Lincoln National Corporation
LNC
#2409
Rank
$7.94 B
Marketcap
$41.84
Share price
0.65%
Change (1 day)
10.34%
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 March 31, 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 April 27, 2001 LNC had 187,817,122 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 35.

Page 1 of 36

PART I - FINANCIAL INFORMATION



Item 1 Financial Statements


LINCOLN NATIONAL CORPORATION

CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>


March 31 December 31
(000s omitted) 2001 2000
-------------- ---- ----
ASSETS (Unaudited)
<S> <C> <C> <C>
Investments:
Securities available-for-sale, at fair value:
Fixed maturity (cost 2001 - $27,366,557;
2000 - $27,377,065) $27,811,300 $27,449,773
Equity (cost 2001 - $507,113;
2000 - $462,813) 559,573 549,709
Mortgage loans on real estate 4,641,155 4,662,983
Real estate 308,117 282,014
Policy loans 1,946,966 1,960,899
Derivative Instruments 61,372 --
Other investments 415,988 463,270
-------------- --------------
Total Investments 35,744,471 35,368,648

Investment in unconsolidated affiliates 7,296 6,401

Cash and invested cash 2,015,170 1,927,393

Property and equipment 242,119 228,211

Deferred acquisition costs 2,963,433 3,070,507

Premiums and fees receivable 282,777 296,705

Accrued investment income 581,854 546,393

Assets held in separate accounts 44,506,190 50,579,915

Federal income taxes 106,572 207,548

Amounts recoverable from reinsurers 3,706,400 3,747,734

Goodwill 1,274,453 1,285,993

Other intangible assets 1,505,339 1,556,975

Other assets 1,186,314 1,021,636
-------------- --------------
Total Assets $94,122,388 $99,844,059

See notes to consolidated financial statements.

</TABLE>



<TABLE>
<CAPTION>

LINCOLN NATIONAL CORPORATION

CONSOLIDATED BALANCE SHEETS

- -CONTINUED-

March 31 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 $21,568,928 $21,728,098

Contractholder funds 18,344,146 18,377,061

Liabilities related to separate accounts 44,506,190 50,579,915
-------------- --------------
Total Insurance and Investment Contract Liabilities 84,419,264 90,685,074

Short-term debt 415,259 312,927

Long-term debt 712,298 712,231

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

Other liabilities 2,734,206 2,434,743
-------------- --------------
Total Liabilities 89,026,027 94,889,975


Shareholders' Equity:
Series A preferred stock-10,000,000 shares authorized
(3/31/01 liquidation value - $1,999) 825 857

Common stock - 800,000,000 shares authorized 993,373 1,003,651

Retained earnings 3,884,322 3,915,598

Accumulated Other Comprehensive Income:
Foreign currency translation adjustment 4,163 21,930
Net unrealized gain on securities available-for-sale 190,405 12,048
Net unrealized gain on derivative instruments 23,273 --
-------------- --------------
Total Accumulated Other Comprehensive Income 217,841 33,978
-------------- --------------

Total Shareholders' Equity 5,096,361 4,954,084
-------------- --------------
Total Liabilities and Shareholders' Equity $94,122,388 $99,844,059

See notes to consolidated financial statements.

</TABLE>


<TABLE>
<CAPTION>


LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

Three Months Ended
March 31
(000s omitted, except per share amounts) 2001 2000
---------------------------------------- ---- ----
(Unaudited)
<S> <C> <C>

Revenue:

Insurance premiums $506,981 $389,598
Insurance fees 406,432 408,337
Investment advisory fees 49,421 53,954
Net investment income 673,741 711,148
Equity in earnings of unconsolidated affiliates 895 1,037
Realized loss on investments (20,658) (977)
Other revenue and fees 81,983 106,128
-------------- --------------
Total Revenue 1,698,795 1,669,225

Benefits and Expenses:

Benefits 906,658 865,991
Underwriting, acquisition, insurance and other expenses 536,634 535,910
Interest and debt expense 34,447 36,339
-------------- --------------
Total Benefits and Expenses 1,477,739 1,438,240
-------------- --------------
Income Before Federal Income Taxes, Cumulative Effect of
Accounting Change and Minority Interest in
Consolidated Subsidiary 221,056 230,985

Federal income taxes 56,575 60,993
-------------- --------------
Income Before Cumulative Effect of Accounting Change and
Minority Interest in Consolidated Subsidiary 164,481 169,992

Cumulative effect of accounting change for derivative
instruments (net of Federal income taxes) (4,297) --
-------------- --------------
Income before Minority Interest in Consolidated Subsidiary 160,184 169,992

Minority interest in consolidated subsidiary (20) (228)
-------------- --------------
Net Income $160,204 $170,220

Net Income Per Common Share-Basic $0.85 $0.88
Net Income Per Common Share-Diluted $0.83 $0.87

See notes to consolidated financial statements.

</TABLE>


<TABLE>
<CAPTION>


LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

Three Months Ended March 31
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 (998) (450) (32) (15)
------------ ------------ ------------ ------------
Balance at March 31 24,982 28,407 825 933

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 15,968 7,200 32 15
Issued for benefit plans 494,486 127,483 7,974 (7,077)
Issued for acquisition of subsidiaries -- 40,843 -- 1,595
Retirement of common stock (3,550,000) (2,795,981) (18,284) (14,404)
------------ ------------ ------------ ------------
Balance at March 31 187,708,504 192,874,443 993,373 987,228

Retained Earnings:
Balance at beginning-of-year 3,915,598 3,691,470

Comprehensive income (loss) 344,067 217,472
Less other comprehensive income (loss):
Foreign currency translation (17,767) (7,255)
Net unrealized gain on
securities available-for-sale 178,357 54,507
Net unrealized gain on derivative instruments 23,273 --
------------ ------------

Net Income 160,204 170,220

Retirement of common stock (133,476) (65,643)

Dividends declared:
Series A preferred ($0.75 per share) (19) (21)
Common stock (2001-$0.305; 2000-$0.290) (57,985) (55,356)
------------ ------------
Balance at March 31 3,884,322 3,740,670


<CAPTION>

LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Continued)
<S> <C> <C>

Foreign Currency Translation Adjustment:
Accumulated adjustment at
beginning-of-year 21,930 30,049
Change during the period (17,767) (7,255)
------------ ------------
Balance at March 31 4,163 22,794

Net Unrealized Gain (Loss) on
Securities Available-for-Sale:
Balance at beginning-of-year 12,048 (465,698)
Change during the period 178,357 54,507
------------ ------------
Balance at March 31 190,405 (411,191)
------------ ------------
Net Unrealized Gain (Loss) on Derivative Instruments:
Cumulative effect of accounting change 17,584 --
Change during the period 5,689 --
------------ ------------
Balance at March 31 23,273 --
------------ ------------
Total Shareholders' Equity
at March 31 $5,096,361 $4,340,434

Common Stock at End of Quarter:
Assuming conversion of preferred stock 188,108,216 193,328,955
Diluted basis 191,337,443 195,110,710

See notes to consolidated financial statements.


</TABLE>


<TABLE>
<CAPTION>


LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

Three Months Ended
March 31
(000s omitted) 2001 2000
-------------- ---- ----
Cash Flows from Operating Activities: (Unaudited)
<S> <C> <C> <C>
Net income $160,204 $170,220
Adjustments to reconcile net income to net cash
provided by (used in) operating activities:
Deferred acquisition costs (54,907) (86,221)
Premiums and fees receivable 13,929 69,406
Accrued investment income (35,460) (41,838)
Policy liabilities and accruals (309,268) 63,577
Contractholder funds 354,675 247,369
Amounts recoverable from reinsurers 41,333 103,379
Deferred Federal income taxes 221 65,322
Other liabilities 81,475 (2,603)
Provisions for depreciation 24,355 21,735
Amortization of goodwill and other intangible assets 48,458 48,020
Realized loss on investments 27,267 977
Other 3,064 (11,236)
------------ ------------
Net Adjustments 195,142 477,887
------------ ------------
Net Cash Provided by Operating Activities 355,346 648,107

Cash Flows from Investing Activities:
Securities-available-for-sale:
Purchases (2,233,378) (1,044,795)
Sales 1,450,930 683,618
Maturities 712,990 415,650
Purchase of other investments (335,968) (505,925)
Sale or maturity of other investments 330,881 357,650
Sale of unconsolidated affiliates -- 85,000
Increase in cash collateral on loaned securities 185,431 276,773
Property and equipment purchases (69,185) (57,749)
Property and equipment sales 36,521 34,047
Other (93,215) (86,254)
------------ ------------
Net Cash Provided by (Used in) Investing Activities (14,993) 158,015

Cash Flows from Financing Activities:
Decrease in long-term debt (includes payments and
transfer to short-term debt) -- (299)
Net increase (decrease) in short-term debt 102,332 13,998
Universal life and investment contract deposits 896,801 956,592
Universal life and investment contract withdrawals (1,058,078) (1,447,566)
Investment contract transfers 5,000 (571,000)
Common stock issued for benefit plans 7,974 (7,077)
Retirement of common stock (148,637) (80,047)
Dividends paid to shareholders (57,968) (56,506)
------------ ------------
Net Cash Used in Financing Activities (252,576) (1,191,905)
------------ ------------
Net Decrease in Cash and Invested Cash 87,777 (385,783)
Cash and Invested Cash at Beginning-of-Year 1,927,393 1,895,883
------------ ------------
Cash and Invested Cash at March 31 $2,015,170 $1,510,100

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 three months ended March 31, 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 Change in Accounting Principle
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) 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 are 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. (See Note 5 for further discussion of
the accounting for LNC's derivative instruments and hedging activities.)

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:

Three Months Ended
March 31
(in millions) 2001 2000
- ------------- ---- ----
Commissions $216.9 $194.2
Other volume related expenses 41.8 52.8
Operating and administrative expenses 248.9 297.3
Deferred acquisition costs amortized less
acquisition costs deferred (54.9) (86.2)
Goodwill amortization 10.9 10.2
Restructuring charges 1.0 --
Other 72.0 67.6
------ ------
Total $536.6 $535.9


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. Although no assurance can be given that
additional dividends to LNC will be approved, during the first quarter
of 2001 and during the year ended December 31, 2000, LNL received
regulatory approval and paid extraordinary dividends totaling $150
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.

Disability Income Claims. The liabilities for disability income claims
net of the related asset for amounts recoverable from reinsurers at
March 31, 2001 and December 31, 2000 were $1.314 billion and $1.309
billion, respectively, excluding deferred acquisition costs. 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.

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 March
31, 2001 and December 31, 2000, liabilities of $232.0 million and $284.0
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 three months ended March 31, 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.

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 $203.1 million and $270.1 million at March 31, 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.

HMO Excess-of-Loss and Group Carrier Medical Reinsurance Programs. The
liabilities for HMO excess-of-loss and group carrier medical claims, net
of the related assets for amounts recoverable from reinsurers, were
$78.5 million and $85.9 million at March 31, 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.

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 holders would be
compensated in instances were 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. 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 (a watchdog
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 is undertaking a review of
savings plans sold by CFPL to a total of 5,000 customers during the
period September 1, 1998 to August 31, 2000.

This review period and the methodology of the review process has been
agreed to by the UK Regulators. In addition, the accountancy firm
Deloitte & Touche has been appointed to oversee the process and perform
a quality assurance role. The review is expected to be completed in the
second quarter of 2001.

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.

In the first quarter of 2000, a lawsuit was filed against LNL by an
annuity contractholder. In this case, the plaintiff sought class
certification on behalf of all contractholders who had acquired variable
annuities from LNL to fund tax-deferred qualified retirement plans. The
plaintiff claimed that marketing variable annuities for use in such
plans is inappropriate. This action was dismissed without prejudice.

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. The agreement is subject to court approval and is expected to
become final in 2001. 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. However,
by the deadline of April 16, 2001, owners of approximately 5,000 policies
have excluded themselves (opted-out) from the settlement and, with respect
to these policies, will not be bound by the settlement if it is approved.
Total charges recorded during 2000 for this preliminary settlement aggregated
$42.1 million after-tax ($64.7 million pre-tax).

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 includes 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.

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"). FAS 133 standardizes
the accounting for derivative instruments, including certain derivative
instruments embedded in other contracts. Under this standard, LNC is
required to recognize all derivative instruments as either assets or
liabilities in the statement of financial position at fair value. The
accounting for changes in the fair value of a derivative instrument
depends on whether it has been designated and qualifies as part of a
hedging relationship and further, on the type of hedging relationship.
For those derivative instruments that are designated and qualify as
hedging instruments, LNC must designate the hedging instrument based
upon the exposure being hedged - as a cash flow hedge, fair value hedge
or a hedge of a net investment in a foreign operation.

For derivative instruments that are designated and qualify as a cash
flow hedge, the effective portion of the gain or loss on the derivative
instrument is reported as a component of other comprehensive income ("OCI")
and reclassified into net income in the same period or periods during which
the hedged transaction affects net income. The remaining gain or loss
on the derivative instrument in excess of the cumulative change in the
present value of future cash flows of the hedged item (hedge
ineffectiveness), if any, is recognized in current income during the
period of change. For derivative instruments that are designated and
qualify as a fair value hedge, the gain or loss on the derivative
instrument as well as the offsetting loss or gain on the hedge item
attributable to the hedged risk are recognized in current income during
the period of change in fair values. For derivative instruments that
are designated and qualify as a hedge of a net investment in a foreign
operation, the gain or loss is reported in OCI as part of the cumulative
translation adjustment to the extent it is effective. For derivative
instruments not designated as hedging instruments, the gain or loss is
recognized in current income during the period of change.

As of March 31, 2001, LNC had derivative instruments that were
designated and qualified as cash flow hedges and derivative instruments
that were not designated as hedging instruments. LNC did not have
derivative instruments that were designated as fair value hedges or
derivative instruments that were designated as hedges of a net
investment in a foreign operation. For the quarter ended March 31,
2001, LNC recognized a net loss of $0.1 million after-tax in net income
as a component of realized gains and losses on investments. This loss
relates to the ineffective portion of cash flow hedges and the change in
market value for derivative instruments not designated as hedging
instruments. For the quarter ended March 31, 2001, LNC recognized a
gain of $5.2 million after-tax in OCI related to the change in market
value on derivative instruments that are designated and qualify as
hedges. In addition, $0.5 million after-tax was reclassified from
unrealized gain (loss) on securities available-for-sale to unrealized
gain (loss) on derivative instruments, both in OCI. This
reclassification relates to derivative instruments that were marked to
market through unrealized gain (loss) on securities available-for-sale
prior to the adoption of FAS 133.

Derivative Instruments Designated in Cash Flow Hedges

Interest Rate Swap Agreements. LNC uses interest rate swap agreements
to hedge its exposure to floating rate bond coupon payments, replicating
a fixed rate bond. An interest rate swap is a contractual agreement to
exchange payments at one or more times based on the actual or expected
price level, performance or value of one or more underlying interest
rates. LNC is required to pay the counterparty the stream of variable
interest payments based on the coupon payments from the hedged bonds,
and in turn, receives a fixed payment from the counterparty, at a
predetermined interest rate. The net receipts/payments from these
interest rate swaps are recorded in Net investment income. Gains
(losses) on interest rate swaps hedging interest rate exposure on
floating rate bond coupon payments will be reclassified from accumulated
OCI to net income as bond interest is accrued.

LNC also uses interest rate swap agreements to hedge its exposure to
interest rate fluctuations related to the forecasted purchase of assets
for certain investment portfolios. The gains (losses) resulting from
the swap agreements will be recorded in accumulated OCI. The gains
(losses) will be reclassified from accumulated OCI to earnings over the
life of the assets once the assets are purchased. The forecasted
purchase of assets related to certain investment portfolios is a
continuing hedge program. Existing interest rate swaps are expected to
be terminated within 2001 in conjunction with forecasted asset
purchases.

Foreign Currency Swaps. LNC uses foreign currency swaps, which are
traded over-the-counter, to hedge some of the foreign exchange risk of
investments in fixed maturity securities denominated in foreign
currencies. A foreign currency swap is a contractual agreement to
exchange the currencies of two different countries at a specified rate
of exchange in the future. Gains (losses) on foreign currency swaps
hedging foreign exchange risk exposure on foreign currency bond coupon
payments will be reclassified from accumulated OCI to net income as bond
interest is accrued.

Call Options on LNC Stock. LNC uses call options on LNC stock to hedge
the expected increase in liabilities arising from stock appreciation
rights ("SARs") granted on LNC stock. Upon option expiration, the
payment, if any, is the increase in LNC's stock price over the strike
price of the option applied to the number of contracts. Call options
hedging vested SARs are not eligible for hedge accounting and both are
marked to market through operating income. Call options hedging
nonvested SARs are eligible for hedge accounting and are accounted for
as cash flow hedges of the forecasted vesting of SAR liabilities. To
the extent that the cash flow hedges are effective, changes in the fair
value of the call options are recorded in accumulated OCI. Amounts
recorded in accumulated OCI are reclassified to operating earnings upon
vesting of SARs. LNC's call option positions will be maintained until
such time the SAR's are either exercised or expire and LNC's SAR
liabilities are extinguished.

Gains and losses on derivative contracts that are reclassified from
accumulated OCI to current period earnings are included in the line item
in which the hedged item is recorded. As of March 31, 2001, $4.1
million of the deferred net gains on derivative instruments accumulated
in OCI are expected to be reclassified as earnings during the next
twelve months. This reclassification is primarily due to the receipt of
interest payments associated with variable rate securities and
forecasted purchases, the receipt of interest payments associated with
foreign currency securities, and the periodic vesting of SARs.

All Other Derivative Instruments

LNC uses various other derivative instruments for risk management
purposes that either do not qualify for hedge accounting treatment or
have not currently been qualified by LNC for hedge accounting treatment.
The gain or loss related to the change in market value for these
derivative instruments is recognized in current income during the period
of change (reported as realized gain (loss) on investments in the
consolidated statement of income except where otherwise noted below).

Interest Rate Cap Agreements. The interest rate cap agreements, which
expire in 2002 through 2006, entitle LNC to receive quarterly payments
from the counterparties on specified future reset dates, contingent on
future interest rates. For each cap, the amount of such quarterly
payments, if any, is determined by the excess of a market interest rate
over a specified cap rate multiplied by the notional amount divided by
four. The purpose of LNC's interest rate cap agreement program is to
provide a level of protection for its annuity line of business from the
effect of rising interest rates. The interest rate cap agreements
provide an economic hedge of the annuity line of business. However, the
interest rate cap agreements are not linked to assets and liabilities on
the balance sheet or to a forecasted transaction that meet the
significantly increased level of specificity required under FAS 133.
Therefore, the interest rate cap agreements do not qualify for hedge
accounting under FAS 133.

Swaptions. Swaptions, which expire in 2002 through 2003, entitle LNC to
receive settlement payments from the counterparties on specified
expiration dates, contingent on future interest rates. For each
swaption, the amount of such settlement payments, if any, is determined
by the present value of the difference between the fixed rate on a
market rate swap and the strike rate multiplied by the notional amount.
The purpose of LNC's swaption program is to provide a level of
protection for its annuity line of business from the effect of rising
interest rates. The swaptions provide an economic hedge of the annuity
line of business. However, the swaptions are not linked to specific
assets and liabilities on the balance sheet that meet the significantly
increased level of specificity required under FAS 133. Therefore, the
swaptions do not qualify for hedge accounting under FAS 133.

Foreign Exchange Forwards. LNC's foreign affiliate, Lincoln UK, uses
foreign exchange forward contracts, which are traded over-the-counter,
to hedge short-term debt issuance in currencies other than the British
Pound. The foreign currency forward contracts obligate LNC to deliver a
specified amount of currency at a future date at a specified exchange
rate. The foreign exchange forward contracts are marked to market
through interest and debt expense within the income statement.

Credit Default Swaps. LNC uses credit default swaps which expire in 2002
through 2006 to hedge against a drop in bond prices due to credit
concerns of certain bond issuers. A credit swap allows LNC to put the
bond back to the counterparty at par upon a credit event by the bond
issuer. A credit event is defined as bankruptcy, failure to pay, or
obligation acceleration. LNC has not currently qualified credit default
swaps for hedge accounting under FAS 133 as amounts are insignificant.

Call Options on S&P 500 Index. LNC uses S&P 500 index call options
which expire in 2001 through 2007 to offset the increase in its
liabilities resulting from certain reinsurance agreements which
guarantee payment of the appreciation of the S&P 500 index on certain
underlying annuity products. The call options provide LNC with
settlement payments from the counterparties on specified expiration
dates. The payment, if any, is the percentage increase in the index,
over the strike price defined in the contract, applied to the notional
amount. The S&P 500 call options provide an economic hedge of the
reinsurance liabilities and both are not eligible for hedge accounting
treatment under FAS 133.

Call Options on LNC Stock. As discussed previously in the Cash Flow
Hedges section, LNC uses call options on LNC stock to hedge the expected
increase in liabilities arising from SARs granted on LNC stock. Call
options hedging vested SARs are not eligible for hedge accounting
treatment under FAS 133.

Derivative Instrument Embedded in Deferred Compensation Plan. LNC has
certain deferred compensation plans that have embedded derivative
instruments. The liability related to these plans varies based on the
investment options selected by the participants. The liability related
to certain investment options selected by the participants is marked to
market through net income. This derivative instrument is not eligible
for hedge accounting treatment under FAS 133.

Call Options on Bifurcated Remarketable Put Bonds. LNC owns various
debt securities that contain call options attached by an investment
banker before the sale to the investor. These freestanding call options
are exercisable by a party other than the issuer of the debt security to
which they are attached and are accounted for separately from the debt
security. LNC has not currently qualified call options bifurcated from
remarketable put bonds for hedge accounting treatment as amounts are
insignificant.

LNC has used certain other derivative instruments in the past for
hedging purposes. Although other derivative instruments may have been
used in the past, any derivative type that was not outstanding as of
January 1, 2001 is not discussed in this disclosure. Other derivative
instruments LNC has used include spread-lock agreements, financial
futures, put options, and commodity swaps. At March 31, 2001, there are
no outstanding positions in these derivative instruments. (See Item 3
Quantitative and Qualitative Disclosure of Market Risk on page 31 for
further discussion of the change in LNC's derivative instrument
positions at March 31, 2001.)

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 responsibilites 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.


<TABLE>
<CAPTION>


The following tables show financial data by segment:
Three Months Ended Year Ended
March 31 December 31
(in millions) 2001 2000 2000 1999
------------- ---- ---- ---- ----
<S> <C> <C> <C> <C> <C>
Revenue:
Annuities $510.4 $548.7 $2,133.7 $2,115.8
Life Insurance 459.6 441.7 1,819.0 1,760.4
Reinsurance 507.7 394.5 1,768.5 1,829.4
Investment Management 112.3 125.8 490.3 495.5
Lincoln UK 84.9 112.8 438.2 446.6
Other Operations (includes consolidating adjustments) 23.9 45.7 201.8 156.0
-------- -------- -------- --------
Total $1,698.8 $1,669.2 $6,851.5 $6,803.7

Net Income (Loss) before Federal Income Taxes:
Annuities $95.3 $115.9 $438.0 $368.7
Life Insurance 99.2 91.4 392.7 332.2
Reinsurance 63.4 46.2 176.9 60.6
Investment Management 3.5 19.2 58.2 82.5
Lincoln UK 19.6 20.0 (23.7) (100.1)
Other Operations (includes interest expense) (59.9) (61.7) (205.8) (173.9)
-------- -------- -------- --------
Total $221.1 $231.0 $836.3 $570.0

Federal Income Taxes (Credits):
Annuities $15.1 $24.7 $79.4 $77.2
Life Insurance 36.0 33.3 143.4 120.6
Reinsurance 21.2 12.9 54.5 19.5
Investment Management 1.5 6.9 21.2 30.9
Lincoln UK 4.8 4.5 (10.5) (81.9)
Other Operations (22.0) (21.3) (73.1) (56.7)
-------- -------- -------- --------
Total $56.6 $61.0 $214.9 $109.6

Net Income (Loss):
Annuities $80.2 $91.2 $358.6 $291.5
Life Insurance 63.2 58.1 249.3 211.6
Reinsurance 42.2 33.3 122.4 41.1
Investment Management 2.0 12.3 37.0 51.6
Lincoln UK 14.8 15.5 (13.2) (18.2)
Other Operations (includes interest expense) (37.9) (40.4) (132.7) (117.2)
-------- -------- -------- --------
Net Income before Cumulative Effect of
Accounting Change and Minority Interest in
Consolidated Subsidiary 164.5 170.0 621.4 460.4
Cumulative effect of accounting change (after-tax) (4.3) -- -- --
Minority Interest in consolidated subsidiary -- (0.2) -- --
-------- -------- -------- --------
Net Income $160.2 $170.2 $621.4 $460.4

<CAPTION>

March 31 December 31 December 31
(in millions) 2001 2000 1999
------------- ---- ---- ----
<S> <C> <C> <C> <C>
Assets:
Annuities $55,719.9 $60,267.1 $63,921.0
Life Insurance 18,154.6 17,939.1 16,433.5
Reinsurance 7,000.5 6,972.7 6,757.7
Investment Management 1,434.8 1,439.0 1,483.1
Lincoln UK 7,978.7 8,763.7 9,712.8
Other Operations 3,833.9 4,462.5 4,787.6
--------- ---------- ----------
Total $94,122.4 $99,844.1 $103,095.7

</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>


Three Months Ended
March 31
2001 2000
---- ----
Numerator: [in millions]
<S> <C> <C>
Net income
as used in basic calculation $160.2 $170.2
Dividends on convertible preferred stock * *
------- -------
Net income, as used in diluted calculation $160.2 $170.2
* Less than $100,000.

Denominator: [number of shares]
Weighted-average shares, as used in basic calculation 189,136,796 193,817,547
Shares to cover conversion of preferred stock 412,636 460,058
Shares to cover restricted stock 11,865 2,302
Average stock options outstanding during the period 15,217,256 5,299,861
Assumed acquisition of shares with assumed proceeds
and tax benefits from exercising stock options
(at average market price during the period) (11,805,562) (4,375,304)
Average deferred compensation shares 727,726 590,108
----------- -----------
Weighted-average shares, as used in diluted calculation 193,700,717 195,794,572

</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. Also, LNC has purchase contracts outstanding which require the
holder to purchase LNC common stock by August 16, 2001. These purchase
contracts were issued in conjunction with the FELINE PRIDES financing.
The common shares involved are not currently dilutive to LNC's earnings
per share and will not be dilutive prior to the August 16, 2001 issuance
of LNC stock unless the average market price of LNC's common stock
exceeds a stated threshold price of $55.725 per share prior to August
16, 2001.

8. Comprehensive Income

<TABLE>
<CAPTION>


Three Months Ended
March 31
(in millions) 2001 2000
------------- ----- -----
<S> <C> <C> <C>
Net income $160.2 170.2
Foreign currency translation (17.8) (7.2)
Net unrealized gain (loss) on securities 178.4 54.5
Net unrealized gain on derivatives 5.7 --
Cumulative effect of accounting change 17.6 --
----- -----
Comprehensive Income $344.1 $217.5

</TABLE>

9. Divestiture
On March 30, 2000, LNC transferred its 49% share of Seguros Serfin
Lincoln to its partner, Grupo Financiero Serfin S.A., for $100.5
million. The proceeds included the recovery of LNC's investment which
freed up approximately $90.0 million of capital and included interest of
$14.1 million ($9.2 million after-tax).

10. Restructuring Charges
During 1998, LNC implemented a restructuring plan relating to the
integration of existing life and annuity operations with the new
business operations acquired from CIGNA Corporation ("CIGNA"). A second
restructuring plan relating to the streamlining of LNC's corporate
center operations was also implemented during 1998. The aggregate
charges associated with these two unrelated restructuring plans totaled
$34.3 million after-tax ($52.8 million pre-tax). The restructuring plan
relating to the integration of existing life and annuity operations with
the new business operations acquired from CIGNA was completed in the
first quarter of 2000 and the restructuring plan relating to the
streamlining of LNC's corporate center 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 $34.9 million were
expended or written off for the restructuring plan related to the
integration of existing life and annuity operations of CIGNA and 211
positions were eliminated under this plan. The $4.1 million of
expenditures in excess of the original restructuring plan reserve of
$30.8 million were expensed as incurred. Actual pre-tax costs totaling
$20.7 million have been expended or written off for the plan related to
LNC's Corporate Center and 118 positions have been eliminated under this
plan through March 31, 2001. As of March 31, 2001, a balance of $0.8
million remains in the restructuring reserve relating to LNC's Corporate
Center.

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). 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 recorded
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 $9.1 million have been expended or written off for the HMO
excess-of-loss and Lincoln UK restructuring plans and 138 positions have
been eliminated under these plans through March 31, 2001. As of March
31, 2001, a balance of $4.8 million remains in the restructuring
reserves for these two remaining 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, and 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 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 leased office space
costs. Actual pre-tax costs totaling $76.1 million have been expended or
written off for these plans and 482 positions have been eliminated under
these plans through March 31, 2001. As of March 31, 2001, a balance of
$31.7 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 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. As of
March 31, 2001, all affected employees have been notified, but no
employees have yet been severed under the restructuring plan.
Expenditures under the plan will begin in the second quarter of 2001 and
are expected to be completed by the second quarter of 2002.

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), financial markets (e.g., interest rates and securities
markets), legislation (e.g., corporate, individual, estate and product
taxation), accounting principles generally accepted in the United
States, regulations (e.g., insurance and securities regulations),
receipt of regulatory approvals, 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), debt and claims paying ratings
issued by nationally recognized statistical rating organizations, acts
of God (e.g., hurricanes, earthquakes and storms), stability of foreign
governments in countries that LNC does business, other insurance risks
(e.g., policyholder mortality and morbidity) and competition.

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
three months ended March 31, 2001 compared to the results for the three
months ended March 31, 2000. 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 change, all net of taxes".


<TABLE>
<CAPTION>


RESULTS OF CONSOLIDATED OPERATIONS

Summary Financial Results
Three Months Ended
March 31
(in millions) 2001 2000
------------- ----- -----
<S> <C> <C>
Operating Revenue (1) $1,719.5 $1,670.2
Expenses (including taxes) 1,540.9 1,499.8
------------ ------------
Income from Operations before Minority Interest
in Consolidated Subsidiary (2) 178.6 170.4
Minority Interest in Consolidated Subsidiary -- (0.2)
Income from Operations 178.6 170.6
Realized Gain (Loss) on Investments (after-tax) (13.4) (0.4)
Restructuring Charge (after-tax) (0.7) --
------------ ------------
Income before Cumulative Effect of
Accounting Change 164.5 170.2
Cumulative Effect of Accounting Change (after-tax) (4.3) --
------------ ------------
Net Income $160.2 $170.2

(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, 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 quarter of 2001 was $160.2 million as compared
to $170.2 for the first quarter of 2000. Income from operations for the
first quarter of 2001 was $178.6 million, an increase of $8.0 million or
5% from the results for the comparable period in 2000. The increase in
income from operations was the result of increased earnings in the Life
Insurance and Reinsurance segments. Consolidated operating revenues
increased $49.3 million pre-tax or 3% due primarily to increased life
premiums in the Reinsurance segment and increased fee income in the Life
Insurance segment, resulting from the growth in business over the last few
years. The Reinsurance segment also recorded a change in accounting
estimate that increased segment revenue by $39.3 pre-tax million in the
first quarter of 2001. These increases were partially offset by decreased
fee income in the Annuities segment and decreased investment advisory fees
in the Investment Management segment resulting from the downturn in the
equity markets. In addition, the Lincoln UK segment had a decrease in
operating revenue due to a significant decrease in sales volumes in the
first quarter of 2001.

Consolidated operating expenses increased by $41.1 million or 3% due
primarily to increased benefits expenses in the Reinsurance segment
resulting from the growth in business along with higher mortality. The
Life Insurance segment also experienced increased expenses due to growth
in business. The Investment Management segment had a slight increase in
expenses due primarily to salary increases at the end of 2000.
Partially offsetting these increases were decreases in operating
expenses in the Annuities and Lincoln UK segments. The Annuities
segment experienced more favorable interest crediting rates on fixed
annuities in the first quarter of 2001. The Lincoln UK segment had
decreased expenses due primarily to lower sales volumes partially offset
by increased amortization of deferred acquisition costs. For further
discussion of the results of operations see the discussion of the
results of operations by segment starting on page 21.

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. (See Note 5 to the consolidated financial statements
for further discussion of the accounting for LNC's derivative instruments
and hedging activities.)

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 and an update on the
status of restructuring plans implemented in 1998, 1999 and 2000 refer
to Note 10 to the consolidated financial statements.


<TABLE>
<CAPTION>


RESULTS OF OPERATIONS BY SEGMENT

Annuities

Results of Operations (1)

Three Months Ended March 31 (in millions) 2001 2000
- -----------------------------------------------------------------------------------------------------------
<S> <C> <C>
Income from Operations $82.3 $88.5
Realized Gain (Loss) (1.4) 2.7
Restructuring Charge (after-tax) (0.7) --
------------ ------------
Income before Cumulative Effect of
Accounting Change 80.2 91.2
Cumulative Effect of Accounting Change (3.6) --
------------ ------------
Net Income $76.6 $91.2

<CAPTION>
March 31 (in billions) 2001 2000
- -----------------------------------------------------------------------------------------------------------
<S> <C> <C>
Account Values (2)
Variable Annuities $34.7 $44.6
Fixed Annuities 16.6 17.6
Reinsurance Ceded (1.1) (1.3)
------------ ------------
Total Fixed Annuities 15.5 16.3
Total Account Values $50.2 $60.9

</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) 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 net income of $76.6 million for the first
three months of 2001 as compared to $91.2 million for the first three
months of 2000. Income from operations for the first three months of
2001 was $82.3 million, a decrease of $6.2 million or 7% from the
results for the comparable period in 2000. The decrease in net income
and income from operations for the first quarter of 2001 as compared to
the first quarter of 2000 was driven primarily by the decrease in the
equity markets in the first quarter of 2001. The poor performance of
the equity markets had a three-fold impact on the Annuities segment.
Fee income earned on variable annuity accounts, amortization of deferred
acquisition costs and reserves for Guaranteed Minimum Death Benefits on
individual annuity contracts had negative variances in the first quarter
of 2001 compared to the first quarter of 2000. Fee income on variable
annuities is recorded daily based on account values. During the first
quarter of 2001, the average variable annuity account values were lower
by $4.1 billion from the comparable quarter in 2000. In addition to the
market impact, average variable annuity accounts were lower as a result
of net cash outflows in the first quarter of 2001(see below for further
discussion of cash flows). Poor equity market performance also
contributed to changes in the amortization of deferred acquisition costs
on the variable annuity block of business which resulted in additional
expense. Finally, the equity market decline contributed to an increase
in benefits paid and increased reserve requirements for Guaranteed
Minimum Death Benefits on individual annuity contracts. With the
significant decline in the equity markets, the difference between the
account value and the guaranteed amount widened substantially causing an
increase in the reserve requirements. The negative variances noted above
for the first quarter of 2001 were partially offset by improved fixed
annuity account investment spread. Investment performance improved and
overall interest-crediting rates were more favorable in the first
quarter of 2001.


<TABLE>
<CAPTION>


Cash Flows (1)

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

Three Months Ended March 31 (in billions) 2001 2000
- -------------------------------------------------------------------------------------------------
<S> <C> <C>
Variable Annuity Deposits $0.9 $0.8
Variable Annuity Withdrawals (1.3) (1.2)
----------- -----------
Variable Annuity Net Flows (0.4) (0.4)
Fixed Annuity Deposits 0.6 0.6
Fixed Annuity Withdrawals (0.8) (0.9)
----------- -----------
Fixed Annuity Net Flows (0.2) (0.3)

Total Annuity Net Flows $(0.6) $(0.7)

Incremental Deposits (2) $1.2 $1.3

</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 quarter of 2001, the Annuities segment experienced a
continuation of the trend of net cash outflow that was noted in the 2000
Form 10-K. For the first quarter of 2001, total annuity deposits were
$1.5 billion and withdrawals were $2.1 billion, resulting in net cash
outflow of $0.6 billion. For the first quarter of 2000, total annuity
deposits were $1.4 billion and withdrawals were $2.1 billion, resulting
in net cash outflow of $0.7 billion. Gross deposits grew by $61 million
or 4% between periods and withdrawals improved by $48 million or 2%
between periods. Incremental deposits were $1.219 billion in the first
quarter of 2001, a decrease of $0.073 billion or 6% from the first
quarter of 2000. Incremental deposits represent gross deposits reduced
by transfers from other Lincoln Annuity products.

The improvement in net cash outflow in the first quarter of 2001 shows
progress towards the ultimate goal of having positive cash flow by the
fourth quarter of 2001. There has now been improvement in net cash
outflow during the last three quarters. This quarter's progress was
particularly positive in light of the extremely volatile equity markets.
This improvement was largely attributable to deposits in the
employer-sponsored markets resulting from large case rollovers and
higher regular cash flows in the Alliance program.

LNC gained some momentum and is continuing to move forward with its
two-pronged approach to achieving net positive cash flows, i.e.,
retention of assets and growth of new deposits. Key components of this
effort are still to come. The second quarter 2001 will mark the
roll-out of LNC's innovative Income4Life (patent pending) solution that
will be offered on its manufactured individual variable annuities.
Obtaining SEC approval of the exemptive relief filings on LNC's American
Legacy I and II product lines and the filing of exemptive relief on
LNC's Multi-Fund[R] product lines are also second quarter 2001 objectives.



<TABLE>
<CAPTION>


Life Insurance

Results of Operations (1)

Three Months Ended March 31 (in millions) 2001 2000
- -------------------------------------------------------------------------------------------------
<S> <C> <C>
Income from Operations $68.6 $60.4
Net Income $62.9 $58.1

First Year Premiums (by Product):
Universal Life $56.5 $71.0
Variable Universal Life 53.5 41.9
Whole Life 4.1 3.8
Term 7.7 14.4
Corporate Owned Life Insurance ("COLI") 7.1 12.7
----------- -----------
Total First Year Premiums $128.9 $143.8

<CAPTION>

March 31 (in billions) 2001 2000
- -------------------------------------------------------------------------------------------------
<S> <C> <C>
Account Values
Universal Life $7.1 $6.7
Variable Universal Life 1.6 1.8
Interest-Sensitive Whole Life 2.1 2.0
----------- -----------
Total Life Insurance Account Values $10.8 $10.5

In-Force - Face Amount
Universal Life and Other $116.7 $108.8
Term Insurance 102.5 92.9
----------- -----------
Total In-Force $219.2 $201.7

</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.

The Life Insurance segment reported net income of $62.9 million for the
first three months of 2001 as compared to $58.1 million for the first
three months of 2000. Income from operations for the first three months
of 2001 was $68.6 million, an increase of $8.2 million or 14% over the
results for the comparable period in 2000. The increase in net income
and income from operations for the first quarter of 2001 as compared to
the first quarter of 2000 was attributable to strong growth in life
insurance in-force along with prudent expense management. Life
insurance in-force grew to $219.2 billion at the end of the first
quarter of 2001, a $17.5 billion or 9% increase over the prior year
quarter amount. This increase was due to strong sales growth over the
last year.

Sales in the first quarter of 2001 were down compared to the prior year
quarter. First year premiums for the first quarter of 2001 were $128.9
million, a 10% decrease from the first quarter of 2001. Sales of
universal life ("UL"), term life and corporate owned life insurance
("COLI") products lagged the prior year quarter. An enhanced single
life UL product was introduced in March of 2001 and is expected to
bolster UL sales in the second quarter of 2001. Term life sales in the
first quarter of 2000 were impacted by sales of policies underwritten
before the implementation of the Valuation of Life Insurance Model
Regulation ("Regulation XXX") in the first quarter of 2001. Regulation
XXX requires companies to increase reserves related to certain term life
insurance policies; the resulting increase to reserves is passed on to
the policyholder through higher premiums. As a result, there was a
significant rush of business before the resulting price increase went
into effect. COLI sales do not occur in a steady pattern, rather sales
occur as cases close. Partially offsetting the decreased sales levels
noted above was an increase in variable universal life ("VUL") sales of
28% over the prior year quarter. This improvement was driven by the
successful results of LNC's newly offered survivorship product launched
in the second quarter of 2000.

Account values of $10.8 billion at March 31, 2001 were relatively
consistent with account values of $10.5 billion at March 31, 2000.
Positive cash flows over the last year were partially offset by market
depreciation on VUL products resulting from the depressed equity markets
experienced over the last two quarters. VUL account values represent
15% of total life insurance account values.



<TABLE>
<CAPTION>


Reinsurance

Results of Operations (1)

Three Months Ended March 31 (in millions) 2001 2000
- -------------------------------------------------------------------------------------------------
<S> <C> <C>
Financial Results by Source:
Individual Markets $39.5 $19.2
Group Markets 2.5 1.0
Financial Reinsurance 3.7 7.2
Other (1.1) (1.7)
----------- -----------
Income from Operations, excluding Exited Businesses 44.6 25.7
Exited Businesses 2.2 6.4
----------- -----------
Income from Operations $46.8 $32.1
Net Income $42.0 $33.3
Risk Premium (2) $229.0 $152.9
Individual Life Sales - Face Amount (in billions) $30.9 $30.0

<CAPTION>

March 31 (in billions) 2001 2000
- -------------------------------------------------------------------------------------------------
Individual and Group Life Insurance In-Force
Face Amount $453.4 $358.4

</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) 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 quarter of 2001 includes the effect of the change in estimate for
premiums receivable.

The Reinsurance segment ("Lincoln Re") reported net income of $42.0
million for the first three months of 2001 as compared to $33.3 million
for the first three months of 2000. Income from operations for the
first three months of 2001 was $46.8 million, an increase of $14.7
million or 46% over the results for the comparable period in 2000. The
increase in net income and income from operations for the first quarter
of 2001 was primarily attributable to a change in accounting estimate in
the individual markets line of business. 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) related to periods prior
to 2001. In addition, due to an increase in premium receivable that
occurred during the first quarter of 2001, earnings increased by $1.8
million relative to the prior years' quarter. Earnings also improved
between periods in the group markets line of business as a result of
higher investment income and lower loss ratios in the employer stop-loss
business.

Partially offsetting these improved results between quarters was
decreased earnings in individual markets as a result of higher
mortality. Excluding the one-time pick-up of premium noted above, the
actual to expected loss ratio was 107.7% for the first quarter of 2001
as compared to 99.5% in the first quarter of 2000. The deterioration in
mortality can be attributed to a higher than normal number of large
claims on seasoned business. The range of duration of these policies
was between three and 19 years. These instances, therefore, are not
indicative of an underwriting issue on new business. Excluding the
excess large cases from the loss ratio calculation, the ratio would have
been 97.4% for the first quarter of 2001.

The financial reinsurance line of business experienced a decrease in
earnings as a result of the non-renewal of two large reinsurance deals
in Japan during the first quarter of 2001. In addition, exited businesses
had a decrease in earnings of $4.2 million between quarters as a result
of offsetting items. In the first quarter of 2000, LNC transferred its
49% share of Seguros Serfin Lincoln to its partner, Grupo Financiero
Serfin, for $100.5 million. The proceeds included the recovery of LNC's
investment along with interest of $9.2 million ($14.1 million pre-tax).
The disability income and personal accident lines of business had reduced
earnings between periods of $4.8 million as 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.
Earnings improved by $10.2 million in the first quarter of 2001 due to
the absence of this item.


<TABLE>
<CAPTION>

Investment Management

Results of Operations (1)

Three Months Ended March 31 (in millions) 2001 2000
- -------------------------------------------------------------------------------------------------
<S> <C> <C>
Total Investment Advisory Fees $72.6 $81.0
Income from Operations 2.4 12.4

Net Income $2.0 $12.3

<CAPTION>

March 31 (in billions) 2001 2000
- -------------------------------------------------------------------------------------------------
<S> <C> <C>
Assets Under Management:
Retail - Equity $18.0 $24.1
Retail - Fixed 6.6 7.0
----------- -----------
Total Retail 24.6 31.1

Institutional - Equity $17.3 $20.3
Institutional - Fixed 5.9 6.9
----------- -----------
Total Institutional 23.2 27.2

Insurance Assets $36.3 $35.5
----------- -----------
Total Assets Under Management $84.1 $93.8

</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.

The Investment Management segment reported net income of $2.0 million
for the first three months of 2001 as compared to $12.3 million for the
first three months of 2000. Income from operations for the first three
months of 2001 was $2.4 million, a decrease of $10.0 million or 81% from
the comparable period in 2000. The decrease in net income and income
from operations for the first quarter of 2001 as compared to the first
quarter of 2000 was primarily attributable to lower investment advisory
fees and to a lesser extent increased expenses.

Investment advisory fees relating to external assets under management
decreased $10.7 million due to a decrease in both retail and
institutional assets under management. Retail assets under management
were $24.6 billion at the end of the first quarter of 2001 as compared
to $31.1 billion at the end of the first quarter of 2000. The decrease
in retail assets under management was primarily the result of market
depreciation along with modest net cash outflows. Institutional assets
under management were $23.2 billion at the end of the first quarter of
2001 as compared to $27.2 billion at the end of the first quarter of
2000. The decrease in institutional assets under management was the
result of net cash outflows along with market depreciation.

Expenses increased 2% from the prior year quarter as a result of
year-end salary increases, increased rent expense and higher deferred
broker commission. Although the Investment Management segment has made
significant investments in upgrading talent and revamping investment
processes over the last year, expenses have remained relatively flat as
a result of effective expense management.


<TABLE>
<CAPTION>


Cash Flows

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

Three Months Ended March 31 (in billions) 2001 2000
- -------------------------------------------------------------------------------------------------
<S> <C> <C>
Retail:
Equity Sales $0.9 $1.2
Equity Redemptions and Transfers (1.0) (1.6)
----------- -----------
Net Flows (0.1) (0.4)

Fixed Sales 0.2 0.1
Fixed Redemptions and Transfers (0.2) (0.6)
Net Flows -- (0.5)

Total Retail Net Flows (0.1) (0.9)
----------- -----------
Institutional:
Equity Inflows 0.9 0.9
Equity Withdrawals and Transfers (1.2) (3.3)
----------- -----------
Net Flows (0.3) (2.4)

Fixed Inflows 0.3 0.2
Fixed Withdrawals and Transfers (0.4) (0.4)
----------- -----------
Net Flows (0.1) (0.2)
----------- -----------
Total Institutional Net Flows (0.4) (2.6)
----------- -----------
Total Retail and Institutional Net Flows $(0.5) $(3.5)

</TABLE>

Net retail and institutional cash flows showed significant improvement
in the first quarter of 2001 as compared to the first quarter of 2000.
Net retail cash outflows for the first quarter of 2001 were $0.1
billion, an improvement of $0.8 billion or 89% over the comparable
quarter in 2000. Net institutional cash outflows for the first quarter
of 2001 were $0.4 billion, an improvement of $2.2 billion or 85% over
the comparable quarter in 2000. These results are particularly
important in light of the declining equity markets. Management believes
this improvement in net cash flows was partially the result of a
continuing improvement in investment performance. The relative
performance of 14 of the Investment Management segment's 25 largest
retail funds were in the top half of their respective Lipper universes
for the 12 months ended March 31, 2001, up from 12 for the year ended
December 31, 2000 and eight for the 12 months ended March 31, 2000. On
the institutional side, eight of 13 institutional asset classes managed
exceeded their benchmarks for the trailing 12 months ended March 31,
2001, which was flat with the trailing 12 months ended March 31, 2000.
These results were down from the results for the 12 months ended
December 31, 2000 when all 13 institutional classes managed exceeded
their benchmarks. The short-term benefit of the improved investment
performance is seen in the improved retention of assets between periods.
Retention (i.e., reduction in redemptions, withdrawals and transfers)
was the key factor in improving overall net cash outflows between
periods.



<TABLE>
<CAPTION>


Lincoln UK

Results of Operations

Three Months Ended March 31 (in millions) 2001 2000
- -------------------------------------------------------------------------------------------------
<S> <C> <C>
Income from Operations $14.4 $15.7
Net Income $14.8 $15.5

<CAPTION>

March 31 (in billions) 2001 2000
- -------------------------------------------------------------------------------------------------
<S> <C> <C>
Unit-Linked Assets $5.7 $7.0
Individual Life Insurance In-Force $21.9 $26.5

</TABLE>

The Lincoln UK segment reported net income of $14.8 million for the
first three months of 2001 as compared to $15.5 million for the first
three months of 2000. Income from operations for the first three months
of 2001 was $14.4 million, a decrease of $1.3 million or 8% from the
results for the comparable period in 2000. The decrease in net income
and income from operations was primarily attributable to reduced fee
income on unit-linked assets which resulted from the declining equity
markets in the United Kingdom ("UK"). In addition, a change in
persistency assumptions governing the amortization of deferred
acquisition costs caused an increase in amortization expense. On an
on-going basis Lincoln UK evaluates its persistency assumptions as they
relate to its existing block of business. Although sales volumes are
down significantly from the first quarter of 2000 as a result of the
third quarter 2000 decision to transfer the sales force and cease
writing new business in the UK through direct sales distribution,
overall benefits expenses and volume-related expenses are down as well.


<TABLE>
<CAPTION>


Other Operations

Results of Operations (1)

Three Months Ended March 31 (in millions) 2001 2000
- -------------------------------------------------------------------------------------------------
<S> <C> <C>
Financial Results by Source
LFA $(6.8) $(7.4)
LFD (6.9) (3.3)
LNC Financing (22.4) (21.7)
Other Corporate 0.2 (6.1)
----------- -----------
Income (Loss) from Operations $(35.9) $(38.5)

Net Income (Loss) $(38.1) $(40.2)

</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.

Other Operations reported a net loss of $38.1 million for the first
three months of 2001 as compared to a loss of $40.2 million for the
first three months of 2000. Loss from operations for the first three
months of 2001 was $35.9 million, positive variance of $2.6 million or
7% over the comparable period in 2000.

The positive variances in net loss and loss from operations for the
first quarter of 2001 were primarily attributable to the Other Corporate
line. In the first quarter of 2000, there were offsetting litigation
items that created a loss from operations in Other Corporate of $2.6
million. In addition, there was a $1.5 million loss related to
AnnuityNet in the first quarter of 2000. There was no activity in the
first quarter of 2001, because AnnuityNet is now accounted for using the
equity method of accounting. LNC has recognized total losses for
AnnuityNet up to the amount of its investment. Therefore, there will be
no activity until AnnuityNet has earnings. The remaining improvement in
Other Corporate is due to branding expenses in excess of the amount
allocated to the business units in the first quarter of 2000. The
decrease in the loss for LFA was due primarily to decreased benefits
costs.

Partially offsetting the positive variances to the first quarter of 2000
noted above was an increased loss of $3.6 million by LFD. LFD had an
increased loss due to decreased sales attributed to the turbulent equity
markets. In addition, LFD made significant investments in new
wholesalers during the first quarter of 2001. This should bode well for
future sales growth and profitability.


<TABLE>
<CAPTION>


CONSOLIDATED INVESTMENTS

March 31 (in billions) 2001 2000
- -------------------------------------------------------------------------------------------------
<S> <C> <C>
Total Assets Managed $124.2 $141.3
Mean Invested Assets (cost basis) $37.23 $38.24

<CAPTION>

Three Months Ended March 31 (in millions) 2001 2000
- -------------------------------------------------------------------------------------------------
<S> <C> <C>
Adjusted Net Investment Income (pre-tax) (1) $674.2 $712.6

Investment Yield (ratio of pre-tax net investment
income to mean invested assets) 7.24% 7.45%

</TABLE>

(1) Includes tax-exempt income.

The total investment portfolio increased $376 million in the first three
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 March 31,
2001 was as follows:

Treasuries and AAA 20.3% BBB 33.6%
AA 6.8% BB 4.0%
A 32.1% Less than BB 3.2%

As of March 31, 2001, $2.0 billion or 7.2% of fixed maturity securities
was invested in below investment grade securities (less than BBB). This
represents 5.6% 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 three months ended March 31, 2001, the aggregate
cost of such investments purchased was $12.4 million. Aggregate
proceeds from such investments sold were $12.1 million, resulting in a
net realized pre-tax gain at the time of sale of $0.4 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 March 31, 2001, mortgage loans on real estate and real estate
represented 13% and 1% of LNC's total investment portfolio,
respectively. As of March 31, 2001, the underlying properties
supporting the mortgage loans on real estate consisted of 33.7% in
commercial office buildings, 28.8% in retail stores, 13.1% in
apartments, 13.8% in industrial buildings, 6.3% in hotels/motels and
4.3% 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:

<TABLE>
<CAPTION>


March 31 December 31
(in millions) 2001 2000
------------- -------- -----------
<S> <C> <C>
Total Portfolio (net of reserves) $4,641.2 $4,663.0

Mortgage loans two or more payments
delinquent (including in process of
foreclosure) 5.1 7.6
Restructured loans in good standing 4.0 4.1
Reserve for mortgage loans 3.5 4.9

</TABLE>

Fixed maturity securities available-for-sale, mortgage loans on real
estate and real estate that were non-income producing for the three
months ended March 31, 2001 were not significant.

Net Investment Income

Net investment income decreased $37.4 million (pre-tax) or 5.3% when
compared with the first three months of 2000. This decrease was the
result of a decrease in the overall yield on investments from 7.31%
(exclusive of interest income on Seguros Serfin Lincoln) to 7.24% and a
3% decrease in mean invested assets (all calculations on a cost basis).
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 Gains and Losses on Investments

The first three months of 2001 had realized losses on investments of
$20.7 million (pre-tax) compared to realized losses of $1.0 million
(pre-tax) for the first three months of 2000. 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
three months of 2001 and 2000 were $62.8 million and $14.2 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 three months of 2001, LNC released $1.4
million in reserves on real estate and mortgage loans on real estate
compared to reserves released of $0.5 million for the first three months
of 2000. Net write-downs and reserve releases for all investments for
the three months ended March 31, 2001 and 2000 were $61.4 million and
$13.7 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 statements of cash flows on page 7 indicates that
operating activities provided cash of $355.3 million during the first
three 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 March 31, 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 three months of 2001 include the purchase and
retirement of 3,550,000 shares of common stock at a cost of $151.8
million. During the three months ended March 31, 2001, the remaining
amount ($53.4 million) of the May 1999 board authorization to repurchase
$500 million of common stock was used and $98.4 million under the
November 2000 board authorization to repurchase $500 million was used.
At March 31, 2001, the remaining amount under the November 2000 board
authorization was $401.6 million.

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 ("Lincoln Life"), to
declare and pay dividends. As a result of these acquisitions and
dividends declared, Lincoln Life's statutory earned surplus is negative.
It is necessary for Lincoln Life to obtain the prior approval of the
Indiana Insurance Commissioner before paying any dividends to LNC until
such time its 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 Lincoln Life.
Although no assurance can be given that additional dividends to LNC will
be approved, during the first quarter of 2001 and during the year ended
December 31, 2000, Lincoln Life received regulatory approval and paid
extraordinary dividends totaling $150 million and $420 million,
respectively, to LNC. In the event such approvals are not obtained,
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 was 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 $142.3 million in the first three
months of 2001. Excluding the increase of $201.7 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 decreased $59.4
million. This decrease was the net result of decreases of $151.8 million
for the repurchase of common shares, $17.8 million for the cumulative
foreign currency translation adjustment and $58.0 million for the
declaration of dividends to shareholders partially offset by increases
of $160.2 million from net income and $8.0 million from the issuance of
common stock related to benefit plans.

As of March 31, 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 March 31, 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, LNC experienced periods of greater
volatility in commercial paper borrowing rates as an A2/P2 issuer with
the spread above A1/P1 rates ranging from 0.25% to 0.50%. LNC's
commercial paper rates have since normalized to their historical spread
above A1/P1 of 0.20%.

As of March 31, 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"). When Standard and Poor's lowered its rating of Lincoln
National (UK) PLC's commercial paper in November of 1999, the market
treated Lincoln UK like a A-2/P-2 issuer rather than one with a split
rating and its borrowing rate went up at that time by approximately
0.20% per annum. Management did not expect any incremental costs as a
result of the latest downgrade by Moody's, but in January 2001,
conditions changed in the A-2/P-2 commercial paper market making it more
difficult for Lincoln UK as well as all other A-2/P-2 issuers to issue
commercial paper. As a result, when Lincoln UK has been able to issue
commercial paper, it has experienced up to a 0.10% per annum increase in
its borrowing rate. Until conditions improve, Lincoln UK can draw upon
alternative short-term borrowing facilities in the form of bank loans
which will cause an increase in the borrowing rate of approximately
0.15% per annum.

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 quarter 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 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 three 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 48.6 million notional, resulting in a total notional of 348.2
million. These interest rate swap agreements convert floating rate bond
coupon payments into a fixed rate of return. Of the 48.6 million
notional decrease, 7.0 million notional was terminated resulting in a
recognized gain of $0.2 million and 41.6 million notional expired. No
gain or loss was recognized as a result of the expirations. LNC also
decreased it use of forward starting interest rate swaps to hedge the
forecasted purchase of assets by 282.9 million notional, resulting in a
total remaining notional of 28.6 million. These terminations resulted
in a $33.3 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 118.4 million notional. 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
110.7 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 107.8 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 189.6 million notional. New options in the amount of 27.7
million were entered into during the quarter. A total of 21.4 million
notional was terminated, resulting in a $1.2 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. 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.

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.

(Note: The number preceding the exhibit corresponds to the specific number
within Item 601 ofRegulation S-K.)

12 Historical Ratio of Earnings to Fixed Charges

(b) Financial Report for the year ended December 31, 2000, as filed with
the Securities and Exchange Commission on Form 8-K on February 8, 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 May 4, 2001
----------------


LINCOLN NATIONAL CORPORATION
Exhibit Index for the Report on Form 10-Q
for the Quarter Ended March 31, 2001

Exhibit Number Description Page Number
- -------------- ----------- -----------
12 Historical Ratio of
Earnings to Fixed Charges 36







LINCOLN NATIONAL CORPORATION AND SUBSIDIARIES

EXHIBIT 12 - HISTORICAL RATIO OF EARNINGS TO FIXED CHARGES


<TABLE>
<CAPTION>


Three Months
Ended March 31 Year Ended December 31,2000
---------------------- -------------------------------------------------------
(millions of dollars) 2001 2000 2000 1999 1998 1997(4) 1996
---- ---- ---- ---- ---- ------ ----
<S> <C> <C> <C> <C> <C> <C> <C>
Net Income before Federal
Income Taxes $221.1 $231.0 $836.3 $570.0 $697.4 $1,427.1 $692.7
Equity Loss (Earnings) in
Unconsolidated Affiliates (0.9) (1.0) 0.4 (5.8) (3.3) (2.1) (1.4)
Sub-total of Fixed Charges 41.8 43.1 168.9 160.9 144.1 113.3 108.6
--------- --------- --------- --------- --------- --------- ---------
Sub-total of Adjusted
Net Income 262.0 273.1 1,005.6 725.1 838.2 1,538.3 799.9
Interest on Annuities &
Financial Products 367.1 373.9 1,474.2 1,510.4 1,446.2 1,253.5 1,185.6
--------- --------- --------- --------- --------- --------- ---------
Adjusted Income Base 629.1 647.0 2,479.8 2,235.5 2,284.4 2,791.8 1,985.5
Rent Expense 22.1 20.4 88.4 81.5 81.3 62.5 71.6

Fixed Charges:
Interest and Debt Expense 34.4 36.3 139.5 133.7 117.1 92.5 84.7
Rent (Pro-rated) 7.4 6.8 29.4 27.2 27.0 20.8 23.9
--------- --------- --------- --------- --------- --------- ---------
Sub-total of Fixed Charges 41.8 43.1 168.9 160.9 144.1 113.3 108.6
Interest on Annuities &
Financial Products 367.1 373.9 1,474.2 1,510.4 1,446.2 1,253.5 1,185.6
--------- --------- --------- --------- --------- --------- ---------
Sub-total of Fixed Charges $408.9 $417.0 1,643.1 1,671.3 1,590.3 1,366.8 1,294.2
Preferred Dividends (Pre-tax) * * 0.1 0.1 0.1 0.2 0.2
--------- --------- --------- --------- --------- --------- ---------
Total Fixed Charges $408.9 $417.0 $1,643.2 $1,671.4 $1,590.4 $1,367.0 $1,294.4

*Less than $100,000

Ratio of Earnings to Fixed Charges:
Excluding Interest on
Annuities and Financial
Products (1) 6.27 6.34 5.95 4.51 5.82 13.57 7.37
Including Interest on
Annuities and Financial
Products (2) 1.54 1.55 1.51 1.34 1.44 2.04 1.53
Ratio of Earnings to
Combined Fixed Charges
and Preferred Stock
Dividends (3) 1.54 1.55 1.51 1.34 1.44 2.04 1.53


</TABLE>

(1) For purposes of determining this ratio, earnings consist of income
before federal income taxes adjusted for the difference between income
or losses from unconsolidated equity investments and cash distributions
from such investments, plus fixed charges. Fixed charges consist of 1)
interest and debt expense on short and long-term debt and distributions
to minority interest-preferred securities of subsidiary companies and 2)
the portion of operating leases that are representative of the interest
factor.

(2) Same as the ratio of earnings to fixed charges, excluding interest
on annuities and financial products, except fixed charges and earnings
include interest on annuities and financial products.

(3) Same as the ratio of earnings to fixed charges, including interest
on annuities and financial products, except that fixed charges include
the pre-tax earnings required to cover preferred stock dividend
requirements.

(4) The coverage ratios for the year 1997 are higher than the other
periods shown due to the inclusion of the gain on sale of a major
subsidiary in net income.