Ended
                                                              June 30,                June 30,
                                                        --------------------    --------------------
                                                          2000        1999        2000        1999
                                                        --------    --------    --------    --------
                                                                                 
Sales                                                   $ 92,304      62,618     170,669     126,176
Cost of products sold                                     66,584      50,565     123,864      98,298
Depreciation and amortization                              3,649       2,692       6,679       5,164
Selling, general and administrative expenses              12,972      12,337      23,935      22,772
Restructuring charge                                        --         5,402        --         5,402
                                                        --------    --------    --------    --------
   Operating income (loss)                                 9,099      (8,378)     16,191      (5,460)
                                                        --------    --------    --------    --------
Other income (expense):
   Interest expense                                      (10,274)     (9,410)    (19,723)    (18,022)
   Interest income                                            56         275         153         307
   Other income, net                                         (31)         85        (404)        305
                                                        --------    --------    --------    --------
      Total other expense                                (10,249)     (9,050)    (19,974)    (17,410)
                                                        --------    --------    --------    --------
   Loss before income taxes and
   discontinued operations                                (1,150)    (17,428)     (3,783)    (22,870)

Income tax (expense) benefit                                (337)      5,496         (74)      7,368
                                                        --------    --------    --------    --------
   Loss before discontinued operations                    (1,487)    (11,932)     (3,857)    (15,502)
                                                        --------    --------    --------    --------
Income from discontinued operations:
  Income from operations, net of tax                       4,797       9,190       6,085      13,266
  Gain on sale of discontinued operations, net of tax       --          --        43,448        --
                                                        --------    --------    --------    --------
   Income from discontinued operations                     4,797       9,190      49,533      13,266
                                                        --------    --------    --------    --------
Net income (loss)                                       $  3,310      (2,742)     45,676      (2,236)
                                                        ========    ========    ========    ========

See accompanying notes to the unaudited condensed consolidated financial statements.

                                       5


                      INSILCO CORPORATION AND SUBSIDIARIES

                 Condensed Consolidated Statements of Cash Flows
                                   (Unaudited)
                                 (In thousands)

                                                                     Six Months Ended
                                                                         June 30,
                                                                 ---------      ---------
                                                                   2000           1999
                                                                 ---------      ---------
                                                                             
Cash flows from operating activities:
   Net income (loss)                                             $  45,676         (2,236)
   Adjustments to reconcile net income to net cash
    provided by operating activities:
     Net income from discontinued operations                       (14,302)       (14,012)
     Depreciation and amortization                                   6,679          5,164
     Deferred taxes                                                  2,747             83
     Other noncash charges and credits                                 695          4,835
     Change in operating assets and liabilities:
       Receivables                                                  (4,740)          (594)
       Inventories                                                  (6,326)         1,849
       Prepaids                                                         28            383
       Payables                                                       (236)         1,155
       Other current liabilities and other                            (120)         1,660
     Discontinued operations:
       Gain on sale                                                (43,448)          --
       Depreciation                                                  5,242          6,621
       Changes in discontinued operations                           13,467          3,437
                                                                 ---------      ---------
       Net cash provided by operating activities                     5,362          8,345
                                                                 ---------      ---------
   Cash flows from investing activities:
     Acquisitions, net of cash acquired                           (100,594)       (25,340)
     Capital expenditures                                           (3,473)        (3,554)
     Other investing activities                                          5              1
     Discontinued operations:
       Proceeds from sale                                           72,845           --
       Capital expenditures                                         (3,634)        (4,175)
                                                                 ---------      ---------
       Net cash used in investing activities                       (34,851)       (33,068)
                                                                 ---------      ---------
   Cash flows from financing activities:
     Proceeds from revolving credit facility                        28,128         28,396
     Loan (to) from Insilco Holding Co.                                121            (27)
     Retirement of long-term debt                                   (1,389)          (633)
     Funds received from excess deposited for 10 1/4% bonds           --            2,032
     Proceeds from sale of minority interest                          --              100
     Proceeds from sale of stock                                      --                1
     Payment of prepetition liabilities                               --           (1,086)
     Retirement of 10 1/4% bonds                                      --           (1,526)
                                                                 ---------      ---------
       Net cash provided by financing activities                    26,860         27,257
                                                                 ---------      ---------
Effect of exchange rate changes on cash                               --               (9)
                                                                 ---------      ---------
       Net (decrease) increase in cash and cash equivalents         (2,629)         2,525
Cash and cash equivalents at beginning of period                     6,380          7,636
                                                                 ---------      ---------
Cash and cash equivalents at end of period                       $   3,751         10,161
                                                                 =========      =========
Interest paid                                                    $  19,038         15,592
                                                                 =========      =========
Income taxes paid (refunded)                                     $   2,118           (183)
                                                                 =========      =========

See accompanying notes to the unaudited condensed consolidated financial statements.

                                       6


                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000

(1)     Basis of Presentation
        ---------------------

        The accompanying unaudited condensed consolidated financial statements
        have been prepared in accordance with generally accepted accounting
        principles for interim financial information and with the instructions
        to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not
        include all of the information and footnotes required by generally
        accepted accounting principles for complete financial statements. In the
        opinion of management, all adjustments (consisting of normal recurring
        accruals) considered necessary for a fair presentation have been
        included. Operating results for the three month and six month periods
        ended June 30, 2000 are not necessarily indicative of the results that
        may be expected for the year ended December 31, 2000.

        The balance sheet at December 31, 1999 has been derived from the audited
        financial statements at that date but does not include all of the
        information and footnotes required by generally accepted accounting
        principles for complete financial statements.

        Insilco Corporation and Subsidiaries (the "Company") is a wholly-owned
        subsidiary of Insilco Holding Co. ("Holdings") and is included in
        Holdings' consolidated financial statements and is a part of Holdings'
        consolidated group for tax purposes. For further information, refer to
        the consolidated financial statements and footnotes thereto included in
        the Company's Annual Report on Form 10-K for the year ended December 31,
        1999.

 (2)    Discontinued Operations
        -----------------------

        On July 20, 2000, Holdings entered into a definitive agreement with
        ThermaSys Holding Company, ThermaSys Corporation, a wholly-owned
        subsidiary of ThermaSys Holding Company, ThermaSys I, Inc., ThermaSys
        II, Inc., and ThermaSys III, Inc., to sell the "Automotive Businesses"
        for $147 million subject to closing costs and a working capital
        adjustment. The "Automotive Businesses" manufacture, sell and distribute
        tubing and heat exchanger products and transmission and suspension
        components through General Thermodynamics and Thermal Components, both
        divisions of the Company, and the following wholly-owned subsidiaries of
        the Company: Steel Parts Corporation, Arup Alu-Rohr und Profil GmbH,
        Thermal Transfer Products, Ltd., Great Lake, Inc., Thermal Components
        Division, Inc., and Thermal Components, Inc., as well as the 51% Company
        ownership in Dalian General Thermodynamics Incorporated, Ltd. The
        transaction is expected to be completed in the third quarter of 2000. As
        a result of this agreement, the accompanying consolidated statements of
        operations and cash flows are reclassified to account for the sale of
        the "Automotive Businesses" as a discontinued operation. Proceeds from
        the sale will be used to reduce bank debt and to gain financial
        flexibility to execute the Company's acquisition strategy.

        On February 11, 2000, the Company sold its publishing business, Taylor
        Publishing Company to TP Acquisition Corp, a wholly owned subsidiary of
        Castle Harlan Partners III, L.P., for gross proceeds of approximately
        $93.5 million. Closing proceeds of approximately $72.8 million from this
        transaction plus approximately $21.2 million in retained customer
        deposits, net of other working adjustments were used to reduce
        borrowings under the Company's Term Credit Facility. The gain on the
        sale was $43.4 million, net of taxes of $23.2 million. The accompanying
        consolidated statements of operations and cash flows are reclassified to
        account for the sale of the Publishing Business as a discontinued
        operation.

                                       7


                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000

(3)     Acquisitions
        ------------

        On February 17, 2000, the Company, through two newly created
        wholly-owned subsidiaries, Insilco Technology (Canada) Corporation and
        9087-3498 Quebec Inc., executed a definitive agreement to purchase
        9011-7243 Quebec Inc., known as TAT Technologies. 9087-3498 Quebec Inc.
        purchased 9011-7243 Quebec Inc. The surviving entity, TAT Technologies,
        is a wholly owned subsidiary of Insilco Technology (Canada) Corporation
        and is a Montreal-based provider of cable and wire assemblies. The
        entire purchase price was financed with borrowings under the Company's
        Term Credit Facility.

        The gross purchase price paid by the Company was $102.1 million. The
        purchase price, net of cash acquired and including estimated costs
        incurred directly related to the transaction was $100.6 million. The
        purchase has been accounted for using the purchase method of accounting
        and, accordingly, the results of operations of TAT have been included in
        the Company's consolidated financial statements from February 17, 2000.
        The excess of the purchase price over net identifiable assets acquired
        is $82.7 million, which is being amortized on a straight-line basis over
        20 years.

        On July 20, 1999, the Company executed a definitive merger agreement
        with Thermal Transfer Products, Ltd., whereby Thermal Transfer
        Acquisition Corporation, a newly created wholly-owned subsidiary of the
        Company, was merged with Thermal Transfer Products. The surviving
        entity, Thermal Transfer Products, Ltd. ("TTP"), is a wholly-owned
        subsidiary of the Company and is a leading manufacturer of industrial
        oil coolers and other heat exchanger products. TTP is based in Racine,
        Wisconsin. The entire purchase price was financed from borrowings under
        the Company's Revolving Credit Facility.

        The gross purchase price paid by the Company was $26.5 million. The
        purchase price net of cash acquired and including estimated costs
        incurred directly related to the transaction was $23.3 million. The
        merger has been accounted for using the purchase method of accounting
        and, accordingly, the results of operations of TTP have been included in
        the Company's consolidated financial statements from July 20, 1999. The
        excess of the purchase price over net identifiable assets acquired is
        $10.0 million, including costs for employee terminations of $0.1
        million, and has been recorded as goodwill, which is being amortized on
        a straight-line basis over 20 years. The Company expects any further
        purchase price adjustments to be completed within one year from the date
        of purchase.

        On January 25, 1999, the Company purchased the stock of Eyelets for
        Industry, Inc. and EFI Metal Forming, Inc. (collectively referred to as
        "EFI") a precision stamping manufacturer, for $25.3 million, including
        costs incurred directly related to the transaction. The entire purchase
        was financed from borrowings under the Company's Revolving Credit
        Facility. The acquisition has been accounted for using the purchase
        method of accounting. The excess of the purchase price over the net
        identifiable assets acquired of $4.4 million includes costs for employee
        terminations, excess compensation, facility closure and related costs of
        $0.4 million and has been recorded as goodwill and is being amortized on
        a straight-line basis over 20 years. In addition, the Company also
        entered into a Sales Participation Agreement, which provides for
        additional payments over the next 13 years contingent on future sales of
        a specific product line. The additional payments, if any, will be
        accounted for as additional goodwill.

                                       8


                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000

        As a result of these transactions, the Company's condensed consolidated
        results for the periods presented are not directly comparable. Pro forma
        results of operations for the three months and six months ended June 30,
        2000 and 1999, which assume the transactions occurred at the beginning
        of the period are as follows (in thousands):


                                              Three months ended           Six months ended
                                                    June 30,                    June 30,
                                            --------------------------------------------------
                                               2000          1999          2000         1999
                                            --------------------------------------------------
                                                                           
        Net Sales                           $ 92,304        80,494       176,488       164,180

        Loss from continuing operations     $ (1,487)      (12,894)       (4,319)      (18,797)


(4)     Divestitures
        ------------

        On August 20, 1999, the Company sold the assets of its welded stainless
        steel tubing business (Romac) for $16.5 million, which resulted in a
        gain of $9.2 million.

        On July 16, 1999, the Company sold certain assets and intellectual
        property relating to its heat exchanger machinery and equipment business
        (McKenica) for $1.7 million, which resulted in a gain of $0.4 million.

        These gains were included in other income on the statement of operations
        in the period they occurred. The proceeds from the sales were used to
        reduce the Company's Term Facility by $3.7 million and the balance was
        used to reduce the Company's Revolving Facility.

(5)     Inventories
        -----------

        Inventories consisted of the following (in thousands):


                                                   As of
                                            June 30,  December 31,
                                              2000       1999
                                            -------     -------
                                                   
             Raw materials and supplies     $29,252      17,042
             Work-in-process                  7,193       6,382
             Finished goods                  11,810      11,476
                                            -------     -------
                 Total inventories          $48,255      34,900
                                            =======     =======

                                       9


                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000

(6)     Contingencies
        -------------

        The Company is implicated in various claims and legal actions arising in
        the ordinary course of business. Those claims or liabilities will be
        addressed in the ordinary course of business and will be paid as
        expenses are incurred. In the opinion of management, the ultimate
        disposition of these matters will not have a material adverse effect on
        the Company's consolidated financial position, results of operations or
        liquidity.

 (7)    Segment Information
        -------------------

        Due to the pending sale of the "Automotive Businesses", the Company has
        re-evaluated its basis of segmentation and measurement of segment profit
        or loss from the December 31, 1999 consolidated financial statements. As
        a result, the Company is disaggregating and disclosing its operations
        into three main segments: Custom Assemblies, Passive Components and
        Precision Stampings. The Custom Assemblies segment primarily designs and
        assembles custom electronic and fiber-optic cable, wire harness and
        electromechanical assemblies. The Passive Components segment designs,
        manufacturers and globally distributes high-speed data connector systems
        and power transformers. The Precision Stampings segment designs and
        manufactures precision stampings and wire-formed parts. Second quarter
        and year-to-date 1999 have been restated to reflect the new basis of
        segmentation.

        Summary financial information by business segment is as follows (in
        thousands):









                                       10


                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000


                                              Three-Months Ended      Six-Months Ended
                                                   June 30,                June 30,
                                             --------------------    --------------------
                                               2000        1999        2000        1999
                                             --------    --------    --------    --------
                                                                       
Net Sales:
  Custom Assemblies                          $ 46,628      15,294      79,127      30,694
  Passive Components                           25,212      21,790      49,947      44,617
  Precision Stampings                          20,464      18,764      41,595      35,951
                                             --------    --------    --------    --------
   On-going operations                         92,304      55,848     170,669     111,262
  Other                                          --         6,770        --        14,914
                                             --------    --------    --------    --------
    Total net sales                          $ 92,304      62,618     170,669     126,176
                                             ========    ========    ========    ========
Loss from continuing operations
  before income taxes:
  Custom Assemblies                          $  7,503       1,392      11,954       2,522
  Passive Components                            4,210       3,375       8,664       7,523
  Precision Stampings                           2,792       2,371       5,578       4,102
  Unallocated operating amount:
   Corporate operating expenses                (1,163)     (1,725)     (2,221)     (3,687)
                                             --------    --------    --------    --------
    On-going operations                        13,342       5,413      23,975      10,460
  Other                                          --           214        --           876
                                             --------    --------    --------    --------
   Earnings before interest, taxes
    depreciation and amortization (EBITDA)     13,342       5,627      23,975      11,336
  Depreciation and amortization                (3,649)     (2,692)     (6,679)     (5,164)
Unallocated non-operating amounts:
  Significant legal expense                      (343)     (2,445)       (343)     (2,503)
  Severance and write-downs                      (251)     (8,868)       (762)     (9,129)
                                             --------    --------    --------    --------
    Total operating income (loss)               9,099      (8,378)     16,191      (5,460)
  Interest expense                            (10,274)     (9,410)    (19,723)    (18,022)
  Interest income                                  56         275         153         307
  Other income, net                               (31)         85        (404)        305
                                             --------    --------    --------    --------
    Loss from continuing operations
      before income taxes                    $ (1,150)    (17,428)     (3,783)    (22,870)
                                             ========    ========    ========    ========
Loss before discontinued operations          $ (1,487)    (11,932)     (3,857)    (15,502)
                                             ========    ========    ========    ========

                                       11


                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000

       A summary of identifiable assets by segment follows (in thousands):

                                            As of
                                     June 30,    December 31,
                                       2000          1999
                                     --------     --------
             Custom Assemblies       $141,266       29,220
             Passive Components        53,362       51,124
             Precision Stampings       52,326       52,233
             Corporate                 28,932       33,275
                                     --------     --------
                Total                $275,886      165,852
                                     ========     ========

       The significant increase in identifiable assets of Custom Assemblies
       relates to the acquisition of TAT in February 2000 (see Note 3).

       EBITDA, which is defined as earnings before interest expense (net),
       income taxes, depreciation and amortization and non-operating items, is
       not intended to represent and should not be considered more meaningful
       than, or an alternative to, operating income, cash flows from operating
       activities or other measures of performance in accordance with generally
       accepted accounting principles. EBITDA data is included because the
       Company understands that such information is used by certain investors as
       one measure of an issuer's historical ability to service debt. While
       EBITDA is frequently used as a measure of operations and the ability to
       meet debt service requirements, it is not necessarily comparable to other
       similarly titled captions of other companies, or used in the Company's
       debentures, credit or other similar agreements, due to potential
       inconsistencies in the method of calculation.

(8)    Comprehensive Income
       --------------------

       Comprehensive income (loss) was $2,686,000 and ($3,100,000) for the
       three-months ended June 30, 2000 and 1999, respectively, consisting of
       foreign currency translation losses totaling ($624,000) and ($331,000),
       respectively. For the six months ended June 30, 2000 and 1999,
       comprehensive income (loss) was $45,271,000 and ($2,560,000),
       respectively, consisting of foreign currency translation losses totaling
       ($405,000) and ($310,000), respectively.

(9)    Related Party Transactions
       --------------------------

       The Company paid Donaldson, Lufkin & Jenrette Securities Corporation
       ("DLJSC") advisory and retainer fees of $0 and $75,000 year to date June
       30, 2000 and $500,000 and $110,000 year to date June 30, 1999. The
       Company had a payable to DLJSC for retainer fees related to investment
       banking services of $150,000 at June 30, 2000 and 1999. In the first
       quarter of 1999, the Company received from DLJSC $2,032,000 for funds
       deposited in excess of the retired 10 1/4% Notes, which had been included
       in "Receivables from related parties" at December 31, 1998.

                                       12


                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000

(10)   Guarantor Subsidiaries
       ----------------------

       In connection with the November 1998 sale of $120 million of 12% Notes,
       the Company permitted its wholly-owned domestic subsidiaries
       ("Guarantors") to unconditionally guarantee the 12% Notes on a senior
       subordinated basis.

       The guarantees are general unsecured obligations of the Guarantors, are
       subordinated in right of payment to all existing and future senior
       indebtedness of the guarantors (including indebtedness of the Credit
       Facilities) and will rank senior in right of payment to any future
       subordinated indebtedness of the Guarantors. The following condensed
       consolidating financial information of the Company includes the accounts
       of the Guarantors, the combined accounts of the non-guarantors and the
       Company for the periods indicated. Separate financial statements of each
       of the Guarantors are not presented because management has determined
       that such information is not material in assessing the Guarantors.





















                                       13



                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000

(10) Guarantor Subsidiaries (continued)


                                                             Condensed Consolidating Balance Sheet (in thousands)
                                                       ---------------------------------------------------------------
                                                                              June 30, 2000
                                                       ---------------------------------------------------------------
                                                        Insilco         Guarantors      Non-Guarantors      Consolidated
                                                       ---------         ---------         ---------         ---------
                                                                                                     
Assets:
Current assets:
Cash and cash equivalents                              $   4,970              (584)             (635)            3,751
Accounts receivable                                          457            42,454            18,296            61,207
Inventories                                                 --              40,215             8,040            48,255
Deferred taxes                                             9,424              --                --               9,424
Net assets of discontinued operations                       --              90,139            16,546           106,685
Prepaid expenses and other                                   418             1,595                65             2,078
                                                       ---------         ---------         ---------         ---------
   Total current assets                                   15,269           173,819            42,312           231,400

Property, plant and equipment, net                           120            47,900             1,635            49,655
Deferred taxes                                              --                --                --                --
Other assets and deferred charges                         13,355             5,067            83,094           101,516
                                                       ---------         ---------         ---------         ---------
   Total assets                                        $  28,744           226,786           127,041           382,571
                                                       =========         =========         =========         =========
Liabilities and Stockholder's Equity  (Deficit)
Current liabilities:
Current portion of long-term debt                      $   1,250                16              --               1,266
Accounts payable                                            --              22,614             3,550            26,164
Accrued expenses and other                                27,636            14,650             8,797            51,083
                                                       ---------         ---------         ---------         ---------
   Total current liabilities                              28,886            37,280            12,347            78,513

Long-term debt, less current portion                     253,401               175            90,000           343,576
Other long-term obligations, excluding
   current portion, and minority interest                 37,046             1,712              --              38,758
Intercompany payable                                     (99,651)           91,992             9,015             1,356
                                                       ---------         ---------         ---------         ---------
   Total liabilities                                     219,682           131,159           111,362           462,203

Stockholder's equity (deficit)                          (190,938)           95,627            15,679           (79,632)
                                                       ---------         ---------         ---------         ---------
Total liabilities and
   stockholder's equity (deficit)                      $  28,744           226,786           127,041           382,571
                                                       =========         =========         =========         =========

                                                       Condensed Consolidating Balance Sheet (in thousands)(continued)
                                                       ---------------------------------------------------------------
                                                                              December 31, 1999
                                                       -------------------------------------------------------------
                                                        Insilco         Guarantors     Non-Guarantors    Consolidated
                                                       ---------         ---------        ---------        ---------
Assets:
Current assets:
Cash and cash equivalents                                  4,625             1,287              468            6,380
Accounts receivable                                           24            39,772              412           40,208
Inventories                                                 --              34,900             --             34,900
Deferred taxes                                             9,603              --               --              9,603
Net assets of discontinued operations                       --              91,356           16,282          107,638
Prepaid expenses and other                                   410             1,654                2            2,066
                                                       ---------         ---------        ---------        ---------
   Total current assets                                   14,662           168,969           17,164          200,795

Property, plant and equipment, net                           124            49,431             --             49,555
Deferred taxes                                             3,751               101             --              3,852
Other assets and deferred charges                         14,769             4,519             --             19,288
                                                       ---------         ---------        ---------        ---------
   Total assets                                           33,306           223,020           17,164          273,490
                                                       =========         =========        =========        =========
Liabilities and Stockholder's Equity  (Deficit)
Current liabilities:
Current portion of long-term debt                          1,250                16             --              1,266
Accounts payable                                            --              20,164             --             20,164
Accrued expenses and other                                12,792            13,735              447           26,974
                                                       ---------         ---------        ---------        ---------
   Total current liabilities                              14,042            33,915              447           48,404

Long-term debt, less current portion                     317,656               182             --            317,838
Other long-term obligations, excluding
   current portion, and minority interest                 17,159            13,757             --             30,916
Intercompany payable                                    (103,825)           91,127           13,933            1,235
                                                       ---------         ---------        ---------        ---------
   Total liabilities                                     245,032           138,981           14,380          398,393

Stockholder's equity (deficit)                          (211,726)           84,039            2,784         (124,903)
                                                       ---------         ---------        ---------        ---------
Total liabilities and
   stockholder's equity (deficit)                         33,306           223,020           17,164          273,490
                                                       =========         =========        =========        =========

                                       14


                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000

(10) Guarantor Subsidiaries (continued)


                                                    Condensed Consolidating Statement of Operations
                                                                    (in thousands)
                                                -------------------------------------------------------
                                                           Three Months Ended June 30, 2000
                                                -------------------------------------------------------
                                                Insilco       Guarantors    Non-Guarantors   Consolidated
                                                -------         -------         -------         -------
                                                                                     
Sales                                           $  --            62,378          29,926          92,304
Cost of products sold                              --            47,226          19,358          66,584
Depreciation and amortization                         7           2,559           1,083           3,649
Selling, general and administrative
  expenses                                        1,506           7,104           4,362          12,972
Restructuring charge                               --              --              --              --
                                                -------         -------         -------         -------
Operating income (loss)                          (1,513)          5,489           5,123           9,099

Other income (expense):
  Interest expense                               (7,754)            (12)         (2,508)        (10,274)
  Interest income                                     6              12              38              56
  Other income, net                                  55             (29)            (57)            (31)
                                                -------         -------         -------         -------
  Income (loss) before income taxes              (9,206)          5,460           2,596          (1,150)

Income tax benefit (expense)                      2,566          (1,941)           (962)           (337)
                                                -------         -------         -------         -------
Income (loss) from continuing operations
  before discontinued operations                 (6,640)          3,519           1,634          (1,487)
                                                -------         -------         -------         -------
Income from discontinued
   operations, net of tax                          --             4,216             581           4,797
                                                -------         -------         -------         -------
  Net income (loss)                             $(6,640)          7,735           2,215           3,310
                                                =======         =======         =======         =======

                                                    Condensed Consolidating Statement of Operations
                                                               (in thousands)(continued)
                                                -------------------------------------------------------
                                                           Three Months Ended June 30, 1999
                                                -------------------------------------------------------
                                                Insilco       Guarantors    Non-Guarantors   Consolidated
                                                -------         -------         -------         -------
Sales                                              --            62,618            --            62,618
Cost of products sold                               100          50,465            --            50,565
Depreciation and amortization                        14           2,678            --             2,692
Selling, general and administrative
  expenses                                        4,240           8,084              13          12,337
Restructuring charge                              2,915           2,487            --             5,402
                                                -------         -------         -------         -------
Operating income (loss)                          (7,269)         (1,096)            (13)         (8,378)

Other income (expense):
  Interest expense                               (9,406)             (4)           --            (9,410)
  Interest income                                   261              13               1             275
  Other income, net                                 (36)            119               2              85
                                                -------         -------         -------         -------
  Income (loss) before income taxes             (16,450)           (968)            (10)        (17,428)

Income tax benefit (expense)                      4,997             499            --             5,496
                                                -------         -------         -------         -------
Income (loss) from continuing operations
  before discontinued operations                (11,453)           (469)            (10)        (11,932)
                                                -------         -------         -------         -------
Income from discontinued
   operations, net of tax                          --             8,899             291           9,190
                                                -------         -------         -------         -------
  Net income (loss)                             (11,453)          8,430             281          (2,742)
                                                =======         =======         =======         =======

                                       15


                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000

(10) Guarantor Subsidiaries (continued)


                                                      Condensed Consolidating Statement of Operations
                                                                       (in thousands)
                                                -----------------------------------------------------------
                                                              Six Months Ended June 30, 2000
                                                -----------------------------------------------------------
                                                 Insilco        Guarantors    Non-Guarantors     Consolidated
                                                --------         --------         --------         --------
                                                                                        
Sales                                           $   --            126,152           44,517          170,669
Cost of products sold                               --             95,461           28,403          123,864
Depreciation and amortization                         13            5,064            1,602            6,679
Selling, general and administrative
  expenses                                         2,564           14,348            7,023           23,935
Restructuring charge                                --               --               --               --
                                                --------         --------         --------         --------
Operating income (loss)                           (2,577)          11,279            7,489           16,191

Other income (expense):
  Interest expense                               (16,037)             (20)          (3,666)         (19,723)
  Interest income                                     60               34               59              153
  Other income, net                                   15             (378)             (41)            (404)
                                                --------         --------         --------         --------
  Income (loss) before income taxes              (18,539)          10,915            3,841           (3,783)

Income tax benefit (expense)                       3,761           (2,441)          (1,394)             (74)
                                                --------         --------         --------         --------
Income (loss) from continuing operations
  before discontinued operations                 (14,778)           8,474            2,447           (3,857)
                                                --------         --------         --------         --------
Income from discontinued
   operations, net of tax                           --             48,481            1,052           49,533
                                                --------         --------         --------         --------
  Net income (loss)                             $(14,778)          56,955            3,499           45,676
                                                ========         ========         ========         ========

                                                      Condensed Consolidating Statement of Operations
                                                                 (in thousands)(continued)
                                                -----------------------------------------------------------
                                                                Six Months Ended June 30, 1999
                                                -----------------------------------------------------------
                                                 Insilco        Guarantors     Non-Guarantors    Consolidated
                                                --------         --------         --------         --------
Sales                                               --            126,176             --            126,176
Cost of products sold                                100           98,198             --             98,298
Depreciation and amortization                         32            5,132             --              5,164
Selling, general and administrative
  expenses                                         6,287           16,469               16           22,772
Restructuring charge                               2,915            2,487             --              5,402
                                                --------         --------         --------         --------
Operating income (loss)                           (9,334)           3,890              (16)          (5,460)

Other income (expense):
  Interest expense                               (18,009)             (13)            --            (18,022)
  Interest income                                    277               29                1              307
  Other income, net                                  122              181                2              305
                                                --------         --------         --------         --------
  Income (loss) before income taxes              (26,944)           4,087              (13)         (22,870)

Income tax benefit (expense)                       7,978             (610)            --              7,368
                                                --------         --------         --------         --------
Income (loss) from continuing operations
  before discontinued operations                 (18,966)           3,477              (13)         (15,502)
                                                --------         --------         --------         --------
Income from discontinued
   operations, net of tax                           --             12,694              572           13,266
                                                --------         --------         --------         --------
  Net income (loss)                              (18,966)          16,171              559           (2,236)
                                                ========         ========         ========         ========

                                       16


                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000

(10)  Guarantor Subsidiaries (continued)

                        Condensed Statement of Cash Flows
                     For the Six Months Ended June 30, 2000
                                 (In thousands)

                                                  Insilco     Guarantors  Non-Guarantors  Consolidated
                                                  --------      --------      --------      --------
                                                                                   
Net cash provided by (used in)
   operating activities                           $(14,947)        9,452        10,857         5,362
                                                  --------      --------      --------      --------
Cash flows used in investing activities:
   Acquisitions, net of cash acquired              (89,734)         --         (10,860)     (100,594)
   Capital expenditures, net                            (8)       (3,372)          (93)       (3,473)
   Other investing activities                         --               5          --               5
   Discontinued operations:
     Proceeds from sale                             72,845          --            --          72,845
     Capital expenditures                             --          (3,515)         (119)       (3,634)
                                                  --------      --------      --------      --------
   Net cash used in investing activities           (16,897)       (6,882)      (11,072)      (34,851)
                                                  --------      --------      --------      --------
Cash flows provided by (used in)
   financing activities:
      Proceeds from revolving credit facility       28,128          --            --          28,128
      Loan to Insilco Holding Co.                      121          --            --             121
      Retirement of long-term debt                  (1,381)           (8)         --          (1,389)
      Capital transactions                          (6,810)         --           6,810          --
      Transfers from parent                         12,131        (4,433)       (7,698)         --
                                                  --------      --------      --------      --------
       Net cash provided by (used in)
          financing activities                      32,189        (4,441)         (888)       26,860
                                                  --------      --------      --------      --------
Net increase (decrease) in cash
   and cash equivalents                                345        (1,871)       (1,103)       (2,629)
Cash and cash equivalents at
   beginning of the period                           4,625         1,287           468         6,380
                                                  --------      --------      --------      --------
Cash and cash equivalents
    at end of the period                          $  4,970          (584)         (635)        3,751
                                                  ========      ========      ========      ========


                                       17


                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000

(10)  Guarantor Subsidiaries (continued)

                        Condensed Statement of Cash Flows
                         Six Months Ended June 30, 1999
                                 (In thousands)

                                                             Insilco      Guarantors  Non-Guarantors Consolidated
                                                             --------      --------      --------      --------
                                                                                              
Net cash provided by (used in)
  operating activities                                       $(13,740)       21,867           218         8,345
                                                             --------      --------      --------      --------
Cash flows used in investing activities:
  Acquisition, net of cash acquired                           (25,340)         --            --         (25,340)
  Capital expenditures, net                                        (6)       (3,548)         --          (3,554)
  Other investing activities                                     --               1          --               1
  Discontinued operations                                        --          (3,656)         (519)       (4,175)
                                                             --------      --------      --------      --------
  Net cash used in investing activities                       (25,346)       (7,203)         (519)      (33,068)
                                                             --------      --------      --------      --------
Cash flows provided by (used in)
  financing activities:
      Proceeds from revolving credit facility                  28,396          --            --          28,396
      Loan from Insilco Holding Co.                               (27)         --            --             (27)
      Repayment of long term debt                                (625)           (8)         --            (633)
      Funds deposited in excess of retired 10 1/4% Bonds        2,032          --            --           2,032
      Proceed from sale of minority interest                      100          --            --             100
      Proceeds from sale of stock                                   1          --            --               1
      Payment of prepetition liabilities                       (1,086)         --            --          (1,086)
      Retirement of 10 1/4% Bonds                              (1,526)         --            --          (1,526)
      Intercompany transfer of funds                           13,876       (14,395)          519          --
                                                             --------      --------      --------      --------
       Net cash provided by (used in)
         financing activities                                  41,141       (14,403)          519        27,257
                                                             --------      --------      --------      --------
Effect of exchange rate changes on cash                          --            --              (9)           (9)
                                                             --------      --------      --------      --------
Net increase in cash
  and cash equivalents                                          2,055           261           209         2,525
Cash and cash equivalents at
  beginning of the period                                       6,472         1,082            82         7,636
                                                             --------      --------      --------      --------
Cash and cash equivalents
   at end of the period                                      $  8,527         1,343           291        10,161
                                                             ========      ========      ========      ========


                                       18


                      INSILCO CORPORATION AND SUBSIDIARIES

      Notes to the Condensed Consolidated Financial Statements (Unaudited)
                                  June 30, 2000

(11)     Restructuring and Plant Closing Costs
         -------------------------------------

         During the year ended December 31, 1999, the Company reduced its
         corporate staff and closed its heat exchanger machinery and equipment
         manufacturing operation (McKenica).

         As of June 30, 2000, the Company had an accrual of $762,000 relating to
         these restructuring charges, which is included in accrued expenses and
         other on the balance sheet. A summary of the accrual is as follows (in
         thousands):


                                                    As of                 As of
                                                 December 31,  Cash       June 30,
                                                     1999     Outlays       2000
                                                    ------     ------      ------
                                                                     
        Restructuring charges:
           Employee separations                     $  663       (439)        224
           Other exit costs                             93        (93)       --
           Remaining noncancellable lease costs        694       (156)        538
                                                    ------     ------      ------
             Restructuring costs                    $1,450       (688)        762
                                                    ======     ======      ======


(12)    Subsequent Event
        ----------------

        On July 20, 2000, the Company entered into a definitive agreement to
        purchase Rockwall, Texas based Precision Cable Manufacturing, a cable
        and wire assembly provider to the telecommunications equipment OEMs. The
        purchase price is $50.0 million plus $5.0 million in sign-on bonuses to
        key executives. The transaction, which is expected to close in the third
        quarter, is subject to closing adjustments, closing on a commitment for
        financing and other customary terms and conditions.









                                       19


                       INDEPENDENT AUDITORS' REVIEW REPORT


THE BOARD OF DIRECTORS AND SHAREHOLDER
INSILCO CORPORATION:

We have reviewed the condensed consolidated balance sheet of Insilco Corporation
and subsidiaries as of June 30, 2000, and the related condensed consolidated
statements of operations and cash flows for the three-month and six-month
periods ended June 30, 2000 and 1999. These condensed consolidated financial
statements are the responsibility of the Company's management.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants. A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with generally accepted auditing standards, the objective of which is the
expression of an opinion regarding the financial statements taken as a whole.
Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the condensed consolidated financial statements referred to above for
them to be in conformity with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet of Insilco Corporation and
subsidiaries as of December 31, 1999, and the related consolidated statements of
operations, stockholders' equity (deficit), and cash flows for the year then
ended (not presented herein); and in our report dated February 17, 2000, we
expressed an unqualified opinion on those consolidated financial statements. In
our opinion, the information set forth in the accompanying condensed
consolidated balance sheet as of December 31, 1999, is fairly stated, in all
material respects, in relation to the consolidated balance sheet from which it
has been derived.




Columbus, Ohio
July 26, 2000                                                  KPMG LLP

                                       20


                          PART I. FINANCIAL INFORMATION
                          -----------------------------

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

                                    OVERVIEW

Our condensed consolidated results of the three-month and six-month periods
ended June 30, 1999 and 2000, include the acquisition and divestiture of various
operations and, therefore, are not directly comparable. Pro forma results of
operations, which assume these transactions occurred at the beginning of their
respective periods, were disclosed in our Annual Report on Form 10-K for the
year ended December 31, 1999 and in Notes 2 and 3 of the Notes to the Unaudited
Condensed Consolidated Financial Statements.

The discussion that follows is based on our management's approach to decision
making and is consistent with the basis and manner in which they internally
disaggregate financial information for the purposes of assisting them in making
such decisions. See Note 7 of the Notes to the Unaudited Condensed Consolidated
Financial Statements for summary financial information by business segment.

                       CONSOLIDATED RESULTS OF OPERATIONS

As a result of our agreement to sell the businesses that comprise our automotive
segment, we have reported this segment as a discontinued operation and therefore
the results of this segment are not included in consolidated sales, EBITDA, or
operating income. Our consolidated results for 1999 include our Other Segment,
which was divested in mid-1999 and consisted of our Romac Metals and McKenica
operations.

In the second quarter of 2000, our net sales increased 47% to $92.3 million from
$62.6 million recorded in the second quarter of 1999. For the first six months
of 2000, net sales of $170.7 million were $44.5 million, or 35% higher than the
same period in 1999. Our results reflect strong worldwide OEM demand for our
optical and networking equipment assemblies and electronic components and our
recently acquired custom assembly business, which accounted for $29.8 million
and $44.5 million in new revenues in the second quarter and first six months of
2000, respectively. Partially offsetting these higher sales were the missing
revenues from the divested Other Segment, which amounted to $6.8 million and
$14.9 million in the second quarter and first six months of 2000, respectively.
Revenue by segment in the second quarter and year-to-date, respectively, was as
follows:

o    Custom Assemblies increased 205% and 158% reflecting our acquisition of TAT
     on February 11, 2000 and higher domestic sales.

o    Passive Components increased 16% and 12% due to strong sales of high-speed
     data grade connectors and our new MagJack product line, which combines
     high-speed modular connector technology with discrete magnetic technology.

o    Precision Stampings increased 9% and 16%, the year-to-date increase
     includes approximately $2.3 million of new revenues from our acquisition of
     EFI on January 25, 1999.

For the current quarter, our EBITDA increased 138% to $13.3 million, compared to
$5.6 million recorded in the second quarter of 1999. For the first six months of
2000, EBITDA of $24.0 million was $12.6 million, or 111% higher than the same
period in 1999. A favorable sales mix for higher-margin data grade connector
products, improved margins on precision stampings, the contribution from our
recent acquisition, and lower corporate expenses all contributed to the strong
EBITDA performance. Partially offsetting these gains was the missing EBITDA from
the divested Other Segment, which amounted to $0.2 million and $0.9 million in
the second quarter and first six months of 2000, respectively. EBITDA by segment
in the second quarter and year-to-date, respectively, was as follows:

                                       21


o    Custom Assemblies increased $6.1 million and $9.4 million reflecting the
     contribution of our recent acquisition and incremental earnings on higher
     domestic sales. EBITDA margins for the quarter and year-to-date improved to
     16.1% from 9.1% and to 15.1% from 8.2%, respectively.

o    Passive Components increased $0.8 million and $1.2 million due to strong
     sales of high-speed data grade connectors and strong market fundamentals in
     the electronic component industry. EBITDA margins for the quarter and
     year-to-date improved to 16.7% from 15.5% and to 17.4% from 16.9%,
     respectively.

o    Precision Stampings increased $0.4 million and $1.5 million, reflecting the
     incremental earnings on higher sales and cost reduction initiatives. In
     addition, the year-to-date increase includes approximately $0.2 million
     from our acquisition of EFI. EBITDA margins for the quarter and
     year-to-date improved to 13.6% from 12.6% and to 13.4% from 11.4%,
     respectively.

Operating income for second quarter of 2000 increased to $9.1 million, or $17.5
million, from a loss of $8.4 million recorded in the second quarter of 1999. For
the first six months of 2000, operating income increased to $16.2 million, or
$21.7 million, from a loss of $5.5 million recorded in the same period in 1999.
These increases are due to the increase in EBITDA and lower legal, severance and
write-down expenses as we substantially completed our initiatives to
restructure, reorganize and close certain businesses, operations, and functions
of the corporate office. Depreciation and amortization expenses increased in the
second quarter of 2000 and in the first six months of 2000 as a result of our
recent acquisition.

Our loss from continuing operations before income taxes improved $16.2 million
to a loss of $1.2 million in the second quarter of 2000 from a loss of $17.4
million recorded in the second quarter of 1999. For the first six months of
2000, the loss from continuing operations before income taxes was $3.8 million
compared to a loss of $22.9 million for the same period in 1999. The
improvements during these periods reflect the higher operating income which was
partially offset by an increase in interest expense. For the current quarter,
our interest expense was $10.3 million compared to $9.4 million recorded in the
second quarter of 1999. For the first six months of 2000, interest expense was
$19.7 million compared to $18.0 million for the same period in 1999. Increased
interest expense reflects higher short-term borrowing rates and borrowings to
finance our acquisition activities.

In the second quarter of 2000 we recorded an income tax expense of $0.3 million
as opposed to an income tax benefit of $5.4 million in the second quarter of
1999. For the first six months of 2000, we recorded an income tax expense of
$0.1 million compared to a benefit of $7.4 million for the same period in 1999.
These increases reflect differences in the tax deductibility of certain
expenses, and the improved earnings performance.

On July 20, 2000, we signed a definitive agreement to sell to our majority
shareholders the assets of our automotive segment for proceeds of $147 million,
subject to closing adjustments, closing on a commitment for financing, and other
customary terms and conditions. On February 11, 2000, we sold our Specialty
Publishing segment for $93.5 million. As a result of these transactions, we
recorded income from discontinued operations of $4.8 million for the second
quarter of 2000 and $9.2 million for the second quarter of 1999. We recorded
income from discontinued operations of $49.5 million and $13.3 million for the
first six months of 2000 and for the same period in 1999, respectively.

After accounting for discontinued operations, net income was $3.3 million for
the current quarter compared to a net loss of $2.7 million recorded in the
second quarter of 1999. For the first six months of 2000, net income was $45.7
million compared to a net loss of $2.3 million for the same period in 1999.

                                       22


LIQUIDITY AND CAPITAL RESOURCES

Cash flows from operations were a source of $5.4 million for the six-month
period ended June 30, 2000 as compared to a source of $8.3 million for the same
period in 1999. The decline in net cash provided by operating activities
reflects increases in working capital accounts. Accounts receivable balance
increased $4.1 million over 1999 levels as a result of higher sales. Inventory
balances increased $8.1 million over 1999 levels to support projected sales
increases. Through the first six months of 2000, we paid $7.2 million in
interest on our 12% Senior Subordinated Notes due 2007.

Capital expenditures for the first six months of 2000 were $0.1 million less
than the comparable period of 1999 ($3.4 million versus $3.5 million). Capital
spending allocations during the current period by segment were 26% to Custom
Assemblies, 34% to Passive Components, and 40% to Precision Stampings. On
February 11, 2000, we sold our Specialty Publishing business for $93.5 million.
Closing proceeds of approximately $72.8 million from this transaction plus
approximately $21.2 million in retained customer deposits, net of other working
capital adjustments, were used to reduce borrowings under our revolving and term
credit facilities. These proceeds were used to reduce our Term Loan Facility. We
also plan to use the proceeds from the sale of our automotive segment, which is
expected to close before the end of the third quarter, to reduce bank debt and
to gain financial flexibility to execute our acquisition strategies.

On February 16, 2000, we amended certain terms of our Bank Credit Agreement to,
among other things (1) permit us to consummate the TAT acquisition, (2) provide
TAT to assume up to $90.0 million in aggregate principal amount of the Term
Loans, (3) release our direct obligations in respect of such assumed portion of
the Term Loans and (4) increase the interest rates applicable to the loans in
certain circumstances. On February 17, 2000, we purchased TAT Technology for
$91.2 million, using $90.0 million of borrowings from our Term Loan Facility and
$1.2 million from our Revolving Credit Facility. On April 5, 2000, we paid $10.9
million in post closing adjustments to the previous owners of TAT out of cash
acquired in the acquisition and borrowings under our revolving credit facility.

On July 20, 2000, we signed a definitive agreement to acquire Precision Cable
Manufacturing, a Rockwall, Texas based provider of custom cable and wire
assemblies to telecommunications equipment OEMs for $50.0 million, plus $5.0
million in sign-on bonuses to key executives. The transaction, which we expect
to close in the third quarter, is subject to closing adjustments; closing on a
commitment for financing; and other customary terms and conditions.

We expect our principal sources of liquidity to be from our operating activities
and funding from our senior credit facilities. We expect that these sources will
enable us to meet our cash requirements for working capital, capital
expenditures, interest, taxes, and debt repayments and to execute our
acquisition strategies for the foreseeable future.

As of June 30, 2000, our stockholders' deficit totaled $79.5 million, which is
the result of both the 1998 Mergers and the 1997 share repurchases as described
in our Annual Report on Form 10-K for the year ended December 31, 1998.

MARKET RISK AND RISK MANAGEMENT

Our general policy is to use foreign currency borrowings as needed to finance
our foreign currency denominated assets. We use such borrowings to reduce our
asset exposure to the effects of changes in exchange rates - not as speculative
investments. As of June 30, 2000, we did not have any derivative instruments in
place for managing foreign currency exchange rate risks.

                                       23


At the end of the second quarter of 2000, we had $227.2 million in variable rate
debt outstanding. A one-percentage point increase in interest rates would
increase the amount of annual interest paid by approximately $2.3 million. As of
June 2000 we had no interest rate derivative instruments in place for managing
interest rate risks.

FORWARD-LOOKING INFORMATION

Except for the historical information contained herein, the matters discussed in
this Form 10-Q included in "Management's Discussion and Analysis of Financial
Condition and Results of Operations" include "Forward Looking Statements" within
the meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended. Although we
believe that the expectations reflected in the Forward-Looking Statements
contained herein are reasonable, no assurance can be given that such
expectations will prove to have been correct. Certain important factors that
could cause actual results to differ materially from expectations ("Cautionary
Statements") include, but are not limited to the following:

     o   delays in new product introductions

     o   lack of market acceptance of new products

     o   changes in demand for our products

     o   changes in market trends

     o   operating hazards

     o   general competitive pressures from existing and new competitors

     o   effects of governmental regulations

     o   changes in interest rates

     o   and, adverse economic conditions which could affect the amount of cash
         available for debt servicing and capital investments

All subsequent written and oral Forward-Looking Statements attributable to us or
persons acting on our behalf are expressly qualified in their entirety by the
cautionary statements.

ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
          ---------------------------------------------------------

The information called for by this item is provided under the caption "Market
Risk and Risk Management" under Item 2 - Management's Discussion and Analysis of
Financial Condition and Results of Operations.


                                       24


                           PART II. OTHER INFORMATION
                           --------------------------

ITEM 1.   LEGAL PROCEEDINGS
          -----------------
          (None)

ITEM 2.   CHANGES IN SECURITIES AND USE OF PROCEEDS
          -----------------------------------------
          (None)

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

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITIES HOLDERS
          -----------------------------------------------------
          (None)

ITEM 5.   OTHER INFORMATION
          -----------------
          (None)

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

     (a)   Exhibits

           27 - Financial Data Schedule

     (b)   Reports on Form 8-K

           A report, dated May 4, 2000, on Form 8-K was filed with the SEC on
           May 8, 2000, pursuant to Items 5 and 7 of that form.

           A report, dated July 20, 2000 on Form 8-K was filed with the SEC on
           July 26, 2000, pursuant to Items 5 and 7 of that form.

           A report, dated July 28, 2000 on Form 8-K was filed with the SEC on
           July 31, 2000, pursuant to Items 5 and 7 of that form.


                                       25


                                   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.



                                                INSILCO CORPORATION
                                                --------------------------

Date:   August 11, 2000                   By:   /s/ MICHAEL R. ELIA
                                                --------------------
                                                Michael R. Elia
                                                Senior Vice President, Chief
                                                Financial Officer, Treasurer and
                                                Secretary