Lincoln National Corporation
LNC
#2470
Rank
A$10.78 B
Marketcap
A$56.77
Share price
-4.16%
Change (1 day)
-5.16%
Change (1 year)
Lincoln National Corporation is an American holding company, which operates multiple insurance and investment management businesses.

Lincoln National Corporation - 10-Q quarterly report FY


Text size:
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

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

For quarter ended September 30, 2001 Commission file number 1-6028

LINCOLN NATIONAL CORPORATION

(Exact name of registrant as specified in its charter)

Indiana 35-1140070
(State of incorporation) (I.R.S. Employer Identification No.)

1500 Market Street, Suite 3900,
Philadelphia, Pennsylvania 19102-2112
(Address of principal executive offices)

Registrant's telephone number (215) 448-1400

As of October 26, 2001 LNC had 189,450,183 shares of Common Stock outstanding.


Indicate by check mark whether 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 periods 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 [ ]

The exhibit index to this report is located on page 43.

Page 1 of 44

PART I - FINANCIAL INFORMATION

Item 1 Financial Statements

<TABLE>
<CAPTION>

LINCOLN NATIONAL CORPORATION

CONSOLIDATED BALANCE SHEETS

September 30 December 31
(000s omitted) 2001 2000
ASSETS -------------- ------------ ------------
(Unaudited)
<S> <C> <C> <C>
Investments:
Securities available-for-sale, at fair value:
Fixed maturity (cost 2001 - $28,253,332;
2000 - $27,377,065) $28,931,593 $27,449,773
Equity (cost 2001 - $463,368;
2000 - $462,813) 477,699 549,709
Mortgage loans on real estate 4,663,052 4,662,983
Real estate 288,840 282,014
Policy loans 1,943,385 1,960,899
Derivative instruments 62,078 --
Other investments 421,353 463,270
------------ ------------
Total Investments 36,788,000 35,368,648

Investment in unconsolidated affiliates 6,465 6,401

Cash and invested cash 1,996,316 1,927,393

Property and equipment 260,996 228,211

Deferred acquisition costs 3,087,230 3,070,507

Premiums and fees receivable 264,508 296,705

Accrued investment income 615,136 546,393

Assets held in separate accounts 39,479,808 50,579,915

Federal income taxes 35,267 207,548

Amounts recoverable from reinsurers 3,818,271 3,747,734

Goodwill 1,253,210 1,285,993

Other intangible assets 1,451,454 1,556,975

Other assets 1,149,355 1,021,636
------------ ------------
Total Assets $90,206,016 $99,844,059

See notes to consolidated financial statements.

<CAPTION>

LINCOLN NATIONAL CORPORATION

CONSOLIDATED BALANCE SHEETS
-CONTINUED-

September 30 December 31
(000s omitted) 2001 2000
-------------- ------------ ------------
(Unaudited)
LIABILITIES AND SHAREHOLDERS' EQUITY
<S> <C> <C> <C>
Liabilities:
Insurance and Investment Contract Liabilities:

Insurance policy and claim reserves $21,778,677 $21,728,098

Contractholder funds 19,182,273 18,377,061

Liabilities related to separate accounts 39,479,808 50,579,915
------------ ------------

Total Insurance and Investment Contract Liabilities 80,440,758 90,685,074

Short-term debt 539,049 312,927

Long-term debt 712,432 712,231

Company-obligated mandatorily redeemable preferred
securities of subsidiary trusts holding solely junior
subordinated debentures 304,963 745,000

Other liabilities 2,840,176 2,434,743
------------ ------------

Total Liabilities 84,837,378 94,889,975
------------ ------------
Shareholders' Equity:
Series A preferred stock-10,000,000 shares authorized
(9/30/01 liquidation value - $1,872) 774 857

Common stock - 800,000,000 shares authorized 1,252,490 1,003,651

Retained earnings 3,840,248 3,915,598

Accumulated Other Comprehensive Income:
Foreign currency translation adjustment 6,885 21,930
Net unrealized gain on securities available-for-sale 247,903 12,048
Net unrealized gain on derivatives 20,338 --
------------ ------------
Total Accumulated Other Comprehensive Income 275,126 33,978
------------ ------------
Total Shareholders' Equity 5,368,638 4,954,084
------------ ------------

Total Liabilities and Shareholders' Equity $90,206,016 $99,844,059

See notes to consolidated financial statements.

</TABLE>


<TABLE>
<CAPTION>

LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

Nine Months Ended Three Months Ended
September 30 September 30
(000s omitted, except per share amounts) 2001 2000 2001 2000
---------------------------------------- ---- ---- ---- ----
(Unaudited) (Unaudited)
<S> <C> <C> <C> <C>
Revenue:

Insurance premiums $1,397,225 $1,327,566 $440,691 $456,869
Insurance fees 1,171,287 1,244,354 380,886 425,150
Investment advisory fees 146,277 159,484 47,244 53,349
Net investment income 2,033,015 2,074,986 686,222 690,019
Equity in earnings (loss) of
unconsolidated affiliates 1,342 (977) 405 1,626
Realized loss on investments and
derivative instruments (75,848) (28,324) (37,642) (16,965)
Other revenue and fees 233,752 300,896 91,456 106,049
------------ ------------ ------------ ------------

Total Revenue 4,907,050 5,077,985 1,609,262 1,716,097

Benefits and Expenses:

Benefits 2,664,807 2,636,443 903,132 893,459
Underwriting, acquisition,
insurance and other expenses 1,571,794 1,687,441 526,939 597,871
Interest and debt expense 96,053 106,129 29,565 34,409
------------ ------------ ------------ ------------

Total Benefits and Expenses 4,332,654 4,430,013 1,459,636 1,525,739
------------ ------------ ------------ ------------

Income before Federal Income Taxes,
Cumulative Effect of Accounting Changes and
Minority Interest in Consolidated Subsidiary 574,396 647,972 149,626 190,358

Federal income taxes 137,893 175,530 30,593 51,754
------------ ------------ ------------ ------------

Income before Cumulative Effect of Accounting
Changes and Minority Interest in Consolidated
Subsidiary 436,503 472,442 119,033 138,604

Cumulative effect of accounting changes (net
of Federal income taxes) (15,566) -- -- --
------------ ------------ ------------ ------------
Income before Minority Interest in
Consolidated Subsidiary 420,937 472,442 119,033 138,604

Minority interest in consolidated subsidiary (53) (9) (18) (20)
------------ ------------ ------------ ------------

Net Income $420,990 $472,451 $119,051 $138,624

Net Income Per Common Share-Basic $2.23 $2.47 $0.63 $0.73

Net Income Per Common Share-Diluted $2.18 $2.42 $0.61 $0.71

See notes to consolidated financial statements.

</TABLE>


<TABLE>
<CAPTION>


LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

Nine Months Ended September 30

Number of Shares Amounts
(000s omitted from dollar amounts) 2001 2000 2001 2000
---------------------------------- ---- ---- ---- ----
(Unaudited) (Unaudited)
<S> <C> <C> <C> <C>
Series A Preferred Stock:
Balance at beginning-of-year 25,980 28,857 $857 $948
Conversion into common stock (2,580) (2,537) (83) (80)
------------ ----------- ------------ ------------
Balance at September 30 23,400 26,320 774 868

Common Stock:
Balance at beginning-of-year 190,748,050 195,494,898 1,003,651 1,007,099
Conversion of series A preferred stock 41,280 40,592 83 80
Issued for benefit plans 2,470,746 900,307 67,619 7,291
Cancelled/Issued for acquisition
of subsidiaries (87,952) 34,688 (3,844) 1,392
Retirement of common stock (8,384,400) (5,109,081) (45,013) (26,243)
Settlement of stock purchase contracts 4,630,318 -- 229,994 --
------------ ----------- ------------ ------------
Balance at September 30 189,418,042 191,361,404 1,252,490 989,619

Retained Earnings:
Balance at beginning-of-year 3,915,598 3,691,470
Comprehensive income 662,138 590,275
Less other comprehensive income (loss):
Foreign currency translation loss (15,045) (10,156)
Net unrealized gain on
securities available-for-sale 235,855 127,980
Net unrealized gain on
derivative instruments 20,338 --
------------ ------------
Net Income 420,990 472,451

Retirement of common stock (324,455) (132,042)

Dividends declared:
Series A preferred ($2.25 per share) (54) (61)
Common stock (2001-$0.915; 2000-$0.87) (171,831) (165,863)
------------ ------------
Balance at September 30 3,840,248 3,865,955
------------ ------------

<CAPTION>

LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Continued)

Nine Months Ended September 30

Number of Shares Amounts
(000s omitted from dollar amounts) 2001 2000 2001 2000
---------------------------------- ---- ---- ---- ----
(Unaudited) (Unaudited)
<S> <C> <C> <C> <C>
Foreign Currency Translation Adjustment:
Accumulated adjustment at
beginning-of-year 21,930 30,049
Change during the period (15,045) (10,156)
------------ ------------
Balance at September 30 6,885 19,893

Net Unrealized Gain (Loss) on
Securities Available-for-Sale:
Balance at beginning-of-year 12,048 (465,698)
Change during the period 235,855 127,980
------------ ------------
Balance at September 30 247,903 (337,718)
------------ ------------
Net Unrealized Gain on Derivative
Instruments:
Cumulative effect of accounting change 17,584 --
Change during the period 2,754 --
------------ ------------
Balance at September 30 20,338 --
------------ ------------
Total Shareholders' Equity
at September 30 $5,368,638 $4,538,617

Common Stock at End of Quarter:
Assuming conversion of preferred stock 189,794,042 191,782,524
Diluted basis 193,270,113 196,172,505

See notes to consolidated financial statements.

</TABLE>


<TABLE>
<CAPTION>


LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

Nine Months Ended
September 30
(000s omitted) 2001 2000
-------------- ---- -----
Cash Flows from Operating Activities: (Unaudited)
<S> <C> <C> <C>
Net income $420,990 $472,451
Adjustments to reconcile net income to net cash
provided by operating activities:
Deferred acquisition costs (215,762) (288,239)
Premiums and fees receivable 32,197 18,803
Accrued investment income (68,743) (36,024)
Policy liabilities and accruals (495,116) 426,572
Contractholder funds 834,787 (301,403)
Amounts recoverable from reinsurers (70,537) 179,660
Deferred Federal income taxes 8,057 75,957
Other liabilities (135,741) 68,775
Provisions for depreciation 26,588 19,092
Amortization of goodwill and other intangible assets 133,597 146,730
Realized loss on investments 99,792 28,324
Other (111,400) (1,792)
------------ ------------
Net Adjustments 37,719 336,455
------------ ------------
Net Cash Provided by Operating Activities 458,709 808,906

Cash Flows from Investing Activities:
Securities-available-for-sale:
Purchases (7,396,978) (2,904,842)
Sales 4,573,585 2,206,512
Maturities 1,904,343 1,293,947
Purchase of other investments (1,149,582) (1,405,809)
Sale or maturity of other investments 1,121,003 1,140,620
Sale of unconsolidated affiliates -- 85,000
Increase in cash collateral on loaned securities 41,398 291,216
Property and equipment purchases (132,852) (121,981)
Property and equipment sales 81,203 94,380
Decrease (increase) in other non-operating assets 272,336 (217,212)
Increase in other non-operating liabilities 400,675 191,625
Other (26,443) (163,431)
------------ ------------
Net Cash (Used in) Provided by Investing Activities (311,312) 490,025

Cash Flows from Financing Activities:
Decrease in long-term debt (includes payments and
transfer to short-term debt) -- (477)
Retirement/call of preferred securities of subsidiary trusts (440,037) --
Net increase (decrease) in short-term debt 226,122 (129,327)
Universal life and investment contract deposits 3,215,061 2,646,493
Universal life and investment contract withdrawals (2,449,366) (2,831,294)
Investment contract transfers (168,000) (1,135,000)
Common stock issued for benefit plans 67,619 7,291
Nonqualified employee stock option exercise tax benefit 12,010 9,005
Retirement of common stock (369,468) (158,285)
Dividends paid to shareholders (172,415) (167,343)
------------ ------------
Net Cash Used in Financing Activities (78,474) (1,758,937)
------------ ------------
Net Increase (Decrease) in Cash and Invested Cash 68,923 (460,006)

Cash and Invested Cash at Beginning-of-Year 1,927,393 1,895,883
------------ ------------
Cash and Invested Cash at September 30 $1,996,316 $1,435,877

See notes to consolidated financial statements.

</TABLE>


LINCOLN NATIONAL CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

1. Basis of Presentation
The accompanying consolidated financial statements include Lincoln
National Corporation ("LNC") and its majority-owned subsidiaries.
Through subsidiary companies, LNC operates multiple insurance and
investment management businesses. The collective group of companies
uses "Lincoln Financial Group" as its marketing identity. Operations
are divided into five business segments. Less than majority-owned
entities in which LNC has at least a 20% interest are reported on the
equity basis. These unaudited consolidated statements have been
prepared in conformity with accounting principles generally accepted in
the United States, except that they do not contain complete notes.
However, in the opinion of management, these statements include all
normal recurring adjustments necessary for a fair presentation of the
results. These financial statements should be read in conjunction with
the audited consolidated financial statements and the accompanying notes
incorporated by reference into LNC's latest annual report on Form 10-K
for the year ended December 31, 2000.

Operating results for the nine months ended September 30, 2001 are not
necessarily indicative of the results that may be expected for the full
year ending December 31, 2001.

2. Change in Estimate and Changes in Accounting Principles
Change in Estimate of Premium Receivables on Certain Client-Administered
Individual Life Reinsurance. During the first quarter of 2001, LNC's
Reinsurance segment ("Lincoln Re") refined its estimate of due and
unpaid premiums on its client-administered individual life reinsurance
business. As a result of the significant growth in the individual life
reinsurance business generated in recent years, Lincoln Re initiated a
review of the block of business in the last half of 2000. An outgrowth
of that analysis resulted in a review of the estimation of premiums
receivable for due and unpaid premiums on client-administered business.
During the first quarter of 2001, Lincoln Re completed the review of
this matter, and concluded that enhanced information flows and refined
actuarial techniques provided a basis for a more precise estimate of
premium receivables on this business. As a result, Lincoln Re recorded
income of $25.5 million or $0.13 per share ($39.3 million pre-tax) in
the first quarter of 2001 related to periods prior to 2001.

Accounting for Derivative Instruments and Hedging Activities. In June
1998, the Financial Accounting Standards Board ("FASB"), issued
Statement of Financial Accounting Standard No. 133, "Accounting for
Derivative Instruments and Hedging Activities" ("FAS 133"). In July
1999, the FASB issued Statement of Financial Accounting Standard No.
137, "Accounting for Derivative Instruments and Hedging
Activities-Deferral of the Effective Date of FASB Statement No. 133"
("FAS 137"), which delayed the effective date of FAS 133 one year (i.e.,
adoption required no later than the first quarter of 2001). In June
2000, the FASB issued Statement of Financial Accounting Standard No.
138, "Accounting for Certain Derivative Instruments and Certain Hedging
Activities" ("FAS 138"), which addresses a limited number of
implementation issues arising from FAS 133.

LNC adopted FAS 133 on January 1, 2001. Upon adoption, the provisions
of FAS 133 were applied prospectively. The transition adjustments that
LNC recorded upon adoption of FAS 133 on January 1, 2001 resulted in a
net loss of $4.3 million after-tax ($6.6 million pre-tax) recorded in
net income as a component of realized gains and losses on investments,
and a net gain of $17.6 million after-tax ($27.1 million pre-tax)
recorded in equity as a component of Other Comprehensive Income ("OCI").
Deferred acquisition costs of $4.8 million were restored and netted
against the transition loss on derivatives recorded in net income and
deferred acquisition costs of $18.3 million were amortized and netted
against the transition gain recorded in OCI. A portion of the
transition adjustment ($3.5 million after-tax) recorded in net income
upon adoption of FAS 133 was reclassified from the accumulated OCI
account, Net Unrealized Gain on Securities Available-for-Sale. These
transition adjustments were first reported in the financial statements
as of and for the quarter ended March 31, 2001 as the cumulative effects
of a change in accounting principle.

Recognition of Interest Income and Impairment on Purchased and Retained
Beneficial Interests in Securitized Financial Assets. On April 1, 2001,
LNC adopted Emerging Issues Task Force Issue No. 99-20, "Recognition of
Interest Income and Impairment on Purchased and Retained Beneficial
Interests in Securitized Financial Assets" ("EITF 99-20"). EITF 99-20 is
effective for fiscal quarters beginning after March 15, 2001. EITF
99-20 changed the manner in which LNC determined the fair value of
investments in collateralized bond obligations. In accordance with EITF
99-20, the write down resulting from the adoption of this new approach
has been reported as a cumulative effect of a change in accounting
principle. The cumulative effect adjustment that LNC recorded in
connection with the adoption of EITF 99-20 was a net realized loss on
investments of $11.3 million after-tax ($17.3 million pre-tax). In
arriving at this amount, deferred acquisition costs of $12.2 million
were restored and netted against net realized loss on investments.

Accounting for Business Combinations and Goodwill and Other Intangible
Assets. In June 2001, the Financial Accounting Standards Board issued
Statements of Financial Accounting Standards No. 141, "Business
Combinations", and No. 142, "Goodwill and Other Intangible Assets",
effective for fiscal years beginning after December 15, 2001. Under the
new rules, goodwill will no longer be amortized, but will be subject to
annual impairment tests in accordance with the new standards.
Intangible assets that do not have indefinite lives will continue to be
amortized over their estimated useful lives.

LNC is required to adopt the new rules on accounting for goodwill and
other intangible assets effective January 1, 2002. Application of the
non-amortization provisions of the new standards is expected to result
in an increase in net income of $43.5 million ($0.22 per share based on
the average diluted shares for the first nine months of 2001) in 2002.
During 2002, LNC will perform the first of the required impairment tests
of goodwill as of January 1, 2002 and has not yet determined what the
effect of these tests will be on the earnings and financial position of
LNC.

3. Federal Income Taxes
The effective tax rate on net income is lower than the prevailing
corporate federal income tax rate. The difference for both 2001 and
2000 resulted principally from tax-preferred investment income.

4. Underwriting, Acquisition, Insurance and Other Expenses
Details underlying the income statement caption, "Underwriting,
Acquisition, Insurance and Other Expenses", are as follows:


<TABLE>
<CAPTION>


Nine Months Ended Three Months Ended
September 30 September 30
(in millions) 2001 2000 2001 2000
---- ---- ---- ----
<S> <C> <C> <C> <C>
Commissions $642.5 $684.5 $207.9 $238.5
Other volume related expenses 133.3 174.3 42.1 65.2
Operating and administrative expenses 775.9 831.9 275.0 268.1
Deferred acquisition costs net of
amortization (215.8) (288.2) (74.1) (107.0)
Goodwill amortization 32.6 34.2 10.9 12.0
Restructuring charges 6.9 57.7 -- 53.5
Other 196.4 193.0 65.1 67.6
------------ ------------ ------------ ------------
Total $1,571.8 $1,687.4 $526.9 $597.9

</TABLE>


5. Restrictions, Commitments and Contingencies
Statutory Restriction. LNC's primary insurance subsidiary, Lincoln
National Life Insurance Company ("LNL") acquired a block of individual
life insurance and annuity business from CIGNA Corporation in January
1998 and a block of individual life insurance from Aetna Inc. in October
1998. These acquisitions were structured as indemnity reinsurance
transactions. The statutory accounting regulations do not allow goodwill
to be recognized on indemnity reinsurance transactions, and therefore,
the related statutory ceding commission flows through the statement of
operations as an expense resulting in a reduction of statutory earned
surplus. As a result of these acquisitions, LNL's statutory earned
surplus is negative. It is necessary for LNL to obtain the prior
approval of the Indiana Insurance Commissioner before paying any
dividends to LNC until such time as statutory earned surplus is
positive. The time frame for statutory earned surplus to return to a
positive position is dependent upon future statutory earnings and
dividends paid by LNL.

Both the substantive review process conducted by the Commissioner and
the financial standards that must be met are the same whether a dividend
payment is an ordinary dividend or extraordinary dividend. Only the
timing of the review is different. An ordinary dividend payment can be
made without prior approval, however, if the Commissioner subsequently
determines that the payment does not meet the financial standards,
repayment of the dividend could be ordered and future dividends could be
limited or prohibited. Assuming LNL continues to satisfy the financial
standards for making dividends to LNC, timely review as required of the
Commissioner by statute and approvals of extraordinary dividends are
expected to continue. During the nine months ended September 30, 2001
and during the year ended December 31, 2000, LNL received regulatory
approval and paid extraordinary dividends totaling $380 million and $420
million, respectively, to LNC. In the event such approvals are not
obtained in the future, management believes that LNC can obtain the
funds required to satisfy its obligations from its existing credit
facilities and other sources.

LNL is recognized as an accredited reinsurer in the state of New York,
which effectively enables it to conduct reinsurance business with
unrelated insurance companies that are domiciled in the state of New
York. As a result, in addition to regulatory restrictions imposed by
the state of Indiana, LNL is also subject to the regulatory requirements
that the State of New York imposes upon accredited reinsurers.

The National Association of Insurance Commissioners revised the
Accounting Practices and Procedures Manual in a process referred to as
Codification. The revised manual became effective January 1, 2001. The
domiciliary states of LNC's U.S. insurance subsidiaries have adopted the
provisions of the revised manual. The revised manual has changed, to
some extent, prescribed statutory accounting practices and has resulted
in changes to the accounting practices that LNC's U.S. insurance
subsidiaries use to prepare their statutory-basis financial statements.
The impact of these changes to LNC and its U.S. insurance subsidiaries'
statutory-based capital and surplus as of January 1, 2001 was not
significant.

Reinsurance Disability Income Claims. The liabilities for disability
income claims net of the related asset for amounts recoverable from
reinsurers at September 30, 2001 and December 31, 2000 were $1.280
billion and $1.309 billion, respectively. The liability is based on the
assumption that recent experience will continue in the future. If
incidence levels and/or claim termination rates fluctuate significantly
from the assumptions underlying the reserves, adjustments to reserves
could be required in the future. Accordingly, this liability may prove
to be deficient or excessive. However, it is management's opinion that
such future developments will not materially affect the consolidated
financial position of LNC. See also Note 10.

United Kingdom Pension Products. Operations in the United Kingdom
("UK") include the sale of pension products to individuals. Regulatory
agencies have raised questions as to what constitutes appropriate advice
to individuals who bought pension products as an alternative to
participation in an employer sponsored plan. In cases of inappropriate
advice, an extensive investigation may have to be done and the
individual put in a position similar to what would have been attained if
the individual had remained in the employer-sponsored plan. At
September 30, 2001 and December 31, 2000, liabilities of $180 million
and $284 million, respectively, were carried on the books for this
issue. The decrease in the level of the reserve reflects the settlement
payouts that have occurred during the nine months ended September 30,
2001. This liability is based on various estimates that are subject to
considerable uncertainty. Accordingly, this liability may prove to be
deficient or excessive. However, it is management's opinion that such
future developments will not materially affect the consolidated
financial position of LNC.

Reinsurance Personal Accident Programs. From 1997 through 1999, the
Reinsurance segment reduced new writings of personal accident programs
and has now exited the personal accident line of business. As an exited
line of business, new agreements are not being entered into by the
personal accident unit of the Reinsurance segment; however, the unit
must continue to accept premiums for a limited period according to
contract terms under agreements in force. As the existing block of
personal accident programs runs off, the personal accident reinsurance
profit center within LNC's Reinsurance segment continues to review the
status of the reserves associated with these programs, and the
development of related financial results.

The exited programs managed within the personal accident reinsurance
profit center include certain excess-of-loss personal accident
reinsurance programs created in the London market and certain workers'
compensation carve-out programs managed by Unicover Managers, Inc. The
aggregate liabilities associated with the exited personal accident line
of business were $193 million and $270 million at September 30, 2001 and
December 31, 2000, respectively. The personal accident liabilities net
of the assets held for reinsurance recoverable were $47 million and $148
million at September 30, 2001 and December 31, 2000, respectively.

The reserves for the various programs included within the personal
accident line of business are based on various estimates that are
subject to considerable uncertainty. Accordingly, the liability
established for the personal accident line of business may prove to be
deficient or excessive. However, it is management's opinion that future
developments in the personal accident line of business will not
materially affect the consolidated financial position of LNC. See also
Note 10.

Reinsurance HMO Excess-of-Loss and Group Carrier Medical Programs. The
liabilities for HMO excess-of-loss and group carrier medical claims, net
of the related assets for amounts recoverable from reinsurers, were
$56.2 million and $85.9 million at September 30, 2001 and December 31,
2000, respectively. LNC reviews reserve levels on an on-going basis.
The liabilities are based on the assumption that recent experience will
continue in the future. If claims and loss ratios fluctuate
significantly from the assumptions underlying the reserves, adjustments
to reserves could be required in the future. Accordingly, the
liabilities may prove to be deficient or excessive. However, it is
management's opinion that such future developments will not materially
affect the consolidated financial position of LNC. See also Note 10.

Marketing and Compliance Issues. Regulators continue to focus on market
conduct and compliance issues. Under certain circumstances, companies
operating in the insurance and financial services markets have been held
responsible for providing incomplete or misleading sales materials and
for replacing existing policies with policies that were less
advantageous to the policyholder. LNC's management continues to monitor
the company's sales materials and compliance procedures and is making an
extensive effort to minimize any potential liability. Due to the
uncertainty surrounding such matters, it is not possible to provide a
meaningful estimate of the range of potential outcomes at this time;
however, it is management's opinion that such future developments will
not materially affect the consolidated financial position of LNC.

On November 30, 2000, UK regulators issued a paper containing draft
guidelines explaining how mortgage endowment policyholders would be
compensated in instances where it is determined that mis-selling
occurred. This release also indicated that an extensive analysis is
underway of mortgage endowment products offered by insurance companies
in the UK marketplace since 1988. Where the results of this analysis
indicate that products are designed in a way that could lead to
potential mis-selling, UK regulators are contacting companies to review
sales practices.

Lincoln UK received a letter from UK regulators on February 8, 2001,
raising concerns with certain mortgage endowment products sold by
British National Life Assurance Company ("BNLA"). The specific policies
at issue were sold between the period of July 1988 through March 1994.
Lincoln UK acquired BNLA from Citibank in August of 1993. Less than
6,000 of these BNLA policies remain in force.

In their letter and in subsequent discussions, UK regulators are
contending that BNLA's sales literature was written in a manner that
provides a contractual warranty that, if certain assumptions are
achieved, the mortgage endowment would grow to a balance sufficient to
repay the contractholder's mortgage. LNC strongly disagrees that any
contractual warranties were made in the sale of these mortgage endowment
policies. In August of 2001, LNC reaffirmed its position in a letter to
the UK regulators and is awaiting their response. LNC is prepared to
proceed with all available means of resolution, including pursuing
regulatory, administrative and legal means of concluding this matter.

While the ultimate outcome of these matters is uncertain, LNC believes
that it will prevail on the merits of its argument that no contractual
warranties were provided in the sale of BNLA's mortgage endowment
contracts. If LNC does not prevail, and is consequently required to
incur compensatory remedies under the UK regulator's breach of warranty
theory, LNC has estimated that it could incur costs of up to $20
million.

Following allegations made by the UK Consumers' Association (an
organization which acts on behalf of consumers of goods and services
provided in the UK) concerning various selling practices of City
Financial Partners Limited ("CFPL"), LNC has completed an internal
review of savings plans sold by CFPL to a total of 5,000 customers
during the period September 1, 1998 to August 31, 2000.

The results of LNC's internal review are currently being discussed with
the regulator. At this stage of discussion, it appears that the
regulator will require LNC to complete additional review procecedures
before it will approve a resolution of these matters. The timetable and
specific actions that may be involved in these additional review
procedures are under current discussion with the regulator.

Other Contingency Matters. LNC and its subsidiaries are involved in
various pending or threatened legal proceedings, including purported
class actions, arising from the conduct of business. In some instances,
these proceedings include claims for unspecified or substantial punitive
damages and similar types of relief in addition to amounts for alleged
contractual liability or requests for equitable relief. After
consultation with legal counsel and a review of available facts, it is
management's opinion that these proceedings ultimately will be resolved
without materially affecting the consolidated financial position of LNC.

During the fourth quarter of 2000, LNL reached an agreement in principle
to settle all class action lawsuits alleging fraud in the sale of
non-variable universal life and participating whole life insurance
policies. It requires that LNL provide benefits and a claim process to
policyholders who purchased non-variable universal life and
participating whole life policies between January 1, 1981 and December
31, 1998. The settlement covers approximately 431,000 policies. Owners
of approximately 4,300 policies have excluded themselves (opted-out)
from the settlement and, with respect to these policies, will not be
bound by the settlement. Total charges recorded during 2000 for this
settlement aggregated $42.1 million after-tax ($64.7 million pre-tax).
With the court's approval of the settlement in the second quarter of
2001 and the expiration in the third quarter of 2001 of the time to file
an appeal, the case was concluded for all policyholders not previously
opting out. During the third quarter of 2001, settlement was reached
with some of the owners of policies who opted-out of the original
settlement. Overall, the third quarter developments relating
to these matters were slightly favorable when compared to the
assumptions underlying the estimates made in 2000 when the related
charges were taken; however, there is continuing uncertainty as to the
ultimate costs of settling the remaining opt-out cases. It is
management's opinion that such future developments will not materially
affect the consolidated financial position of LNC.

State guaranty funds assess insurance companies to cover losses to
policyholders of insolvent or rehabilitated companies. Mandatory
assessments may be partially recovered through a reduction in future
premium taxes in some states. LNC has accrued for expected assessments
net of estimated future premium tax deductions.

Derivatives. LNC maintains an overall risk management strategy that
incorporates the use of derivative instruments to minimize significant
unplanned fluctuations in earnings that are caused by interest rate
risk, foreign currency risk, equity risk, and credit risk. LNC assesses
these risks by continually identifying and monitoring changes in
interest rate exposure, foreign currency exposure, equity market
exposure, and credit exposure that may adversely impact expected future
cash flows and by evaluating hedging opportunities. Derivative
instruments that are currently used as part of LNC's interest rate risk
management strategy include interest rate swaps, interest rate caps, and
swaptions. Derivative instruments that are used as part of LNC's
foreign currency risk management strategy includes foreign currency
swaps and foreign exchange forwards. Call options on the S&P 500 index
and call options on LNC stock are used as part of LNC's equity market
risk management strategy. LNC also uses credit default swaps as part of
its credit risk management strategy.

By using derivative instruments, LNC is exposed to credit and market
risk. If the counterparty fails to perform, credit risk is equal to the
extent of the fair value gain in a derivative. When the fair value of a
derivative contract is positive, this generally indicates that the
counterparty owes LNC and, therefore, creates a payment risk for LNC.
When the fair value of a derivative contract is negative, LNC owes the
counterparty and therefore has no payment risk. LNC minimizes the
credit (or payment) risk in derivative instruments by entering into
transactions with high quality counterparties that are reviewed
periodically by LNC. LNC also maintains a policy of requiring that all
derivative contracts be governed by an International Swaps and
Derivatives Association Master Agreement.

Market risk is the adverse effect that a change in interest rates,
currency rates, implied volatility rates, or a change in certain equity
indexes or instruments has on the value of a financial instrument. LNC
manages the market risk by establishing and monitoring limits as to the
types and degree of risk that may be undertaken.

LNC's derivatives are monitored by its risk management committee as part
of that committee's oversight of LNC's derivative activities. LNC's
derivatives committee is responsible for implementing various hedging
strategies that are developed through its analysis of financial
simulation models and other internal and industry sources. The
resulting hedging strategies are then incorporated into LNC's overall
risk management strategies.

Events of September 11, 2001. In the third quarter of 2001, LNC
recorded estimated losses totaling $33.2 million after-tax ($51.1
million pre-tax) for claims associated with the September 11, 2001
terrorist attacks. Of the total losses, $13.9 million after-tax was
estimated for incurred but not reported claims, $1.0 million after-tax
was estimated for losses from participation in a group life reinsurance
pool and $8.2 million after-tax was estimated for a recovery from
participation in an individual life reinsurance pool. These estimates
are based on various assumptions that are subject to considerable
uncertainty. Accordingly, the net liability established for the
September 11 tragedy may prove to be deficient or excessive. However,
it is management's opinion that future developments regarding September
11 claims will not materially affect the consolidated financial position
of LNC.

6. Segment Disclosures
During 2000, management initiated a plan to change the operational and
management reporting structure of LNC's wholesale distribution
organization. Beginning with the quarter ended March 31, 2001, Lincoln
Financial Distributors ("LFD"), the wholesaling arm of LNC's
distribution network, was reported within Other Operations. Previously,
LNC's wholesaling efforts were conducted separately within the
Annuities, Life Insurance and Investment Management segments. Earlier
periods were restated to aid comparability of segment reporting between
periods.

Also, in the fourth quarter of 2000, a decision was made to change the
management reporting and operational responsibilities for First
Penn-Pacific's annuities business. Beginning with the quarter ended
March 31, 2001, the financial reporting for First Penn-Pacific's
annuities business was included in the Annuities segment. This business
was previously managed and reported in the Life Insurance Segment.
Earlier periods were restated to aid the comparability of segment
reporting between periods.

Prior to 2001, the management of general account investments performed
by the Investment Management segment for LNC's U.S. based insurance
operations was generally priced on an "at cost" basis. Effective
January 1, 2001, substantially all of these internal investment
management services were priced on an arms-length "profit" basis. Under
this new internal pricing standard, the Investment Management segment
receives approximately 18.5 basis points on certain assets under
management. The change in pricing of internal investment management
services impacted segment reporting results for the Annuities, Life
Insurance, Reinsurance and Investment Management segments, along with
Other Operations. Earlier periods were restated to aid the comparability
of segment reporting between periods.

On July 29, 2001, LNC and Swiss Re announced that Swiss Re will acquire
LNC's reinsurance operation (see Note 10). This transaction is
expected to close late in the fourth quarter of 2001. After closing,
the results for the "Reinsurance Segment" will no longer be reported as
a segment, but will be reported as part of "Other Operations."


<TABLE>
<CAPTION>



The following tables show financial data by segment:
Nine Months Ended Three Months Ended
September 30 September 30
(in millions) 2001 2000 2001 2000
------------- ---- ---- ---- ----
<S> <C> <C> <C> <C> <C>
Revenue:
Annuities $1,500.7 $1,611.3 $478.2 $532.1
Life Insurance 1,375.9 1,339.1 460.6 453.2
Reinsurance 1,417.2 1,306.0 460.5 454.4
Investment Management 327.2 370.3 104.7 123.8
Lincoln UK 230.1 333.8 76.3 112.8
Other Operations (includes consolidating adjustments) 55.9 117.5 29.0 39.8
------------ ------------ ------------ ------------
Total $4,907.0 $5,078.0 $1,609.3 $1,716.1

Income (Loss) before Federal Income Taxes and
Cumulative Effect of Accounting Changes:
Annuities $259.5 $331.4 $61.6 $110.2
Life Insurance 289.9 291.2 99.9 106.2
Reinsurance 131.5 120.9 18.9 38.5
Investment Management 13.6 48.3 5.5 15.9
Lincoln UK 55.9 7.0 15.1 (39.0)
Other Operations (includes interest expense) (176.0) (150.8) (51.4) (41.4)
------------ ------------ ------------ ------------
Total $574.4 $648.0 $149.6 $190.4

Federal Income Taxes (Credits):
Annuities $37.1 $62.0 $3.0 $16.4
Life Insurance 103.2 107.3 35.2 38.8
Reinsurance 44.2 37.1 6.1 12.5
Investment Management 5.7 17.9 2.6 6.2
Lincoln UK 9.5 2.3 1.1 (9.1)
Other Operations (61.9) (51.1) (17.5) (13.0)
------------ ------------ ------------ ------------
Total $137.8 $175.5 $30.5 $51.8

Net Income (Loss):
Annuities $222.4 $269.4 $58.6 $93.8
Life Insurance 186.7 183.9 64.7 67.4
Reinsurance 87.3 83.8 12.8 26.0
Investment Management 7.9 30.4 2.9 9.7
Lincoln UK 46.4 4.7 14.0 (29.9)
Other Operations (includes interest expense) (114.1) (99.7) (33.9) (28.4)
------------ ------------ ------------ ------------
Income before Cumulative Effects of
Accounting Changes 436.6 472.5 119.1 138.6
Cumulative effect of
accounting changes (after-tax) (15.6) -- -- --
------------ ------------ ------------ ------------
Net Income $421.0 $472.5 $119.1 $138.6

<CAPTION>

September 30 December 31
(in millions) 2001 2000
------------- ---- ----
<S> <C> <C> <C>
Assets:
Annuities $52,847.0 $60,267.1
Life Insurance 18,111.8 17,939.1
Reinsurance 7,057.6 7,026.6
Investment Management 1,457.3 1,439.0
Lincoln UK 7,445.7 8,763.7
Other Operations 3,286.6 4,408.6
------------ ------------
Total $90,206.0 $99,844.1

</TABLE>


7. Earnings Per Share
Per share amounts for net income are shown in the income statement using
1) an earnings per common share basic calculation and 2) an earnings per
common share-assuming dilution calculation. Reconciliations of the
factors used in the two calculations are as follows:


<TABLE>
<CAPTION>


Nine Months Ended Three Months Ended
September 30 September 30
Numerator: [in millions] 2001 2000 2001 2000
---- ---- ---- ----
<S> <C> <C> <C> <C>
Net income as used in basic calculation $421.0 $472.5 $119.1 $138.6
Dividends on convertible preferred stock * * * *
------------ ------------ ------------ ------------
Net income as used in diluted calculation $421.0 $472.5 $119.1 $138.6

* Less than $100,000.

Denominator: [number of shares]
Weighted average shares, as used
in basic calculation 188,632,491 191,543,213 189,728,473 190,172,062
Shares to cover conversion of
preferred stock 394,512 444,945 379,261 429,097
Shares to cover restricted stock 27,446 (1,722) 46,065 27,183
Average stock options outstanding
during the period 17,034,072 11,903,461 18,430,711 17,726,610
Assumed acquisition of shares
with assumed proceeds and tax
benefits from exercising stock options
(at average market price during the period) (13,403,107) (9,669,200) (14,640,603) (13,452,338)
Average deferred compensation shares 775,178 645,581 841,436 716,650
------------ ------------ ------------ ------------
Weighted-average shares, as
used in diluted calculation 193,460,592 194,866,278 194,785,343 195,619,264

</TABLE>

In the event the average market price of LNC's common stock exceeds the
issue price of stock options, such options would be dilutive to LNC's
earnings per share and will be shown in the table above. Participants
in LNC's deferred compensation plans, who select LNC stock for measuring
the investment return attributable to their deferral amounts, will be
paid out in LNC stock. The obligation to satisfy these deferred
compensation plan liabilities is dilutive and is shown in the table
above. On August 16, 2001, all purchase contracts issued in conjunction
with the FELINES PRIDES financing that required the purchase of LNC
stock by August 16, 2001 were exercised by their holders. This action
resulted in the issuance of 4,630,318 shares of LNC stock at $49.67 per
share.

8. Comprehensive Income

<TABLE>
<CAPTION>


Nine Months Ended Three Months Ended
September 30 September 30
(in millions) 2001 2000 2001 2000
------------- ---- ---- ---- ----
<S> <C> <C> <C> <C> <C>
Net income $421.0 $472.5 $119.1 $138.6
Foreign currency translation (15.0) (10.2) 22.2 (2.0)
Net unrealized gain (loss) on securities 235.8 128.0 171.7 218.9
Net unrealized gain on derivatives 2.7 -- (6.6)
Cumulative effect of accounting change 17.6 -- --
------------ ------------ ------------ ------------
Comprehensive Income $662.1 $590.3 $306.4 $355.5

</TABLE>


9. Restructuring Charges
During 1998, LNC recorded a restructuring charge of $14.3 million
after-tax ($22 million pre-tax) relating to the streamlining of LNC's
corporate center operations. The restructuring plan was completed in
the fourth quarter of 2000 except for the on-going payments of rents on
abandoned facilities which are expected to continue until the end of
2004. During the fourth quarter of 2000, $0.5 million (pre-tax) of the
original charge was reversed as a reduction in restructuring costs, due
primarily to changes in severance and outplacement costs. More employees
whose positions were eliminated under the restructuring plan found
employment in other areas of LNC than had been originally anticipated;
therefore, actual severance and outplacement costs were less than
previously estimated. Actual pre-tax costs totaling $21.1 million have
been expended or written-off and 118 positions have been eliminated
under this plan through September 30, 2001. As of September 30, 2001, a
balance of $0.4 million remains in the restructuring reserve for this
plan.

During 1999, LNC implemented restructuring plans relating to 1) the
downsizing and consolidation of the operations of Lynch & Mayer, Inc.
("Lynch & Mayer"), 2) the discontinuance of HMO excess-of-loss
reinsurance programs and 3) the streamlining of Lincoln UK's operations.
The aggregate charges associated with these three unrelated
restructuring plans totaled $21.8 million after-tax ($31.8 million
pre-tax). These aggregate pre-tax costs include $8.3 million for
employee severance and termination benefits, $9.8 million for asset
impairments and $13.7 million for costs relating to exiting business
activities. During the fourth quarter of 1999, $3.0 million (pre-tax) of
the original charge recorded for the Lynch & Mayer restructuring plan
was reversed as a reduction of restructuring costs due primarily to a
change in estimate for costs associated with abandoned leased office
space. In addition, during the fourth quarter of 1999, $1.5 million
(pre-tax) associated with lease terminations was released into income.
During the fourth quarter of 2000, the Lynch & Mayer restructuring plan
was completed and $0.3 million (pre-tax) of the original charge was
reversed as Lynch & Mayer was able to successfully exit certain
contracts without any further obligations or penalties. Also, during
the fourth quarter of 2000, $1.0 million (pre-tax) of the original
charge for the discontinuance of HMO excess-of-loss reinsurance programs
was reversed due primarily to changes in severance and outplacement
costs. More employees whose positions were eliminated under the
restructuring plan found employment in other areas of LNC than had been
originally anticipated; therefore, actual severance and outplacement
costs were less than previously estimated. Actual pre-tax costs totaling
$13.6 million were expended or written-off and 34 positions were
eliminated under the Lynch & Mayer restructuring plan. Actual pre-tax
costs totaling $10.2 million have been expended or written-off for the
HMO excess-of-loss and Lincoln UK restructuring plans and 162 positions
have been eliminated under these plans through September 30, 2001. As of
September 30, 2001, a balance of $3.7 million remains in the
restructuring reserves for these two plans.

During 2000, LNC implemented restructuring plans relating to 1) the
downsizing and consolidation of the operations of Vantage Global
Advisors, Inc. ("Vantage"); 2) the exit of all direct sales and sales
support operations of Lincoln UK and the consolidation of its Uxbridge
home office with its Barnwood home office; 3) the downsizing and
consolidation of the investment management operations of Lincoln
Investment Management. The Vantage restructuring charge was recorded in
the second quarter, the Lincoln UK restructuring charge was recorded in
the third and fourth quarters, and the Lincoln Investment Management
restructuring charge was recorded in the fourth quarter of 2000. The
aggregate charges associated with all restructuring plans entered into
during 2000 totaled $81.8 million after-tax ($107.4 million pre-tax).
The component elements of these aggregate pre-tax costs include employee
severance and termination benefits of $33.8 million, write-off of
impaired assets of $40.9 million and other exit costs of $32.7 million.
During the fourth quarter of 2000, $0.6 million (pre-tax) of the
original charge recorded for the Vantage restructuring plan was reversed
as a reduction of restructuring costs due primarily to changes in
estimates associated with severance and abandoned office space costs.
Actual pre-tax costs totaling $89.7 million have been expended or
written-off for these plans and 676 positions have been eliminated under
these plans through September 30, 2001. As of September 30, 2001, a
balance of $17.1 million remains in the restructuring reserves for these
plans.

During the first quarter of 2001, LNC recorded a restructuring charge in
its Annuities segment of $0.65 million ($1.0 million pre-tax). The
objective of this restructuring plan is to consolidate the Syracuse
operations of Lincoln Life & Annuity Company of New York into the
Annuities segment operations in Fort Wayne, Indiana and Portland, Maine,
in order to reduce on-going operating costs and eliminate redundant
facilities. This charge was included in Underwriting, Acquisition,
Insurance and Other Expenses on the Consolidated Statement of Income for
the quarter ended March 31, 2001. The restructuring plan identified the
following activities and associated pre-tax costs to achieve the
objectives of the plan: (1) severance and termination benefits of $0.8
million related to the elimination of 30 positions and (2) other costs
of $0.2 million related primarily to lease payments on abandoned office
space. Actual pre-tax costs totaling $0.9 million have been expended or
written-off and 30 positions have been eliminated under this plan
through September 30, 2001. As of September 30, 2001, a balance of $0.1
million remains in the restructuring reserve for this plan.
Expenditures under this restructuring plan are expected to be completed
in the fourth quarter of 2001.

During the second quarter of 2001, LNC recorded restructuring charges in
its Annuities and Life Insurance segments of $0.63 million ($0.97
million pre-tax) and $2.03 million ($3.12 million pre-tax),
respectively, related to a restructuring plan for First Penn-Pacific.
The objective of this plan is to eliminate duplicative functions in
Schaumburg, Illinois by transitioning them into the Annuities and Life
Insurance segments operations in Fort Wayne, Indiana and Hartford,
Connecticut, respectively, in order to reduce on-going operating costs.
This charge was included in Underwriting, Acquisition, Insurance and
Other Expenses on the Consolidated Statement of Income for the quarter
ended June 30, 2001. The restructuring plan identified the following
activities and associated pre-tax costs to achieve the objectives of the
plan: (1) severance and termination benefits of $3.19 million related to
the elimination of 27 positions and (2) other costs of $0.9 million.
Actual pre-tax costs totaling $1.84 million have been expended or
written-off and 24 positions have been eliminated under this plan
through September 30, 2001. As of September 30, 2001, a balance of
$2.25 million remains in the restructuring reserve for this plan.
Expenditures under this plan are expected to be completed in the fourth
quarter of 2001.

During the second quarter of 2001, LNC recorded a restructuring charge
for Lincoln Financial Distributors in "Other Operations" of $1.2 million
($1.8 million pre-tax). The objectives of this restructuring plan are
to reorganize the life wholesaling function within the independent
planner distribution channel, consolidate retirement wholesaling
territories, and streamline the marketing and communications functions.
This charge was included in Underwriting, Acquisition, Insurance and
Other Expenses on the Consolidated Statement of Income for the quarter
ended June 30, 2001. The restructuring plan identified severance and
termination benefits of $1.8 million (pre-tax) related to the
elimination of 33 positions. Actual pre-tax costs totaling $1.3 million
have been expended or written-off and 25 positions have been eliminated
under this plan through September 30, 2001. As of September 30, 2001, a
balance of $0.5 million remains in the restructuring reserve for this
plan. Expenditures under this restructuring plan are expected to be
completed in the second quarter of 2002.

10. Divestiture
On July 29, 2001, LNC and Swiss Re announced that Swiss Re will acquire
LNC's reinsurance operation for $2.0 billion. In addition, LNC will
retain approximately $500 million of capital supporting the reinsurance
operation. The transaction structure involves a series of indemnity
reinsurance transactions combined with the sale of certain stock
companies that comprise LNC's reinsurance operation. Under the
indemnity reinsurance agreements, Swiss Re will reinsure certain
liabilities and obligations of LNC. Because LNC is not relieved of its
legal liability to the ceding companies, the liabilities and obligations
associated with the reinsured contracts will remain on the balance
sheets of LNC with a corresponding reinsurance receivable from Swiss Re.

As the gain on the transaction relates to the indemnity reinsurance
agreements, the estimated gain of approximately $800 million ($1.3
billion pre-tax) will be recorded as a deferred gain on LNC's balance
sheet at the time of closing in accordance with the requirements of
Statement of Financial Accounting Standard No. 113. The deferred gain
will be amortized into earnings at the rate that earnings on the
reinsured business are expected to emerge, over seven to 15 years on a
declining basis. Closing is anticipated to be late in the fourth quarter
of 2001, subject to obtaining final regulatory approvals. LNC expects to
invest the proceeds from the transaction to expand its other businesses
and to repurchase LNC securities. As of October 26, 2001, LNC may
repurchase up to $684 million of LNC securities which is the combined
amount available for repurchase under two repurchase authorizations
approved by the Board of Directors in November 2000 and July 2001.

Once the transaction closes, LNC's future indemnification to Swiss Re on
the underlying reinsurance business will be limited to the reinsurance
personal accident business. LNC's exposure is capped at $100 million
($65 million after-tax) for payments under the personal accident
programs in excess of $148 million, which represents the personal
accident liabilities net of the assets held for reinsurance recoverable
at December 31, 2000. Payments in excess of the net liabilities, up to
$200 million, will be shared on a 50/50 basis between LNC and Swiss Re.
LNC will have no continuing indemnification risk to Swiss Re on other
reinsurance lines of business including disability income, HMO
excess-of-loss, group carrier medical and property and casualty
reinsurance lines. See personal accident disclosure in Note 5.


<TABLE>
<CAPTION>


Earnings from LNC's reinsurance operation were as follows:
Nine Months Ended Three Months Ended
September 30 September 30
(in millions) 2001 2000 2001 2000
-----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Revenue $1,417.2 $1,306.0 $460.5 $454.4
Benefits and Expenses 1,285.7 1,185.1 441.6 415.9
------------ ------------ ------------ ------------
Income before Federal Income Taxes and
Cumulative Effect of Accounting Changes 131.5 120.9 18.9 38.5
Federal Income Taxes 44.2 37.1 6.1 12.5
------------ ------------ ------------ ------------
Income before Cumulative Effect of
Accounting Changes 87.3 83.8 12.8 26.0
Cumulative Effect of Accounting Changes (after-tax) (2.3) -- -- --
------------ ------------ ------------ ------------
Net Income $85.0 $83.8 $12.8 $26.0

</TABLE>


Item 2 Management's Discussion and Analysis of Financial Information

Forward Looking Statements - Cautionary Language

The pages that follow review results of operations of LNC Consolidated,
LNC's five business segments and "Other Operations;" LNC's consolidated
investments; and consolidated financial condition including liquidity,
cash flows and capital resources. Historical financial information is
presented and analyzed. Where appropriate, factors that may affect
future financial performance are identified and discussed. Certain
statements made in this report are "forward-looking statements" within
the meaning of the Securities Litigation Reform Act of 1995 (the "Act").
Forward-looking statements include, without limitation, any statement
that may predict, forecast, indicate or imply future results,
performance or achievements, and may contain words like: "believe",
"anticipate", "expect", "estimate", "project", "will", "shall" and other
words or phrases with similar meaning. Forward-looking statements
involve risks and uncertainties which may cause actual results to differ
materially from the results contained in the forward-looking statements.
These risks and uncertainties include, among others, subsequent
significant changes: in the company (e.g., acquisitions and divestitures
of legal entities and blocks of business - directly or by means of
reinsurance transactions including the recently announced proposed
divestiture of LNC's reinsurance operation and its timing and completion
and whether proceeds from such divestiture can be used as planned);
financial markets (e.g., interest rates and securities markets);
competitors and competing products and services; legislation (e.g.,
corporate, individual, estate and product taxation); the price of
LNC's stock; accounting principles generally accepted in the
United States; regulations (e.g., insurance and securities regulations);
and debt and claims paying ratings issued by nationally recognized
statistical rating organizations. Other risks and uncertainties
include: whether necessary regulatory approvals are obtained (e.g.,
insurance department, Hart-Scott-Rodino, etc.) and, if obtained,
whether they are obtained on a timely basis; whether proceeds
from dispositions can be used as planned; litigation (e.g., adverse
decisions in extracontractual and class action damage cases, new
appellate decisions which change the law, unexpected trial court
rulings, unavailability of witnesses and newly discovered evidence);
acts of God (e.g., hurricanes, earthquakes and storms); stability of
foreign governments in countries in which LNC does business; and other
insurance risks (e.g., policyholder mortality and morbidity).

The risks included here are not exhaustive. Other sections of this
report may include additional factors which could adversely impact LNC's
business and financial performance. Moreover, LNC operates in a rapidly
changing and competitive environment. New risk factors emerge from time
to time and it is not possible for management to predict all such risk
factors. Further, it is not possible to assess the impact of all risk
factors on LNC's business or the extent to which any factor or
combination of factors, may cause actual results to differ materially
from those contained in any forward-looking statements. Given these
risks and uncertainties, investors should not place undo reliance on
forward-looking statements as a prediction of actual results. In
addition, LNC disclaims any obligation to update any forward-looking
statements to reflect events or circumstances that occur after the date
of this report.

The discussion that follows focuses on the results of operations for the
nine months ended September 30, 2001 compared to the results for the
nine months ended September 30, 2000. The factors affecting the current
quarter to prior quarter comparisons are essentially the same as the
year-to-date factors except as noted. Please note that all amounts
stated in this "Management's Discussion and Analysis" are on an
after-tax basis except where specifically noted as pre-tax.

Within the discussion of the results of operations, reference is made to
"Income from Operations." This alternative measure of earnings is
defined as "Net income less realized gain (loss) on sale of investments
and associated items, gain (loss) on sale of subsidiaries, restructuring
charges and cumulative effect of accounting changes, all net of taxes."


<TABLE>
<CAPTION>


RESULTS OF CONSOLIDATED OPERATIONS

Summary Financial Results
Nine Months Ended Three Months Ended
September 30 September 30
(in millions) 2001 2000 2001 2000
------------- ---- ---- ---- ----
<S> <C> <C> <C> <C> <C>
Operating Revenue (1) $4,982.9 $5,106.3 $1,646.9 $1,733.1
Expenses (including taxes) (2) 4,493.0 4,571.9 1,503.7 1,542.4
------------ ------------ ----------- ------------
Income from Operations 489.9 534.4 143.2 190.7
Realized Loss on Investments and
Derivative Instruments (after-tax) (48.8) (18.7) (24.1) (11.6)
Restructuring Charges (after-tax) (4.5) (43.2) -- (40.5)
------------ ------------ ----------- ------------
Income before Cumulative Effect of
Accounting Changes 436.6 472.5 119.1 138.6
Cumulative Effect of Accounting Changes (after-tax) (15.6) -- -- --
------------ ------------ ----------- ------------
Net Income $421.0 $472.5 $119.1 $138.6

(1) Operating revenue excludes realized gain/(loss) on investments.

(2) Expenses exclude restructuring charges.

</TABLE>


LNC has the following business segments: Annuities, Life Insurance,
Reinsurance, Investment Management and Lincoln UK. LNC reports
operations not directly related to the business segments and unallocated
corporate items (i.e., corporate investment income, interest expense on
corporate debt, and unallocated overhead expenses, and the operations of
Lincoln Financial Advisors ("LFA") and Lincoln Financial Distributors
("LFD")) in "Other Operations". See "Reorganization of Reporting
Segments" below for further discussion of LNC's segment reporting
structure.

Net income for the first nine months of 2001 and the third quarter of
2001 decreased 11% and 14%, respectively, compared to the same periods
in 2000. Income from operations for the first nine months of 2001
decreased 8% and income from operations for the third quarter of 2001
decreased 25%, compared to the same periods in 2000. The results for the
third quarter of 2001 were significantly impacted by the terrorist
attacks of September 11 in which estimated losses totaling $33.2 million
were recorded; $31.3 million in the Reinsurance segment and $1.9 million
in the Life Insurance segment (see the discussion of the results of
operations for the Reinsurance and Life Insurance segments for more
details regarding the losses incurred). Conversely, third quarter 2001
results were positively impacted by the re-evaluation of reserves in
certain exited lines of business of the Reinsurance segment in which
reserves of $15 million were released. Excluding the $33.2 million loss
from the events of September 11 and the benefit of the $15 million
reserve re-evaluation, net income for the first nine months of 2001 was
$439.2 million, a $33.3 million or 7% decrease from the prior year period
and was $137.3 million for the third quarter of 2001, a $1.3 million or 1%
decrease from the prior year quarter. Excluding the special items noted
above, income from operations for the first nine months of 2001 was
$508.1 million, a $26.3 million or 5% decrease from the prior year
period and was $161.4 million for the third quarter of 2001, a $29.3
million or 15% decrease from the prior year quarter.

The decreases in net income exclusive of the special items noted above
for the nine months and quarter ended September 30, 2001 were primarily
the result of decreased earnings in the Annuities and Investment
Management segments along with increased losses from LFA and LFD in
"Other Operations" and to a lesser extent a slight decrease in the
earnings of the Life Insurance segment. Excluding the $40.5 million
restructuring charge recorded in the third quarter of 2000, the Lincoln
UK segment experienced an increase in net income due primarily to the
recognition of realized capital gains in the third quarter of 2001. The
decrease in net income for the Annuities segment was due largely to
decreased earnings as a result of the weak equity markets and increased
realized losses on investments and losses associated with the adoption
of FAS 133 and EITF 99-20 which were recorded as the Cumulative Effect
of Accounting Changes. The Investment Management segment experienced
decreased earnings as result of lower investment management fees
associated with market depreciation and to a lesser extent net cash
outflows. The Life Insurance segment's net income was slightly down as
a result of increased realized losses on investments and losses
associated with the adoption of EITF 99-20 which was recorded as the
Cumulative Effect of Accounting Change partially offset by increased
income from operations. The Reinsurance segment experienced increased
earnings exclusive of the special items noted above for both the nine
months and third quarter ended September 30, 2001. Both LFA and LFD
experienced increased losses between periods due to lower sales revenue.

Consolidated operating revenues decreased $123.4 million or 2% for the
first nine months of 2001 compared to the same period in 2000 and
decreased $86.2 million or 5% for the third quarter of 2001 compared to
the same quarter in 2000. These decreases were primarily related to
lower fee income in the Annuities segment and lower investment advisory
fees in the Investment Management segment due primarily to the depressed
equity markets over the last three quarters and to a lesser extent to
net cash outflows from annuities and investment products over the last
year. In addition, Lincoln UK had a decrease in operating revenue due
to lower business volume along with lower fee income resulting from a
downturn in the United Kingdom equity markets over the last two
quarters. Finally, LFA and LFD included in "Other Operations" had lower
sales revenue largely attributable to the volatile equity markets over
the last nine months. Partially offsetting these negative variances
were increased life premiums in the Reinsurance segment resulting from
the growth in business over the last two years and the change in
accounting estimate that increased segment revenue by $39.3 million in
the first quarter of 2001. The Life Insurance segment also had
increased operating revenue due to growth in in-force.

Consolidated operating expenses decreased by $78.9 million or 2% for the
first nine months of 2001 compared to the same period in 2000 and
decreased $38.7 million or 3% for the third quarter of 2001 compared to
the same quarter in 2000. These decreases were due primarily to
decreased expenses in the Lincoln UK segment as a result of the
decrease in business volume along with effective expense management. In
addition, the Annuities and Investment Management segments had slight
decreases. Partially offsetting these positive variances were increases
in expenses in the Life Insurance and Reinsurance segments. Benefits and
expenses increased in the Life Insurance segment primarily as a result
of the growth in in-force, which drove interest credited to
policyholders and benefits higher. In addition, the Reinsurance segment
had increased expenses due to growth in business along with the losses
from the events of September 11 and unfavorable mortality in the first
quarter of the year.

For further discussion of the results of operations see the discussion
of the results of operations by segment starting on page 24.

Accounting for Derivative Instruments and Hedging Activities
LNC adopted FAS 133 on January 1, 2001. Upon adoption, the provisions
of FAS 133 were applied prospectively. The transition adjustments that
LNC recorded upon adoption of FAS 133 on January 1, 2001 resulted in a
net loss of $4.3 million after-tax ($6.6 million pre-tax) recorded in
net income as a component of realized gains and losses on investments,
and a net gain of $17.6 million after-tax ($27.1 million pre-tax)
recorded in equity as a component of Other Comprehensive Income ("OCI").
Deferred acquisition costs of $4.8 million were restored and netted
against the transition loss on derivatives recorded in net income and
deferred acquisition costs of $18.3 million were amortized and netted
against the transition gain recorded in OCI. A portion of the
transition adjustment ($3.5 million after-tax) recorded in net income
upon adoption of FAS 133 was reclassified from the OCI account, Net
Unrealized Gain on Securities Available-for-Sale. These transition
adjustments are reported in the financial statements as of and for the
quarter ending March 31, 2001 as the cumulative effects of a change in
accounting principle.

Recognition of Interest Income and Impairment on Purchased and Retained
Beneficial Interests in Securitized Financial Assets. On April 1, 2001,
LNC adopted Emerging Issues Task Force Issue No. 99-20, "Recognition of
Interest Income and Impairment on Purchased and Retained Beneficial
Interests in Securitized Financial Assets" ("EITF 99-20"). EITF 99-20 is
effective for fiscal quarters beginning after March 15, 2001. EITF
99-20 changed the manner in which LNC determined the fair value of
investments in collateralized bond obligations. In accordance with EITF
99-20, the write down resulting from the adoption of this new approach
has been reported as a cumulative effect of a change in accounting
principle. The cumulative effect adjustment that LNC recorded in
connection with the adoption of EITF 99-20 was a net realized loss on
investments of $11.3 million after-tax ($17.3 million pre-tax). In
arriving at this amount, deferred acquisition costs of $12.2 million
were restored and netted against net realized loss on investments.

Accounting for Business Combinations and Goodwill and Other Intangible
Assets. In June 2001, the Financial Accounting Standards Board issued
Statements of Financial Accounting Standards No. 141, "Business
Combinations", and No. 142, "Goodwill and Other Intangible Assets",
effective for fiscal years beginning after December 15, 2001. Under the
new rules, goodwill will no longer be amortized, but will be subject to
annual impairment tests in accordance with the new standards.
Intangible assets that do not have indefinite lives will continue to be
amortized over their estimated useful lives.

LNC is required to adopt the new rules on accounting for goodwill and
other intangible assets effective January 1, 2002. Application of the
non-amortization provisions of the new standards is expected to result
in an increase in net income of $43.5 million ($0.22 per share based on
the average diluted shares for the first nine months of 2001) in 2002.
During 2002, LNC will perform the first of the required impairment tests
of goodwill as of January 1, 2002 and has not yet determined what the
effect of these tests will be on the earnings and financial position of
LNC.

Reorganization of Reporting Segments
For discussion of the reorganization of the reporting segments effective
on January 1, 2001 refer to Note 6 to the consolidated financial
statements.

Changes Related to Inter-segment Transactions
For discussion of the changes related to inter-segment transactions that
were effective on January 1, 2001 refer to Note 6 to the consolidated
financial statements.

Restructuring Charges
During the first quarter of 2001, LNC implemented a restructuring plan
related to the consolidation of the Syracuse operations of Lincoln Life
& Annuity Company of New York into the Annuities segment operations in
Fort Wayne, Indiana and Portland, Maine. The charge associated with
this restructuring plan was $0.65 million ($1.0 million pre-tax). The
components of the pre-tax costs include $0.8 million for employee
severance and termination benefits and other costs of $0.2 million
related primarily to lease payments on abandoned office space. For
further details regarding this restructuring plan refer to Note 9 to the
consolidated financial statements.

During the second quarter of 2001, LNC implemented a restructuring plan
related to the elimination of duplicative functions at First
Penn-Pacific in Schaumburg, Illinois, and the absorption of these
functions into the Annuities and Life Insurance segments operations in
Fort Wayne, Indiana and Hartford, Connecticut. The charges associated
with this restructuring plan were $0.63 million ($0.97 million pre-tax)
in the Annuities segment and $2.03 million ($3.12 million pre-tax) in
the Life Insurance segment. The components of the pre-tax costs include
$3.19 million for severance and termination benefits and other costs of
$0.9 million. For further details regarding this restructuring plan
refer to Note 9 to the consolidated financial statements.

During the second quarter of 2001, LNC implemented a restructuring plan
related to the reoganization of the life wholesaling function within the
independent planner distribution channel, consolidation of retirement
wholesaling territories, and streamlining of the marketing and
communications functions in Lincoln Financial Distributors. The charge
associated with this plan was $1.2 million ($1.8 million pre-tax)
recorded in "Other Operations." Severance and termination benefits are
the only component of the charge. For further details regarding this
restructuring plan refer to Note 9 to the consolidated financial
statements.

For details regarding an update on the status of restructuring plans
implemented in 1998, 1999 and 2000 refer to Note 9 to the consolidated
financial statements.

Divestiture
On July 29, 2001, LNC and Swiss Re announced that Swiss Re will acquire
LNC's reinsurance operation for $2.0 billion. In addition, LNC will
retain approximately $500 million of capital supporting the reinsurance
operation. The transaction structure involves a series of indemnity
reinsurance transactions combined with the sale of certain stock
companies that comprise LNC's reinsurance operation. Under the
indemnity reinsurance agreements, Swiss Re will reinsure certain
liabilities and obligations of LNC. Because LNC is not relieved of its
legal liability to the ceding companies, the liabilities and obligations
associated with the reinsured contracts will remain on the balance sheets
of LNC with a corresponding reinsurance receivable from Swiss Re.

As the gain on the transaction relates to the indemnity reinsurance
agreements, the estimated gain of approximately $800 million ($1.3
billion pre-tax) will be recorded as a deferred gain on LNC's balance
sheet at the time of closing in accordance with the requirements of
Statement of Financial Accounting Standard No. 113. The deferred gain
will be amortized into earnings at the rate that earnings on the
reinsured business are expected to emerge, over seven to 15 years on a
declining basis. Closing is anticipated to be late in the fourth quarter
of 2001, subject to obtaining final regulatory approvals. LNC expects to
invest the proceeds from the transaction to expand its other businesses
and to repurchase LNC securities. As of October 26, 2001, LNC may
repurchase up to $684 million of LNC securities which is the combined
amount available for repurchase under two repurchase authorizations
approved by the Board of Directors in November 2000 and July 2001.

Once the transaction closes, LNC's future indemnification to Swiss Re on
the underlying reinsurance business will be limited to the reinsurance
personal accident business. LNC's exposure is capped at $100 million
($65 million after-tax) for payments under the personal accident
programs in excess of $148 million, which represents the personal
accident liabilities net of the assets held for reinsurance recoverable
at December 31, 2000. Payments in excess of the net liabilities, up to
$200 million, will be shared on a 50/50 basis between LNC and Swiss Re.
LNC will have no continuing indemnification risk to Swiss Re on other
reinsurance lines of business including disability income, HMO
excess-of-loss, group carrier medical and property and casualty
reinsurance lines. See personal accident disclosure in Note 5 to the
consolidated financial statements.

See the Reinsurance section included in "Results of Operations by
Segment" for operating results for the three months and nine months
ended September 30, 2001 and September 30, 2000, respectively.
Effective with the closing of the transaction, the Reinsurance results
will be included in "Other Operations."


<TABLE>
<CAPTION>


RESULTS OF OPERATIONS BY SEGMENT

Annuities

Results of Operations (1) Nine Months Ended Three Months Ended
September 30 September 30
(in millions) 2001 2000 2001 2000
----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Income from Operations $245.5 $275.6 $72.4 $102.9
Realized Loss (after-tax) (21.8) (6.2) (13.8) (9.1)
Restructuring Charge (after-tax) (1.3) -- -- --
------------ ------------ ------------ ------------
Income before Cumulative Effect of
Accounting Changes 222.4 269.4 58.6 93.8
Cumulative Effect of Accounting Changes (after-tax) (2) (7.3) -- -- --
------------ ------------ ------------ ------------
Net Income $215.1 $269.4 $58.6 $93.8

<CAPTION>

September 30 (in billions) 2001 2000
----------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Account Values (3)
Variable Annuities $30.5 $42.7

Fixed Annuities 17.3 16.9
Reinsurance Ceded (1.0) (1.2)
------------ ------------
Total Fixed Annuities 16.3 15.7

Total Account Values $46.8 $58.4

</TABLE>

(1) The 2000 data was restated from the prior year due to the following
changes which were effective on January 1, 2001: 1) management and
reporting of First Penn-Pacific's ("First Penn") annuities business was
moved from the Life Insurance segment to the Annuities segment; 2)
certain revenues and costs associated with the wholesale distribution of
First Penn annuities were moved to LFD under "Other Operations" and a
transfer pricing arrangement was established between LFD and the
Annuities segment to compensate LFD for sales; and 3) a change in
pricing of the management of general account investments performed by
the Investment Management segment to a "for profit" basis from the
previously reported "at cost" basis.

(2) Cumulative Effect of Accounting Changes relates to the transition
adjustment of $(3.6) million recorded in the first quarter of 2001 upon
adoption of FAS 133 and the adjustment of $(3.7) million recorded in the
second quarter of 2001 upon adoption of EITF 99-20. (Refer to page 21
for further discussion of these items.)

(3) Account values for 2000 were restated from the prior year due to the
change in reporting of First Penn's annuities business from the Life
Insurance segment to the Annuities segment effective January 1, 2001.

The Annuities segment reported a decrease in net income of $54.3 million
or 20% for the first nine months of 2001 compared to the same period in
2000 and a decrease of $35.2 million or 38% for the third quarter of
2001 compared to the same quarter in 2000. Income from operations for
the first nine months of 2001 decreased $30.1 million or 11% compared to
the same period in 2000 and decreased $30.5 million or 30% for the third
quarter of 2001 compared to the same quarter in 2000. For the quarter
and the first nine months of 2001, the weak equity markets resulted in
lower average variable account values which reduced fee income. The
unfavorable market movement also resulted in changes in the amortization
of deferred acquisition costs on the variable annuity block of business,
which resulted in more expense. In addition, the equity market
performance resulted in both increased benefit payments and reserve
requirements for guaranteed minimum death benefits. Average variable
account values decreased $6.6 billion or 15.5% for the first nine months
of 2001 compared to the same period in 2000 and decreased $9.2 billion
or 21.4% for the third quarter of 2001 compared to the same quarter in
2000. The decrease in average account values was primarily due to
market depreciation, and to a lesser extent, net cash outflows over the
last year (see below for further discussion of cash flows).


<TABLE>
<CAPTION>


Cash Flows (1)

The Annuities segment's product cash flows were as follows:

Nine Months Ended Three Months Ended
September 30 September 30

(in billions) 2001 2000 2001 2000
--------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Variable Annuity Deposits $2.3 $2.3 $0.7 $0.7
Variable Annuity Withdrawals (3.0) (3.6) (0.8) (1.2)
------- ------- ------- -------
Variable Annuity Net Flows (0.7) (1.3) (0.1) (0.5)

Fixed Portion of Variable Annuity Deposits 1.1 1.2 0.4 0.4
Fixed Portion of Variable Annuity Withdrawals (0.6) (0.8) (0.2) (0.3)
------- ------- ------- -------
Fixed Portion of Variable Annuity Net Flows 0.5 0.4 0.2 0.1

Fixed Annuity Deposits 1.0 0.4 0.5 0.1
Fixed Annuity Withdrawals (1.3) (1.7) (0.3) (0.5)
------- ------- ------- -------
Fixed Annuity Net Flows (0.3) (1.3) 0.2 (0.4)

Total Annuity Net Flows $(0.5) $(2.2) $0.3 $(0.8)

Incremental Deposits (2) $3.9 $3.5 $1.5 $1.0

</TABLE>

(1) Cash flows for 2000 were restated from the prior year due to the
change in reporting of First Penn's annuities business from the Life
Insurance segment to the Annuities segment effective January 1, 2001.

(2) Incremental Deposits represent gross deposits reduced by transfers
from other Lincoln Annuity products.

In the first nine months of 2001, the Annuities segment experienced
significant improvement in cash flows compared to the same period in
2000. For the first nine months of 2001, total annuity deposits were
$4.4 billion and withdrawals were $4.9 billion, resulting in net cash
outflow of $0.5 billion. For the first nine months of 2000, total
annuity deposits were $3.9 billion and withdrawals were $6.1 billion,
resulting in net cash outflow of $2.2 billion. Incremental deposits,
which represent gross deposits reduced by transfers from other Lincoln
Annuity products, improved $0.4 billion between periods. For the
nine-month period, the overall improvement in net cash outflow was $1.7
billion. In addition, quarterly net cash flow has improved
incrementally every quarter since the third quarter of 2000 and for the
first time since the second quarter of 1997, the Annuities segment
experienced positive net cash flow in the third quarter of 2001. This
was one quarter earlier than LNC's goal to achieve net positive cash
flows for total annuities by the fourth quarter of 2001. Net cash
inflow for the third quarter of 2001 was $0.3 billion, a $1.1 billion
improvement over the third quarter of 2000 and a $0.5 billion
improvement over the second quarter of 2001.

The overall improvement in cash flows for the first nine months of 2001
is due to increased fixed annuity deposits along with increased
retention of both variable and fixed annuity accounts. Fixed annuity
deposits have been bolstered by two new product introductions that
occurred in the first quarter of 2001 along with overall increased
demand for fixed annuities given the uncertain equity markets. The
overall lapse rate has improved dramatically over the last year from
approximately 12% in 2000 to below 10% in the second quarter of 2001 to
approximately 8% in the third quarter of 2001. These results are
attributed to LNC's targeted conservation efforts on both fixed and
variable annuity product lines. In addition, heightened scrutiny by
regulators of tax-free exchanges of non-qualified variable annuity
contracts appears to be reducing the frequency of such exchanges on an
industry-wide basis. Finally, clients whose variable annuity contracts
have guaranteed minimum death benefits that are in the money due to
recent equity market declines are less likely to transfer from these
contracts.

Overall variable annuity deposits including the fixed portion of
variable annuities were flat for both the quarter and the first nine
months of 2001 compared to the same periods in 2000. These stable sales
levels are counter to the overall industry, which has experienced a
downturn in sales due to the declining equity markets. LNC's ability to
continue to generate significant variable annuity sales in such a
difficult market is due to a balanced array of products that offer
innovative new features like the Income4Life Solution and quality fund
selections with names like American Funds. American Funds are offered
in all LNC variable annuities, but are most prominent in the American
Legacy variable annuity product line. According to the Variable Annuity
Research and Data Services ("VARDS"), the American Legacy variable
annuity product line ranked number one for asset-weighted performance of
variable annuities for the three-year period ended June 30, 2001. In
addition, LNC has strengthened its internal wholesaling distribution
capabilities with the formation of Lincoln Financial Distributors
("LFD"). LFD's investment in dedicated annuity wholesalers in the
Wire/Regional distribution channel has contributed greatly to the 37%
increase in ChoicePlus(sm) Variable Annuity sales for the first nine
months of 2001 compared to the same period in 2000.

Maintaining positive cash flows in the coming quarters will require a
continued focus on LNC's initiatives to grow new deposits and improve
retention. Activities focused on new deposits include the recent
introduction of a new L-share version for the American Legacy product
line. LNC is also launching a new series of ChoicePlus products which
incorporate LNC's new Elite Series common fund line-up and includes an
L-share version of the product. A new series of variable annuity products
has also been developed for sale by Wells Fargo. LNC has received approval
from the SEC to upgrade out-of-surrender contracts of existing American
Legacy contractholders. LNC is still pursuing approval of several
exchange options included in the original exemptive relief filing for
the American Legacy product line. These options would allow
contractholders to exchange existing American Legacy I or II contracts
for either an American Legacy III or American Legacy III Plus bonus
contract. Details of an exemptive relief program for certain
Multi-Fund[R] variable annuity products have been filed with the SEC as
well. Because surrender rates have been declining on both product
lines, the timing for and extent of the roll-out of the exemptive relief
programs will be re-evaluated once final SEC approval for exemptive
relief applications is received.


<TABLE>
<CAPTION>


Life Insurance

Results of Operations (1) Nine Months Ended Three Months Ended
September 30 September 30

(in billions) 2001 2000 2001 2000
--------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Income from Operations $205.8 $189.3 $70.1 $66.5
Realized Gain (Loss) (after-tax) (17.1) (5.4) (5.4) 0.9
Restructuring Charge (after-tax) (2.0) -- -- --
------- ------- ------- -------
Income before Cumulative Effect of
Accounting Changes 186.7 183.9 64.7 67.4
Cumulative Effect of Accounting Changes (after-tax) (2) (5.5) -- -- --
------- ------- ------- -------
Net Income $181.2 $183.9 $64.7 $67.4

First Year Premiums (by Product):
Universal Life $189.9 $204.4 $64.7 $71.0
Variable Universal Life 150.6 136.4 46.8 51.9
Whole Life 15.9 14.4 6.7 6.0
Term 26.5 38.3 10.3 10.5
Corporate Owned Life Insurance ("COLI") 33.1 38.0 5.1 5.8
------- ------- ------- -------
Total First Year Premiums $416.0 $431.5 $133.6 $145.2

<CAPTION>

September 30 (in billions) 2001 2000
--------------------------------------------------------------------------------------------------------------------------
<C> <C>
Account Values
Universal Life $7.3 $6.9
Variable Universal Life 1.5 1.8
Interest-Sensitive Whole Life 2.1 2.0
------- -------
Total Life Insurance Account Values $10.9 $10.7

In-Force - Face Amount
Universal Life and Other $119.1 $112.9
Term Insurance 108.7 98.4
------- -------
Total In-Force $227.8 $211.3

</TABLE>

(1) The 2000 data was restated from the prior year due to the following
changes which were effective on January 1, 2001: 1) management and
reporting of First Penn-Pacific's ("First Penn") annuities business was
moved from the Life Insurance segment to the Annuities segment; 2)
certain revenues and costs associated with the wholesale distribution of
the Life Insurance segment's insurance products were moved to LFD under
"Other Operations" and a transfer pricing arrangement was established
between LFD and the Life Insurance segment to compensate LFD for sales;
and 3) a change in pricing of the management of general account
investments performed by the Investment Management segment to a "for
profit" basis from the previously reported "at cost" basis.

(2) Cumulative Effect of Accounting Changes relates to the transition
adjustment of $(0.2) million recorded in the first quarter of 2001 upon
adoption of FAS No. 133 and the adjustment of $(5.3) million recorded in
the second quarter of 2001 upon adoption of EITF 99-20. (Refer to page
21 for further discussion of these items.)

The Life Insurance segment reported a slight decrease of $2.7 million or
1% in net income for the first nine months of 2001 compared to the same
period in 2000 and a decrease of $2.7 million or 4% for the third
quarter of 2001 compared to the same quarter in 2000. Income from
operations for the first nine months of 2001 increased $16.5 million or
9% compared to the same period in 2000 and increased $3.6 million or 5%
for the third quarter of 2001 compared to the same quarter in 2000. The
results for the third quarter of 2001 were impacted by the September 11
tragedy in which losses totaling $1.9 million were recorded. The total
losses consisted of $1.0 million related to reported claims and an
estimated $0.9 million related to incurred but not reported claims.
Excluding the $1.9 million loss from the events of September 11, income
from operations for the first nine months of 2001 was $207.7 million, an
$18.4 million or 10% increase over the same period in 2000 and was $72.0
million for the third quarter of 2001, a $5.5 million or 8% increase
over the same quarter in 2000.

The increase in income from operations, excluding the loss for the
events of September 11, for the first nine months of 2001 as compared to
same period in 2000 was primarily attributable to growth in life
insurance in-force from sales and favorable persistency partially offset
by unfavorable mortality and lower partnership earnings. The increase in
income from operations for the third quarter of 2001 as compared to the
same quarter in 2000 was attributable to the items noted for the first
nine months of 2001 partially offset by increased severance costs
associated with an expense reduction initiative. Life insurance in-force
grew to $227.8 billion at the end of the third quarter of 2001, a $16.5
billion or 8% increase over the prior year quarter. The increase was
due to both sales and strong persistency.

Sales as measured by first year premiums were down for the third quarter
and the first nine months of 2001 compared to the same periods in 2000
by $11.6 million or 8% and $15.5 million or 4%, respectively. The
declines for both periods were primarily due to lower universal life
("UL") sales. During the first quarter of 2001, UL sales were depressed
in anticipation of the launch of an enhanced single life UL product
introduced in March of 2001. In the second quarter of 2001, UL sales
were bolstered by the new product introduction, but in the third
quarter, sales again were down compared to the prior year quarter due to
sensitivity to the continuing drop in interest rates along with the
overall disruption of the events of September 11. Variable universal
life ("VUL") sales, which were up 23% through the first six months of
2001, dropped 10% in the third quarter of 2001 due to the downturn in
the equity markets which was amplified by the events of September 11.
Term life sales for the first six months lagged the prior year period
largely due to strong first half of 2000 sales that were bolstered by
the impending enactment of the Valuation of Life Insurance Model
Regulation ("Regulation XXX"). Regulation XXX required companies to
increase reserves relative to certain term life insurance policies as of
January 1, 2000. There was a rush of term business in anticipation of
the related price increases for implementation of Regulation XXX. Term
sales in the third quarter of 2001 were relatively consistent with the
prior year quarter and have steadily increased since the beginning of
2001. As a result of the recent terrorist activities, there is an
expectation for increased term sales as well as an increased demand for
estate planning services which should bode well for overall life
insurance product sales.

Account values increased $0.2 billion or 2% to $10.9 billion at
September 30, 2001 from $10.7 billion at September 30, 2000. Positive
cash flows partially offset by insurance fees and market depreciation on
VUL accounts accounted for the increase. VUL account values represent
14% of total life insurance account values.

<TABLE>
<CAPTION>


Reinsurance

Results of Operations (1) Nine Months Ended Three Months Ended
September 30 September 30

(in millions) 2001 2000 2001 2000
--------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Financial Results by Source
Individual Markets $61.2 $62.3 $(3.1) $20.5
Group Markets 7.5 3.7 1.8 1.5
Financial Reinsurance 12.0 15.7 1.5 4.5
Other (3.3) (4.4) (0.8) (1.1)
------- ------- ------- -------
Income from Operations, excluding Exited Businesses 77.4 77.3 (0.6) 25.4
Exited Businesses 20.7 8.6 17.8 2.8
------- ------- ------- -------
Income from Operations $98.1 $85.9 $17.2 $28.2
Realized Loss (after-tax) (10.8) (2.1) (4.4) (2.2)
------- ------- ------- -------
Income before Cumulative Effect
of Accounting Changes 87.3 83.8 12.8 26.0
Cumulative Effect of Accounting Changes (after-tax) (2) (2.3) -- -- --
------- ------- ------- -------
Net Income $85.0 $83.8 $12.8 $26.0

Risk Premium (3) $618.7 $490.4 $195.4 $179.0

Individual Life Sales - Face Amount (in billions) $87.8 $104.3 $28.6 $37.2

<CAPTION>

September 30 (in billions) 2001 2000
--------------------------------------------------------------------------------------------------------------------------
<C> <C>
Individual and Group Life Insurance In-Force
Face Amount $497.3 $412.6

</TABLE>

(1) The 2000 data was restated from the prior year due to a change in
pricing of the management of general account investments performed by
the Investment Management segment to a "for profit" basis from the
previously reported "at cost" basis. This change was effective on
January 1, 2001.

(2) Cumulative Effect of Accounting Changes relates to the transition
adjustment of $(0.1) million recorded in the first quarter of 2001 upon
adoption of FAS No. 133 and the adjustment of $(2.2) million recorded in
the second quarter of 2001 upon adoption of EITF 99-20. (Refer to page
21 for further discussion of these items.)

(3) Risk premium is an internal measure used to gauge the earnings power
of the Individual Markets business unit and is equal to total operating
revenue less commissions, investment income on surplus, and that portion
of revenue required to fund policy reserves. The risk premium for the
first nine months of 2001 includes the effect of the change in estimate
for premiums receivable.

The Reinsurance segment ("Lincoln Re") reported a slight increase in net
income of $1.2 million or 1% for the first nine months of 2001 compared
to the same period in 2000 and a decrease of $13.2 million or 51% for
the third quarter of 2001 compared to the same quarter in 2000. Income
from operations for the first nine months of 2001 increased by $12.2
million or 14% compared to the same period in 2000 and decreased $11.0
million or 39% for the third quarter of 2001 compared to the same
quarter in 2000. The results for the third quarter of 2001 were
significantly impacted by estimated losses totaling $31.3 million from
the September 11 tragedy. In individual markets, September 11 losses
consisted of $24.3 million related to reported and unreported claims net
of a benefit from reinsurance pool participation. Group markets
reported a loss of $1 million related to its participation in a group
reinsurance pool. Financial reinsurance reported a loss of $6 million
related to Lincoln Re's participation in a catastrophic loss program,
which was triggered by the events of September 11. Conversely, third
quarter 2001 results were positively impacted by the re-evaluation of
reserves in the exited lines of business which resulted in $15 million
of earnings, primarily within the HMO excess-of-loss line of business.
Excluding the $31.3 million loss from the events of September 11 and the
benefit of the $15 million reserve re-evaluation, income from operations
for the first nine months of 2001 was $114.4 million, a $28.5 million or
33% increase over the same period in 2000 and was $33.5 million for the
third quarter of 2001, a $5.3 million or 19% increase over the same
quarter in 2000.

The increase in income from operations excluding the special items noted
above for the first nine months of 2001 as compared to the first nine
months of 2000 was primarily attributable to a change in accounting
estimate recorded in the individual markets line of business in the
first quarter of 2001. Lincoln Re refined its estimate of due and
unpaid premiums on its client-administered individual life reinsurance
business. As a result of the significant growth in the individual life
reinsurance business generated in recent years, Lincoln Re initiated a
review of the block of business in the last half of 2000. An outgrowth
of that analysis resulted in a review of the estimation of premiums
receivable for due and unpaid premiums on client-administered business.
During the first quarter of 2001, Lincoln Re completed the review of
this matter, and concluded that enhanced information flows and refined
actuarial techniques provided a basis for a more precise estimate of
premium receivables on this business. As a result, Lincoln Re recorded
income of $25.5 million ($39.3 million pre-tax) in the first quarter of
2001 related to periods prior to 2001.

Earnings also improved between periods in the group markets line of
business as a result of premium growth along with higher investment
income and lower loss ratios in the employer stop-loss business. The
financial reinsurance line of business experienced an overall increase
in income from operations for the first nine months of 2001 exclusive of
the $6 million loss related to the events of September 11. The positive
variance for the first nine months of 2001 compared to the same period
in 2000 was due to positive earnings in the second and third quarters of
2001 from the renewal of existing programs, new deals, the re-evaluation
of reserves on the annuity business and increased investment earnings on
certain deals. Partially offsetting these positive variances were
decreased earnings in the first quarter of 2001 related to the
non-renewal of two large reinsurance deals in Japan.

Partially offsetting these improved results between periods were
decreased earnings in individual markets as a result of higher
mortality. Excluding the change in estimate for due and unpaid premiums
and the losses attributable to the events of September 11, the
actual-to-expected loss ratio was 101.6% for the first nine months of
2001 compared to 99.3% for the same period in 2000. This deterioration
in mortality was primarily attributable to a higher than normal number
of large claims on seasoned business in the first quarter of 2001 and
relatively consistent mortality in the second and third quarters of
2001, exclusive of the losses resulting from the events of September 11.

Excluding the $15 million positive impact of the re-evaluation of
reserves in the third quarter of 2001, exited businesses had the same
earnings for the third quarter of 2001 compared to the same quarter in
2000 and had decreased earnings for the first nine months of 2001
compared to the same period in 2000. This decrease was due to a
negative variance related to the first quarter 2000 receipt of interest
of $9.2 million ($14.1 million pre-tax) for the transfer of LNC's 49%
share of Seguros Serfin Lincoln to its partner, Grupo Financiero Serfin.
In addition, the disability income and personal accident lines had
reduced earnings as a result of lower investment income in the first
quarter of 2001 and a tax adjustment that positively impacted earnings
in the first quarter of 2000. Partially offsetting these negative
variances between periods was an increase in reserves in the first
quarter of 2000 for the HMO excess-of-loss and group carrier medical
lines of business related to the 1999 underwriting year. In addition,
investment income improved in the second quarter of 2001.

On July 29, 2001, LNC and Swiss Re announced that Swiss Re will acquire
LNC's reinsurance operation (see page 22 in the MD&A for further
discussion). This transaction is expected to close late in the fourth
quarter of 2001. After closing, the results for the "Reinsurance
Segment" will no longer be reported as a segment, but will be reported
as part of "Other Operations."

<TABLE>
<CAPTION>


Investment Management

Results of Operations (1) Nine Months Ended Three Months Ended
September 30 September 30

(in millions) 2001 2000 2001 2000
--------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Total Investment Advisory Fees $213.2 $240.6 $68.0 $79.4

Income from Operations 9.6 35.4 3.5 9.9
Realized Loss (after-tax) (1.7) (2.3) (0.6) (0.2)
Restructuring Charge (after-tax) -- (2.7) -- --
------- ------- ------- -------
Income before Cumulative Effect of
Accounting Change 7.9 30.4 2.9 9.7
Cumulative Effect of Accounting Change (after-tax) (2) (0.1) -- -- --
------- ------- ------- -------
Net Income $7.8 $30.4 $2.9 $9.7

<CAPTION>

September 30 (in billions) 2001 2000
--------------------------------------------------------------------------------------------------------------------------
<C> <C>
Assets Under Management:
Retail - Equity $15.6 $23.7
Retail - Fixed 7.1 6.5
------- -------
Total Retail $22.7 $30.2

Institutional - Equity 16.3 19.0
Institutional - Fixed 5.6 6.3
------- -------
Total Institutional $21.9 $25.3

Insurance Assets $37.3 $35.0
------- -------

Total Assets Under Management $81.9 $90.5

</TABLE>

(1) The 2000 data was restated from the prior year due to the following
changes which were effective on January 1, 2001: 1) certain revenues and
costs associated with the wholesale distribution of the Investment
Management segment's retail investment products were moved to LFD under
"Other Operations" and a transfer pricing arrangement was established
between LFD and the Investment Management segment to compensate LFD for
sales and asset retention; and 2) a change in pricing of the management
of general account investments performed by the Investment Management
segment to a "for profit" basis from the previously reported "at cost"
basis.

(2) Cumulative Effect of Accounting Change relates to the second quarter
2001 adoption of EITF 99-20. (Refer to page 21 for further discussion of
this item.)

The Investment Management segment reported a decrease in net income of
$22.6 million or 74% for the first nine months of 2001 compared to the
same period in 2000 and a decrease of $6.8 million or 70% for the third
quarter of 2001 compared to the same quarter in 2000. Income from
operations for the first nine months of 2001 decreased $25.8 million or
73% compared to the same period in 2000 and decreased $6.4 million or
65% for the third quarter of 2001 compared to the same quarter in 2000.
The decrease in net income and income from operations for the first nine
months of 2001 as compared to the first nine months of 2000 was
attributable to lower investment advisory fees and to a lesser extent
reduced other revenue partially offset by lower expenses.

Investment advisory fees relating to external assets under management
decreased $27.0 million (pre-tax) for the first nine months of 2001
compared to the same period in 2000 due to a decrease in both retail and
institutional assets under management. Retail assets under management
were $22.7 billion at the end of the third quarter of 2001 as compared
to $30.2 billion at the end of the third quarter of 2000. Of the
decrease in retail assets under management, $7.3 billion was the result
of market depreciation during the rolling one-year period.
Institutional assets under management were $21.9 billion at the end of
the third quarter of 2001 as compared to $25.3 billion at the end of the
third quarter of 2000. Of the decrease in institutional assets under
management, $2.3 billion was the result of market depreciation and $1.1
billion resulted from net cash outflows in the rolling one-year period.

Other revenue decreased as a result of reduced distribution, shareholder
servicing and investment accounting revenue associated with lower retail
mutual fund sales and lower assets under management.

Although the Investment Management segment has made significant
investments in upgrading talent and revamping investment processes over
the last 21 months, effective expense management has resulted in an
overall decrease in expenses. Operating expenses decreased by $4.3
million (pre-tax) or 1% during the first nine months of 2001 compared to
the same period in 2000. This decrease was primarily due to the absence
of significant severance expenses incurred during the first nine months
of 2000, lower amortization expense associated with other intangible
assets and effective management of other expenses. Certain other
intangible assets capitalized as part of LNC's acquisition of Delaware
Management Holdings, Inc. in 1995 had six-year lives and were fully
amortized in April of 2001. In addition, the segment had lower
incentive compensation expense accruals due primarily to the declining
financial results between periods. Partially offsetting the decreased
expenses noted above was higher amortization of deferred broker
commissions due to an increase in the deferred broker commission asset
and expenses incurred during the second quarter of 2001 to close and
merge a number of mutual funds.

Client Cash Flows

The Investment Management segment's net client cash flows were as
follows:

<TABLE>
<CAPTION>


Nine Months Ended Three Months Ended
September 30 September 30

(in billions) 2001 2000 2001 2000
--------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Retail:
Equity Sales $2.2 $3.0 $0.6 $0.9
Equity Redemptions (2.2) (3.6) (0.6) (1.0)
Equity Transfers (0.6) (0.1) (0.4) --
------- ------- ------- -------
Net Flows (0.6) (0.7) (0.4) (0.1)

Fixed Sales 0.6 0.5 0.2 0.2
Fixed Redemptions (0.8) (1.1) (0.3) (0.3)
Fixed Transfers 0.4 (0.3) 0.4 (0.1)
------- ------- ------- -------
Net Flows 0.2 (0.9) 0.3 (0.2)

Total Retail Net Flows $(0.4) $(1.6) $(0.1) $(0.3)
------- ------- ------- -------
Institutional:
Equity Inflows $2.6 $2.0 $0.9 $0.4
Equity Withdrawals and Transfers (2.2) (5.9) (0.6) (1.2)
------- ------- ------- -------
Net Flows 0.4 (3.9) 0.3 (0.8)

Fixed Inflows 0.6 0.6 -- 0.3
Fixed Withdrawals and Transfers (1.1) (1.3) (0.5) (0.5)
------- ------- ------- -------
Net Flows (0.5) (0.7) (0.5) (0.2)

Total Institutional Net Flows $(0.1) $(4.6) $(0.2) $(1.0)
------- ------- ------- -------

Total Retail and Institutional Net Flows $(0.5) $(6.2) $(0.3) $(1.3)

</TABLE>

In the first nine months of 2001, the Investment Management segment
gained momentum in its on-going initiative to increase asset retention
and attract new asset flows. Total net cash outflows were $0.5 billion
for the first nine months of 2001 compared to $6.2 billion for the first
nine months of 2000, a $5.7 billion improvement. Total net cash
outflows were $0.3 billion for the third quarter of 2001 compared to net
cash outflows of $1.3 billion for the same period in 2000. The
improvement in net flows in the first nine months and third quarter of
2001 was the result of significant improvement in retention on the
institutional side, as well as improved institutional equity inflows and
improved retention on the retail side. Although institutional flows
were slightly negative in the third quarter of 2001 after a positive
second quarter, the third quarter outflows were not due to the loss of
any major clients. Rather, two major accounts repositioned half of
their assets, which accounted for $400 million in withdrawals. In one
account, the client merged with another company and had twice the number
of money managers. The company chose to reduce allocations. The other
account reallocated assets. Both clients reduced their total
allocation, but did not eliminate Delaware.

Management believes that the improvement in net asset flows and overall
retention is attributable to improving investment performance and
diversity of product offerings, along with increased customer confidence
in management's ability to sustain positive change. On the
institutional side, six of 13 institutional asset classes managed
exceeded their benchmarks for the trailing 12 months ended September 30,
2001. These results were lower than those reported for the trailing 12
months ended June 30, 2001 when eight of 13 institutional asset classes
managed exceeded their benchmarks and were also lower than those
reported for the 12 months ended September 30, 2000. The decrease in
institutional performance occurred primarily in the growth area.
However, it is important to note that of the 13 institutional asset
classes at September 30, 2001, seven asset classes accounted for over
95% of the institutional assets under management and six of those seven
asset classes outperformed their respective benchmarks. Those six asset
classes accounted for almost 92% of institutional assets under
management. Relative performance on the retail side remained strong
with 16 of Delaware's 25 largest retail funds in the top half of their
respective Lipper universes for the 12 months ended September 30, 2001.
These results were consistent with those for the 12 months ended June
30, 2001 and up from eight for the 12 months ended September 30, 2000.

Decreased equity sales were the driver of the overall drop in retail
sales for the quarter and the nine months ended September 30, 2001. The
volatile equity markets, heightened by the tragic events of September
11, have created an uncertain environment for retail investment
products. If the equity markets continue to be volatile in response to
the overall economic outlook and the uncertain state of the nation in
the wake of the terrorist activities, then this negative trend would be
expected to continue in the future.

Lincoln UK

<TABLE>
<CAPTION>

Results of Operations Nine Months Ended Three Months Ended
September 30 September 30

(in millions) 2001 2000 2001 2000
--------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Income from Operations $40.7 $45.5 $10.1 $10.6
Realized Gains (Losses) (after-tax) 5.7 (0.3) 3.9 --
Restructuring Charge (after-tax) -- (40.5) -- (40.5)
------- ------- ------- -------
Net Income $46.4 $4.7 $14.0 $(29.9)

<CAPTION>

September 30 (in billions) 2001 2000
--------------------------------------------------------------------------------------------------------------------------
<C> <C>
Unit-Linked Assets $5.2 $6.5
Individual Life Insurance In-Force $21.3 $24.5

</TABLE>

The Lincoln UK segment reported an increase in net income of $41.7
million for the first nine months of 2001 compared to the same period in
2000 and an increase of $43.9 million for the third quarter of 2001
compared to the same quarter in 2000. Income from operations for the
first nine months of 2001 decreased $4.8 million or 11% compared to the
same period in 2000 and decreased $0.5 million or 5% for the third
quarter of 2001 compared to the same quarter in 2000. The increase in
net income for the first nine months of 2001 and the third quarter of
2001 compared to the same periods in 2000 was due primarily to the
absence of the restructuring charge of $40.5 million recorded in the
third quarter of 2000. This restructuring charge resulted from LNC's
decisions to transfer the sales force and cease writing new business in
the UK through direct sales distribution. In addition, Lincoln UK had
positive variances in realized gains of $6.0 million for the first nine
months of 2001 and $3.9 million for the third quarter of 2001 compared
to the same periods in 2000. The gains reported in 2001 relate to the
realignment of the investment portfolio to better match invested assets
with the liabilities they support.

The decrease in income from operations for the first nine months of 2001
compared to the same period in 2000 was primarily attributable to the
weak equity markets in the United Kingdom over the last year. The
downturn in the equity markets has caused increased amortization of
deferred acquisition costs and the present value of in-force intangible
asset. For both of these assets, amortization is adjusted
retrospectively when estimates of current or future profits are revised.
A key component of the future profitability is the performance of the
investment portfolio supporting the policies underlying these assets.
In addition, the weak equity markets have caused a decrease in fee
income on unit-linked assets under management. Finally, exchange rate
movements between periods have negatively impacted Lincoln UK's results
in 2001. Partially offsetting the negative variances noted above,
Lincoln UK had favorable general and administrative expenses. Lincoln
UK continues to employ effective expense management. In addition, in
the third quarter of 2000, Lincoln UK strengthened reserves for policies
carrying guaranteed annuity options and recorded expenses related to the
strategic review of Lincoln UK. Over the last nine months, actual
lapse rates have been in line with assumptions, but Lincoln UK continues
to evaluate the persistency assumptions on an on-going basis.

Other Operations

<TABLE>
<CAPTION>

Results of Operations Nine Months Ended Three Months Ended
September 30 September 30

(in millions) 2001 2000 2001 2000
--------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Financial Results by Source
LFA $(23.3) $(13.4) $(4.2) $(3.1)
LFD (26.2) (13.4) (7.8) (5.0)
LNC Financing (63.2) (65.1) (19.5) (20.9)
Other Corporate 2.9 (5.5) 1.4 1.7
------- ------- ------- -------
Loss from Operations (109.8) (97.4) (30.1) (27.3)
Realized Loss (after-tax) (3.1) (2.3) (3.8) (1.0)
Restructuring Charge (after-tax) (1.2) -- -- --
------- ------- ------- -------
Income before Cumulative Effect of
Accounting Change (after-tax) (114.1) (99.7) (33.9) (28.3)
Cumulative Effect of Accounting Change (2) (0.3) -- -- --
------- ------- ------- -------
Net Loss $(114.4) $(99.7) $(33.9) $(28.3)

</TABLE>

(1) The 2000 data was restated from the prior year due to the following
changes which were effective on January 1, 2001: 1) certain revenues and
costs associated with the wholesale distribution of First Penn's
annuities, the Life Insurance segment's insurance products and the
Investment Management segment's retail investment products were moved to
LFD under "Other Operations" and transfer pricing arrangements were
established between LFD and the Annuities, Life Insurance and Investment
Management segments to compensate LFD for related sales and asset
retention; and 2) a change in pricing of the management of general
account investments performed by the Investment Management segment to a
"for profit" basis from the previously reported "at cost" basis.

(2) Cumulative Effect of Accounting Change relates to the transition
adjustment recorded in the first quarter of 2001 upon adoption of FAS
133. (Refer to page 21 for further discussion of this item.)

Other Operations reported an increase in net loss of $14.7 million or
15% for the first nine months of 2001 compared to the same period in
2000 and an increase in net loss of $5.6 million or 20% for the third
quarter of 2001 compared to the same quarter in 2000. Loss from
operations for the first nine months of 2001 increased by $12.4 million
or 13% compared to the same period in 2000 and increased $2.8 million or
10% for the third quarter of 2001 compared to the same quarter in 2000.
The increased net loss and loss from operations for the first nine
months of 2001 compared to the same period in 2000 was primarily
attributable to the results of LFA and LFD in 2001. For the first nine
months of 2001 compared to the same period in 2000, LFA and LFD had
negative variances in loss from operations of $9.9 million and $12.8
million, respectively. Although both LFA and LFD results for the third
quarter of 2001 reflected negative variances from the prior year
quarter, LFA's results improved from the second quarter of 2001 and LFD
had its best quarter of 2001.

Sales revenue for LFA was significantly lower during the first nine
months of 2001 as compared to the same period of 2000. LFA, a fee-based
investment planning firm and broker dealer, experienced a decrease in
sales of all products, annuities, life insurance and other investment
products. The downturn in the equity markets over the last year has
caused a difficult sales environment for broker dealers. In addition to
lower revenues, LFA had an increase in expenses for the first nine
months of 2001 as a result of increased salaries and other general and
administrative expenses. In the third quarter of 2001, however, LFA
experienced a favorable expense variance due to lower volume-related
expenses and incentive compensation accruals in addition to the benefits
of expense management initiatives.

LFD, LNC's wholesale distribution organization, experienced higher sales
over the first nine months of 2001 compared to the same period in 2000,
however, revenue decreased as a result of changes in the mix of
business. Sales levels were flat through the first six months of 2001,
but were bolstered in the third quarter by sales of the Step 5 fixed
annuity, ChoicePlus variable annuity product line, term life and the
MoneyGuard universal life product (includes a long-term care benefit).
Mutual fund sales continued to be weak into the third quarter, resulting
from overall equity market volatility heightened by the events of
September 11. LFD had higher expenses primarily as a result of its
investment in new wholesalers during the first nine months of 2001. LFD
started with 221 wholesalers at the beginning of 2001 and had 276 at
September 30. LFD's on-going strategy is to target key accounts across
all distribution channels. Third quarter product improvements including
a common fund line-up across all variable annuity and life products,
sales incentives and the momentum from increased sales levels in the
third quarter should bode well for the future. However, given the
current uncertainty of the market, LNC is cautious about sales
expectations for the fourth quarter.

LNC Financing had a positive variance of $1.9 million for the first nine
months of 2001 compared to the same period in 2000. This improvement
resulted chiefly from a decrease in long-term debt costs and lower
short-term borrowing costs resulting from the nine Fed rate cuts that
have occurred since the beginning of 2001. The decrease in long-term
debt costs was due to two corporate finance events. On August 16, 2001,
the FELINE PRIDES converted resulting in the issuance of 4.63 million
shares of LNC common stock and the retirement of $225 million in related
trust preferred securities. On September 13, 2001, $215 million 8.75%
Quarterly Income Preferred Securities were called. This transaction was
funded with short-term borrowings.

Other Corporate had a positive variance in income from operations of
$8.4 million for the first nine months of 2001 compared to the same
period in 2000. In the first quarter of 2000, there were offsetting
litigation items that created a loss of $2.6 million. In addition,
there was a $2.4 million loss related to AnnuityNet in the first nine
months of 2000. AnnuityNet is accounted for using the equity method of
accounting. In 2000, LNC recognized losses for AnnuityNet up to the
amount of its investment. Therefore, no further activity is expected to
be recorded for AnnuityNet until it has earnings. The remaining
improvement in Other Corporate is related to timing differences between
when corporate overhead is incurred and allocated.

<TABLE>
<CAPTION>


CONSOLIDATED INVESTMENTS

September 30 (in billions) 2001 2000
--------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Total Assets Managed $117.5 $136.3

<CAPTION>

Nine Months Ended Three Months Ended
September 30 September 30

2001 2000 2001 2000
--------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Mean Invested Assets (cost basis) (in billions) $37.34 $37.60 $37.69 $37.25

Adjusted Net Investment Income (1) (in millions) $2,038.0 $2,080.2 $687.7 $691.5

Investment Yield (ratio of net investment
income to mean invested assets) 7.28% 7.38% 7.30% 7.43%

</TABLE>

(1) Includes tax-exempt income.

The total investment portfolio increased $1,419.4 million in the first
nine months of 2001. This is the result of purchases of investments from
cash flow generated by the business segments and an increase in the fair
value of securities available-for-sale.

The quality of LNC's fixed maturity securities portfolio as of September
30, 2001 was as follows:

Treasuries and AAA 17.9% BBB 36.9%
AA 6.4% BB 4.6%
A 31.6% Less than BB 2.6%

As of September 30, 2001, $2.1 billion or 7.2% of fixed maturity
securities was invested in below investment grade securities (less than
BBB). This represents 5.7% of the total investment portfolio. The
interest rates available on these below investment grade securities are
significantly higher than are available on other corporate debt
securities. Also, the risk of loss due to default by the borrower is
significantly greater with respect to such below investment grade
securities because these securities are generally unsecured, often
subordinated to other creditors of the issuer and issued by companies
that usually have high levels of indebtedness. LNC attempts to minimize
the risks associated with these below investment grade securities by
limiting the exposure to any one issuer and by closely monitoring the
credit worthiness of such issuers. During the nine months ended
September 30, 2001, the aggregate cost of such investments purchased was
$66.1 million. Aggregate proceeds from such investments sold were $66.0
million, resulting in a net realized pre-tax gain at the time of sale of
$1.4 million.

LNC's entire fixed maturity and equity securities portfolio is
classified as "available-for-sale" and is carried at fair value.
Changes in fair value, net of related deferred acquisition costs,
amounts required to satisfy policyholder commitments and taxes, are
charged or credited directly to shareholders' equity.

As of September 30, 2001, mortgage loans on real estate and real estate
represented 13% and 1% of LNC's total investment portfolio,
respectively. As of September 30, 2001, the underlying properties
supporting the mortgage loans on real estate consisted of 35.0% in
commercial office buildings, 27.8% in retail stores, 14.0% in industrial
buildings, 12.2% in apartments, 7.5% in hotels/motels and 3.5% in other.
In addition to the dispersion by property type, the mortgage loan
portfolio is geographically diversified throughout the United States.

The following summarizes key information on mortgage loans:
September 30 December 31
(in millions) 2001 2000
------------- ----- -----
Total Portfolio (net of reserves) $4,663.1 $4,663.0
Mortgage loans two or more payments
delinquent (including in process of foreclosure) 5.0 7.6
Restructured loans in good standing 5.4 4.1
Reserve for mortgage loans 3.9 4.9

Fixed maturity securities available-for-sale, mortgage loans on real
estate and real estate that were non-income producing for the nine
months ended September 30, 2001 were not significant.

Net Investment Income
Net investment income decreased $42.0 million or 2.0% when compared with
the first nine months of 2000. This decrease was the result of a 0.7%
decrease in mean invested assets (all calculations on a cost basis) and
a decrease in the overall yield on investments from 7.33% (exclusive of
interest income on Seguros Serfin Lincoln) to 7.28%. In addition, in
the first quarter of 2000, LNC recognized interest income of $14.1
million (pre-tax) upon the transfer of Seguros Serfin Lincoln.

Realized Losses on Investments
The first nine months of 2001 and 2000 had pre-tax realized losses on
investments of $75.8 million and $28.3 million, respectively. These
losses are net of related deferred acquisition costs and expenses.
Securities available-for-sale that were deemed to have declines in fair
value that are other than temporary were written down. Also, when the
underlying value of the property is deemed to be less than the carrying
value, LNC records write-downs and allowances on select mortgage loans
on real estate, real estate and other investments. The increase in
losses between periods was due primarily to an increase in the
write-down of securities available-for-sale.

The pre-tax write-downs of securities available-for-sale for the first
nine months of 2001 and 2000 were $126.1 million and $32.6 million,
respectively. The fixed maturity securities to which write-downs apply
were generally of investment grade quality at the time of purchase, but
were classified as "below investment grade" at the time of the
write-downs. During the first nine months of 2001, LNC released $1.8
million in reserves on real estate and mortgage loans on real estate
compared to reserves released of $1.4 million for the first nine months
of 2000. Net write-downs and reserve releases for all investments for
the nine months ended September 30, 2001 and 2000 were $124.3 million
and $31.2 million, respectively.

REVIEW OF CONSOLIDATED FINANCIAL CONDITION

Liquidity, Cash Flow and Capital Resources

Liquidity refers to the ability of an enterprise to generate adequate
amounts of cash from its normal operations to meet cash requirements
with a prudent margin of safety. Because of the interval of time from
receipt of a deposit or premium until payment of benefits or claims, LNC
and other insurers employ investment portfolios as an integral element
of operations. By segmenting its investment portfolios along product
lines, LNC enhances the focus and discipline it can apply to managing
the liquidity as well as the interest rate and credit risk of each
portfolio commensurate with the profile of the liabilities. For
example, portfolios backing products with less certain cash flows and/or
withdrawal provisions are kept more liquid than portfolios backing
products with more predictable cash flows.

The consolidated statement of cash flows on page 7 indicates that
operating activities provided cash of $458.7 million during the first
nine months of 2001. This statement also classifies the other sources
and uses of cash by investing activities and financing activities and
discloses the total amount of cash available to meet LNC's obligations.

Although LNC generates adequate cash flow to meet the needs of its
normal operations, periodically LNC may issue debt or equity securities
to fund internal expansion, acquisitions, investment opportunities and
the retirement of LNC's debt and equity. As of September 30, 2001, LNC
has a shelf registration with an unused balance of $825 million that
would allow LNC to issue a variety of securities, including debt,
preferred stock, common stock and hybrid securities. Finally, cash
funds are available from LNC's revolving credit agreements which provide
for borrowing up to $700 million.

Transactions such as those described in the preceding paragraph that
have occurred in the first nine months of 2001 include the purchase and
retirement of 8,384,400 shares of common stock at a cost of $369.5
million. During the nine months ended September 30, 2001, the remaining
amount ($53.36 million) of the May 1999 board authorization to
repurchase $500 million of LNC securities was used and $316.14 million
under the November 2000 board authorization to repurchase $500 million
was used. At September 30, 2001, the remaining amount under the
November 2000 board authorization was $184 million. On July 26, 2001,
the LNC board authorized an additional $500 million to repurchase LNC
securities. In addition, on September 13, 2001, LNC redeemed all 8.6
million shares of the $215 million outstanding 8.75% Cumulative Quarterly
Income Preferred Securities, Series A that were issued by Lincoln
National Capital I and guaranteed by LNC.

On August 16, 2001, LNC settled stock purchase contracts issued in
conjunction with the FELINES PRIDES financing. This action resulted in
the issuance of 4,630,318 shares of LNC stock at $49.67 per share.
Investors had the option of settling the purchase contract with separate
cash or by having the collateral securing their purchase obligations
sold. In the case of investors who held the Preferred Securities as
collateral for the purchase contracts, they were permitted to enter into
a remarketing process with proceeds used to settle the contracts. On
August 13, 2001, the remarketing failed resulting in the retirement of
$225 million Preferred Securities. A total of $5 million of two-year
trust preferred securities remain outstanding which represents investors
who chose to settle with separate cash and hold onto their securities
until maturity.

On July 29, 2001, LNC and Swiss Re announced that Swiss Re will acquire
LNC's reinsurance operation for $2.0 billion. In addition, LNC will
retain approximately $500 million of capital supporting the reinsurance
operation. Closing is anticipated to be late in the fourth quarter of
2001 and is subject to regulatory approvals. LNC expects to invest the
proceeds from the transaction to expand its other businesses and to
repurchase LNC securities.

LNC's insurance subsidiaries are subject to certain insurance department
regulatory restrictions as to the transfer of funds and payment of
dividends to the holding company. Generally, these restrictions pose no
short-term liquidity concerns for the holding company. However, as
discussed in detail within Note 5 to the consolidated financial
statements, the acquisition of two blocks of business in 1998 placed
further restrictions on the ability of LNC's primary insurance
subsidiary, Lincoln National Life Insurance Company ("LNL"), to declare
and pay dividends. As a result of these acquisitions, LNL's statutory
earned surplus is negative. It is necessary for LNL to obtain the prior
approval of the Indiana Insurance Commissioner before paying any
dividends to LNC until such time as statutory earned surplus is
positive. The time frame for statutory earned surplus to return to a
positive position is dependent upon future statutory earnings and
dividends paid by LNL.

Both the substantive review process conducted by the Commissioner and
the financial standards that must be met are the same whether a dividend
payment is an ordinary dividend or extraordinary dividend. Only the
timing of the review is different. An ordinary dividend payment can be
made without prior approval, however, if the Commissioner subsequently
determines that the payment does not meet the financial standards,
repayment of the dividend could be ordered and future dividends could be
limited or prohibited. Assuming LNL continues to satisfy the financial
standards for making dividends to LNC, timely review as required of the
Commissioner by statute and approvals of extraordinary dividends are
expected to continue. During the nine months ended September 30, 2001
and during the year ended December 31, 2000, LNL received regulatory
approval and paid extraordinary dividends totaling $380 million and $420
million, respectively, to LNC. In the event such approvals are not
obtained in the future, management believes that LNC can obtain the
funds required to satisfy its obligations from its existing credit
facilities and other sources.

LNL is recognized as an accredited reinsurer in the state of New York,
which effectively enables it to conduct reinsurance business with
unrelated insurance companies that are domiciled in the state of New
York. As a result, in addition to regulatory restrictions imposed by
the state of Indiana, LNL is also subject to the regulatory requirements
that the State of New York imposes upon accredited reinsurers.

The National Association of Insurance Commissioners revised the
Accounting Practices and Procedures Manual in a process referred to as
Codification. The revised manual became effective January 1, 2001. The
domiciliary states of LNC's U.S. insurance subsidiaries have adopted the
provisions of the revised manual. The revised manual has changed, to
some extent, prescribed statutory accounting practices and has resulted
in changes to the accounting practices that LNC's U.S. insurance
subsidiaries use to prepare their statutory-basis financial statements.
The impact of these changes to LNC and its U.S. insurance subsidiaries'
statutory-based capital and surplus as of January 1, 2001 was not
significant.

Total shareholders' equity increased $414.6 million in the first nine
months of 2001. Excluding the increase of $256.2 million related to an
increase in the unrealized gain on securities available-for-sale and
derivative instruments and the cumulative effect of accounting change
related to derivative instruments, shareholders' equity increased $158.4
million. This increase was the net result of increases of $421.0
million from net income, $67.6 million from the issuance of common stock
related to benefit plans and $230.0 million from the settlement of LNC
stock purchase contracts issued in conjunction with the FELINES PRIDES
financing, partially offset by decreases of $369.5 million for the
repurchase of common shares, $15.0 million for the cumulative foreign
currency translation adjustment, $171.9 million for the declaration of
dividends to shareholders and $3.8 million for the cancellation of
shares related to the acquisition of subsidiaries.

As of September 30, 2001, LNC's senior debt ratings were Moody's at A3
("Upper Medium Grade"), Standard and Poor's at A- ("Strong"), Fitch at
A+ ("Strong") and A.M. Best at a ("Strong"), and LNC's commercial paper
ratings included Moody's at P-2 ("Strong"), Standard and Poor's at A-2
("Satisfactory") and Fitch at F-1 ("Very Strong"). In October of 2000,
Moody's downgraded LNC's senior debt from A2 ("Upper Medium Grade") to
A3 ("Upper Medium Grade") and LNC's commercial paper from P-1
("Superior") to P-2 ("Strong"). Although there are less investors for
A-2/P-2 commercial paper, through September 30, 2001, liquidity has not
been adversely impacted as a result of the downgrade. LNC can draw upon
alternative short-term borrowing facilities such as revolving lines of
bank credit.

Based on historical trends, management expected the short-term borrowing
rate on the issuance of commercial paper to increase approximately 0.20%
per annum as a result of the downgrade by Moody's. From late December
2000 through early January 2001, and again immediately following the
events of September 11, 2001, LNC experienced periods of greater
volatility in commercial paper borrowing rates as an A-2/P-2 issuer with
the spread above A-1/P-1 rates ranging from 0.25% to 0.50%.

As of September 30, 2001, Lincoln National (UK) PLC's commercial paper
ratings were Standard and Poor's at A-2 ("Satisfactory") and Moody's at
P-2 ("Strong"). In March of 2001, Standard and Poor's affirmed Lincoln
National (UK) PLC's commercial paper rating at A-2. In October of 2000,
Moody's downgraded Lincoln National (UK) PLC from P-1 ("Superior") to
P-2 ("Strong"). From late December 2000 through early January 2001,
Lincoln National (UK) PLC experienced periods of greater volatility in
commercial paper borrowing rates as an A-2/P-2 issuer. After the events
of September 11, 2001, the European Commerial Paper ("ECP") market
contracted, but in late October 2001 the markets began to normalize.
During the time of the market contraction, Lincoln National (UK) PLC was
able to draw upon alternative borrowing facilities in the form of bank
loans. This form of short-term borrowing causes an increase in the
borrowing rate of approximately 0.15% per annum. However, this is
likely to be countered by a decrease in interest rates, effectively
lowering the overall cost of borrowing.

Contingencies

See Note 5 to the consolidated financial statements for information
regarding contingencies

Item 3 Quantitative and Qualitative Disclosure of Market Risk

LNC provided a discussion of its market risk in its 2000 Annual Report.
This discussion was included on pages 62 through 69 of the Annual Report
and was incorporated by reference to Item 7A, Part II of LNC's Form 10-K
for the year ended December 31, 2000. As noted previously, LNC adopted
FAS 133, "Accounting for Derivative Instruments and Hedging Activities"
on January 1, 2001. During the first nine months of 2001, there was no
substantive change to LNC's market risk. The following is a discussion
of changes to LNC's derivative positions.

Derivatives
As discussed in Note 7 to the consolidated financial statements for the
year ended December 31, 2000 (see pages 100 through 102 of LNC's 2000
Annual Report which were incorporated by reference to Item 8 of LNC's
Form 10-K for the year ended December 31, 2000), LNC has entered into
derivative transactions to reduce its exposure to fluctuations in
interest rates, the widening of bond yield spreads over comparable
maturity U.S. Government obligations, credit risk, foreign exchange risk
and fluctuations in the S&P 500 index. In addition, LNC is subject to
risks associated with changes in the value of its derivatives; however,
such changes in value are generally offset by changes in the value of
the items being hedged by such contracts. Modifications to LNC's
derivative strategy are initiated periodically upon review of the
Company's overall risk assessment. During the first nine months of
2001, the more significant changes in LNC's derivative positions are as
follows:

1. Decreased its use of interest rate cap agreements that are used to
hedge its annuity business from the effect of fluctuating interest rates
from 1.6 billion notional to 1.3 billion notional. The decrease in
notional is a result of expirations and resulted in a recognized loss of
$0.03 million.

2. Decreased its use of interest rate swaps hedging variable rate bonds
by 51.7 million notional, resulting in a total notional of 345.0
million. These interest rate swap agreements convert floating rate bond
coupon payments into a fixed rate of return. Of the 51.7 million
notional decrease, 7.0 million notional was terminated resulting in a
recognized gain of $0.2 million and 44.7 million notional expired. No
gain or loss was recognized as a result of the expirations. LNC also
decreased its use of forward starting interest rate swaps to hedge the
forecasted purchase of assets by 311.5 million notional, resulting in no
remaining notional. These terminations resulted in a $36.0 million gain
recorded in Other Comprehensive Income under FAS 133. The gain will be
recognized in income over the life of the purchased assets. These swap
agreements protect LNC from falling interest rates.

3. Increased its use of foreign currency swaps from 37.5 million
notional to 114.3 million notional. New swaps in the amount of 80.9
million notional were entered into during the first nine months of 2001.
A total of 4.1 million notional was terminated, resulting in a $0.8
million gain. These foreign currency swap agreements are part of a
hedging strategy. LNC owns various foreign issue securities. Interest
payments from these securities are received in a foreign currency and
then swapped into U.S. dollars.

4. Entered into foreign exchange forward contracts in the amount of
356.4 million notional that are hedging LNC's exposure to currency
fluctuation associated with its issuance of non-Sterling commercial
paper in Europe. A total of 411.0 million notional was terminated
resulting in no gain or loss.

5. Increased its use of S&P 500 index call options from 183.3 million
notional to 213.2 million notional. New options in the amount of 107.3
million notional were entered into during the first nine months of 2001.
A total of 77.4 million notional was terminated, resulting in a $4.2
million loss. These call options continue to offset LNC's increased
liabilities resulting from certain reinsurance agreements which
guarantee payment for a specified portion of the appreciation of the S&P
500 index on certain underlying annuity products.

6. Entered into an additional 0.5 million call options on an equal
number of shares of LNC stock, resulting in a total of 1.1 million call
options on an equal number of shares of LNC stock. A total of 0.03
million call options were terminated, resulting in a $0.4 million gain.
These call options are hedging the expected increase in liabilities
arising from stock appreciation rights granted on LNC stock. Additional
stock appreciation rights were granted to LNC agents during the first
quarter 2001.

7. Entered into total return swaps in the amount of 190.0 million
notional. These total return swaps are hedging interest rate and spread
risk resulting from the forecasted sale of assets in a securitization of
certain LNC mortgage loans. The gains (losses) resulting from the swap
agreements will be recorded in Other Comprehensive Income ("OCI"). The
gains (losses) will be reclassified from Accumulated OCI to net income
once the assets are sold. Existing total return swaps are expected to
be terminated within the fourth quarter of 2001 in conjunction with the
forecasted asset sale.

LNC is exposed to credit loss in the event of non-performance by
counterparties on various derivative contracts. However, LNC does not
anticipate non-performance by any of the counterparties. The credit
risk associated with such agreements is minimized by purchasing such
agreements from financial institutions with long-standing superior
performance records.

PART II - OTHER INFORMATION AND EXHIBITS

Items 1, 2, 3, 4 and 5 of this Part II are either inapplicable or are
answered in the negative and are omitted pursuant to the instructions to
Part II.

Item 6 Exhibits and Reports on Form 8-K

(a) The following Exhibits of the Registrant are included in this
report.

12 Historical Ratio of Earnings to Fixed Charges

(b) Financial Report for the quarter ended June 30, 2001, as filed with
the Securities and Exchange Commission on Form 8-K on July 26, 2001.
Press Release as of July 29, 2001, as filed with the Securities and
Exchange Commission on Form 8-K on July 30, 2001. Stock and Asset
Purchase Agreement dated July 27, 2001, as filed with the Securities and
Exchange Commission on Form 8-K on August 1, 2001. Financial Report for
the quarter ended June 30, 2001, as filed with the Securities and
Exchange Commission on Form 8-K on August 31, 2001.

SIGNATURE PAGE

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.

LINCOLN NATIONAL CORPORATION

By /S/ Richard C. Vaughan
----------------------
Richard C. Vaughan,
Executive Vice President and
Chief Financial Officer

By /S/ Casey J. Trumble
----------------------
Casey J. Trumble,
Senior Vice President and Chief Accounting Officer

Date November 6, 2001
-------------------


LINCOLN NATIONAL CORPORATION

Exhibit Index for the Report on Form 10-Q
for the Quarter Ended September 30, 2001

Exhibit Number Description Page Number
-------------- ----------- -----------
12 Historical Ratio of Earnings to
Fixed Charges 44