Lincoln National Corporation
LNC
#2463
Rank
$7.61 B
Marketcap
$40.11
Share price
-4.12%
Change (1 day)
5.79%
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 June 30, 2001 Commission file number 1-6028

LINCOLN NATIONAL CORPORATION

(Exact name of registrant as specified in its charter)

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

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

Registrant's telephone number (215) 448-1400

As of July 27, 2001 LNC had 188,107,575 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 39.

Page 1 of 59

PART I - FINANCIAL INFORMATION



Item 1 Financial Statements


LINCOLN NATIONAL CORPORATION

CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>


June 30 December 31
(000s omitted) 2001 2000
-------------- ---- ----
ASSETS (Unaudited)

<S> <C> <C>
Investments:

Securities available-for-sale, at fair value:
Fixed maturity (cost 2001 - $27,681,147;
2000 - $27,377,065) $27,873,868 $27,449,773
Equity (cost 2001 - $477,284;
2000 - $462,813) 534,077 549,709
Mortgage loans on real estate 4,652,835 4,662,983
Real estate 306,931 282,014
Policy loans 1,947,402 1,960,899
Derivative Instruments 65,972 --
Other investments 414,890 463,270
----------- -----------
Total Investments 35,795,975 35,368,648

Investment in unconsolidated affiliates 6,110 6,401

Cash and invested cash 1,501,898 1,927,393

Property and equipment 251,399 228,211

Deferred acquisition costs 3,129,060 3,070,507

Premiums and fees receivable 303,691 296,705

Accrued investment income 573,192 546,393

Assets held in separate accounts 47,140,162 50,579,915

Federal income taxes 177,542 207,548

Amounts recoverable from reinsurers 3,661,992 3,747,734

Goodwill 1,263,583 1,285,993

Other intangible assets 1,478,980 1,556,975

Other assets 1,147,650 1,021,636
----------- -----------
Total Assets $96,431,234 $99,844,059

See notes to consolidated financial statements.

</TABLE>



<TABLE>
<CAPTION>

LINCOLN NATIONAL CORPORATION

CONSOLIDATED BALANCE SHEETS

- -CONTINUED-

June 30 December 31
(000s omitted) 2001 2000
-------------- ---- ----
LIABILITIES AND SHAREHOLDERS' EQUITY (Unaudited)

<S> <C> <C>
Liabilities:
Insurance and Investment Contract Liabilities:

Insurance policy and claim reserves $21,554,626 $21,728,098

Contractholder funds 18,392,459 18,377,061

Liabilities related to separate accounts 47,140,162 50,579,915
----------- -----------
Total Insurance and Investment Contract Liabilities 87,087,247 90,685,074

Short-term debt 351,287 312,927

Long-term debt 712,365 712,231

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

Other liabilities 2,479,397 2,434,743
----------- -----------
Total Liabilities 91,375,296 94,889,975


Shareholders' Equity:
Series A preferred stock-10,000,000 shares authorized
(6/30/01 liquidation value - $1,942) 801 857

Common stock - 800,000,000 shares authorized 1,028,121 1,003,651

Retained earnings 3,939,210 3,915,598

Accumulated Other Comprehensive Income:
Foreign currency translation adjustment (15,323) 21,930
Net unrealized gain on securities available-for-sale 76,161 12,048
Net unrealized gain on derivatives 26,968 --
----------- -----------
Total Accumulated Other Comprehensive Income 87,806 33,978
----------- -----------
Total Shareholders' Equity 5,055,938 4,954,084
----------- -----------
Total Liabilities and Shareholders' Equity $96,431,234 $99,844,059

See notes to consolidated financial statements.

</TABLE>


<TABLE>
<CAPTION>


LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

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

Insurance premiums $956,533 $870,697 $449,552 $481,099
Insurance fees 790,401 819,203 383,969 410,866
Investment advisory fees 99,033 106,135 49,612 52,182
Net investment income 1,346,793 1,384,966 673,052 673,819
Equity in earnings (loss) of
unconsolidated affiliates 937 (2,604) 43 (3,640)
Realized loss on investments
and derivative instruments (38,206) (11,360) (17,547) (10,383)
Other revenue and fees 142,295 194,850 60,311 88,720
------------ ------------ ------------ ------------
Total Revenue 3,297,786 3,361,887 1,598,992 1,692,663

Benefits and Expenses:

Benefits 1,761,675 1,742,983 855,017 876,992
Underwriting, acquisition,
insurance and other expenses 1,044,854 1,089,571 508,221 553,661
Interest and debt expense 66,488 71,720 32,040 35,381
------------ ------------ ------------ ------------
Total Benefits and Expenses 2,873,017 2,904,274 1,395,278 1,466,034
------------ ------------ ------------ ------------
Income before Federal Income Taxes,
Cumulative Effect of Accounting Change and
Minority Interest in Consolidated Subsidiary 424,769 457,613 203,714 226,629

Federal income taxes 107,299 123,775 50,724 62,783
------------ ------------ ------------ ------------
Income before Cumulative Effect of Accounting
Changes and Minority Interest in Consolidated
Subsidiary 317,470 333,838 152,990 163,846

Cumulative effect of accounting changes (net
of Federal income taxes) (15,566) -- (11,269) --
------------ ------------ ------------ ------------
Income before Minority Interest in
Consolidated Subsidiary 301,904 333,838 141,721 163,846

Minority interest in consolidated subsidiary (35) 10 (15) 238
------------ ------------ ------------ ------------
Net Income $301,939 $333,828 $141,736 $163,608

Net Income Per Common Share-Basic $1.61 $1.74 $0.76 $0.86

Net Income Per Common Share-Diluted $1.57 $1.72 $0.74 $0.84

See notes to consolidated financial statements.

</TABLE>


<TABLE>
<CAPTION>


LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

Six Months Ended June 30
Number of Shares Amounts
(000s omitted, except per share 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 (1,710) (1,745) (56) (54)
------------ ------------ ------------ ------------
Balance at June 30 24,270 27,112 801 894

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 27,360 27,920 56 54
Issued for benefit plans 1,302,622 259,274 47,064 (7,874)
Issued for acquisition of subsidiaries -- 34,688 -- 1,392
Retirement of common stock (4,300,000) (5,109,081) (22,650) (26,243)
------------ ------------ ------------ ------------
Balance at June 30 187,778,032 190,707,699 1,028,121 974,428

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

Comprehensive income 355,767 234,771
Less other comprehensive income (loss):
Foreign currency translation loss (37,253) (8,188)
Net unrealized gain (loss) on
securities available-for-sale 64,113 (90,869)
Net unrealized gain on
derivative instruments 26,968 --
------------ ------------
Net Income 301,939 333,828

Retirement of common stock (164,167) (132,042)

Dividends declared:
Series A preferred ($1.50 per share) (37) (42)
Common stock (2001-$0.61; 2000-$0.58) (114,123) (110,105)
------------ ------------
Balance at June 30 3,939,210 3,783,109


<CAPTION>

LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Continued)
Six Months Ended June 30
Number of Shares Amounts
(000s omitted from dollar amounts) 2001 2000 2001 2000
---- ---- ---- ----
<S> <C> <C> <C> <C>

Foreign Currency Translation Adjustment:
Accumulated adjustment at
beginning-of-year 21,930 30,049
Change during the period (37,253) (8,188)
------------ ------------
Balance at June 30 (15,323) 21,861

Net Unrealized Gain (Loss) on
Securities Available-for-Sale:
Balance at beginning-of-year 12,048 (465,698)
Change during the period 64,113 (90,869)
------------ ------------
Balance at June 30 76,161 (556,567)

Net Unrealized Gain on Derivative
Instruments:
Cumulative effect of accounting change 17,584 --
Change during the period 9,384 --
------------ ------------
Balance at June 30 26,968 --
------------ ------------
Total Shareholders' Equity
at June 30 $5,055,938 $4,223,725

Common Stock at End of Quarter:
Assuming conversion of preferred stock 188,166,352 191,141,491
Diluted basis 192,870,150 193,655,396

See notes to consolidated financial statements.


</TABLE>


<TABLE>
<CAPTION>


LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

Six Months Ended
June 30
(000s omitted) 2001 2000
-------------- ---- ----
Cash Flows from Operating Activities: (Unaudited)
<S> <C> <C>
Net income $301,939 $333,828
Adjustments to reconcile net income to net cash
provided by (used in) operating activities:
Deferred acquisition costs (141,629) (181,190)
Premiums and fees receivable (6,986) 11,872
Accrued investment income (26,798) (10,792)
Policy liabilities and accruals (549,493) 155,898
Contractholder funds 622,991 593,830
Amounts recoverable from reinsurers 85,741 179,047
Deferred Federal income taxes (28,659) 46,271
Other liabilities (108,484) (41,100)
Provisions for depreciation 29,668 34,467
Amortization of goodwill and other intangible assets 85,553 96,218
Realized loss on investments 62,150 11,360
Other (98,199) (2,703)
------------ ------------
Net Adjustments (74,145) 893,178
------------ ------------
Net Cash Provided by Operating Activities 227,794 1,227,006

Cash Flows from Investing Activities:
Securities-available-for-sale:
Purchases (4,750,611) (1,716,137)
Sales 3,061,036 1,405,737
Maturities 1,328,159 869,559
Purchase of other investments (550,443) (833,475)
Sale or maturity of other investments 520,929 683,104
Sale of unconsolidated affiliates -- 85,000
Increase (decrease) in cash collateral on loaned securities (114,188) 320,502
Property and equipment purchases (115,437) (98,976)
Property and equipment sales 55,114 61,492
Increase (decrease) in other assets (non-operating) 98,710 (42,235)
Other 141,714 13,300
------------ ------------
Net Cash Provided by (Used in) Investing Activities (325,017) 747,871

Cash Flows from Financing Activities:
Decrease in long-term debt (includes payments and
transfer to short-term debt) -- (477)
Net increase (decrease) in short-term debt 38,360 (103,994)
Universal life and investment contract deposits 1,964,123 1,773,038
Universal life and investment contract withdrawals (1,867,817) (2,720,615)
Investment contract transfers (208,000) (921,000)
Common stock issued for benefit plans 47,064 (7,874)
Retirement of common stock (186,817) (158,285)
Dividends paid to shareholders (115,185) (112,241)
------------ ------------
Net Cash Used in Financing Activities (328,272) (2,251,448)
------------ ------------
Net Decrease in Cash and Invested Cash (425,495) (276,571)

Cash and Invested Cash at Beginning-of-Year 1,927,393 1,895,883
------------ ------------
Cash and Invested Cash at June 30 $1,501,898 $1,619,312

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

2. Change in Estimate and Changes in Accounting Principles

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

Recognition of Interest Income and Impairment on Purchased and Retained
Beneficial Interests in Securitized Financial Assets. On April 1, 2001,
LNC adopted Emerging Issues Task Force 99-20: Recognition of Interest
Income and Impairment on Purchased and Retained Beneficial Interests in
Securitized Financial Assets ("EITF 99-20"). EITF 99-20 is effective for
fiscal quarters beginning after March 15, 2001. EITF 99-20 changed the
manner in which LNC determined the fair value of investments in
collateralized bond obligations. In accordance with EITF 99-20, the
write down resulting from the adoption of this new approach has been
reported as a cumulative effect of a change in accounting principle.
The cumulative effect adjustment that LNC recorded in connection with
the adoption of EITF 99-20 was a net realized loss on investments of
$11.3 million after-tax ($17.3 million pre-tax). In arriving at this
amount, deferred acquisition costs of $12.2 million were restored and
netted against net realized loss on investments.

3. Federal Income Taxes

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

4. Underwriting, Acquisition, Insurance and Other Expenses

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

<TABLE>
<CAPTION>

Six Months Ended Three Months Ended
June 30, June 30,
(in millions) 2001 2000 2001 2000
- ------------- ---- ---- ---- ----
<S> <C> <C> <C> <C>
Commissions $434.5 $446.1 $217.6 $251.9
Other volume related expenses 91.2 109.2 49.4 56.4
Operating and administrative expenses 501.0 563.8 252.1 266.5
Deferred acquisition costs net of
amortization (141.6) (181.2) (86.7) (95.0)
Restructuring charges 6.9 4.1 5.9 4.1
Other 152.9 147.6 69.9 69.8
-------- -------- ------ ------
Total $1,044.9 $1,089.6 $508.2 $553.7

</TABLE>

5. Restrictions, Commitments and Contingencies

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

Both the substantive review process conducted by the Commissioner and
the financial standards that must be met are the same whether a dividend
payment is an ordinary dividend or extraordinary dividend. Only the
timing of the review is different. An ordinary dividend payment can be
made without prior approval, however, if the Commissioner subsequently
determines that the payment does not meet the financial standards, repayment
of the dividend could be ordered and future dividends could be limited
or prohibited. Assuming LNL continues to satisfy the financial
standards for making dividends to LNC, timely review as required of the
Commissioner by statute and approvals of extraordinary dividends are
expected to continue. During the six months ended June 30, 2001 and
during the year ended December 31, 2000, LNL received regulatory
approval and paid extraordinary dividends totaling $265 million
and $420 million, respectively, to LNC. In the event such approvals
are not obtained in the future, management believes that LNC
can obtain the funds required to satisfy its obligations from its
existing credit facilities and other sources.

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

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

Reinsurance Disability Income Claims. The liabilities for disability
income claims net of the related asset for amounts recoverable from
reinsurers at June 30, 2001 and December 31, 2000 were $1.310 billion
and $1.309 billion, respectively. The liability is based on the
assumption that recent experience will continue in the future.
If incidence levels and/or claim termination rates fluctuate significantly
from the assumptions underlying the reserves, adjustments to reserves could
be required in the future. Accordingly, this liability may prove to be
deficient or excessive. However, it is management's opinion that such
future developments will not materially affect the consolidated financial
position of LNC. See also Note 10.

United Kingdom Pension Products. Operations in the United Kingdom
("UK") include the sale of pension products to individuals. Regulatory
agencies have raised questions as to what constitutes appropriate advice
to individuals who bought pension products as an alternative to
participation in an employer sponsored plan. In cases of inappropriate
advice, an extensive investigation may have to be done and the
individual put in a position similar to what would have been attained if
the individual had remained in the employer-sponsored plan. At June 30,
2001 and December 31, 2000, liabilities of $202 million and $284
million, respectively, were carried on the books for this issue. The
decrease in the level of the reserve reflects the settlement payouts
that have occurred during the six months ended June 30, 2001. This
liability is based on various estimates that are subject to considerable
uncertainty. Accordingly, this liability may prove to be deficient or
excessive. However, it is management's opinion that such future
developments will not materially affect the consolidated financial
position of LNC.

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

The exited programs managed within the personal accident reinsurance
profit center include certain excess-of-loss personal accident
reinsurance programs created in the London market and certain workers'
compensation carve-out programs managed by Unicover Managers, Inc. The
aggregate liabilities associated with the exited personal accident line
of business were $198.0 million and $270.1 million at June 30, 2001 and
December 31, 2000, respectively. The personal accident liabilities net
of the assets held for reinsurance recoverable were $70 million and
$148 million at June 30, 2001 and December 31, 2000, respectively.

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

Reinsurance HMO Excess-of-Loss and Group Carrier Medical Programs. The
liabilities for HMO excess-of-loss and group carrier medical claims, net
of the related assets for amounts recoverable from reinsurers, were
$73.9 million and $85.9 million at June 30, 2001 and December 31, 2000,
respectively. LNC reviews reserve levels on an on-going basis. The
liabilities are based on the assumption that recent experience will
continue in the future. If claims and loss ratios fluctuate
significantly from the assumptions underlying the reserves, adjustments
to reserves could be required in the future. Accordingly, the
liabilities may prove to be deficient or excessive. However, it is
management's opinion that such future developments will not materially
affect the consolidated financial position of LNC. See also Note 10.

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

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

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

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

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

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

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

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

During the fourth quarter of 2000, LNL reached an agreement in principle
to settle all class action lawsuits alleging fraud in the sale of
non-variable universal life and participating whole life insurance
policies. The agreement received court approval during the second
quarter of 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. Owners
of approximately 4,300 policies have excluded themselves (opted-out)
from the settlement and, with respect to these policies, will not be
bound by the settlement. Total charges recorded during 2000 for this
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 include interest rate swaps, interest rate caps, and
swaptions. Derivative instruments that are used as part of LNC's
foreign currency risk management strategy includes foreign currency
swaps and foreign exchange forwards. Call options on the S&P 500 index
and call options on LNC stock are used as part of LNC's equity market
risk management strategy. LNC also uses credit default swaps as part of
its credit risk management strategy.

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

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

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

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.

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


<TABLE>
<CAPTION>


The following tables show financial data by segment:
Six Months Three Months
Ended June 30 Ended June 30
(in millions) 2001 2000 2001 2000
------------- ---- ---- ---- ----
<S> <C> <C> <C> <C> <C>
Revenue:
Annuities $1,022.5 $1,079.2 $512.1 $530.5
Life Insurance 915.3 885.9 455.7 444.2
Reinsurance 956.8 851.6 448.7 457.2
Investment Management 222.6 246.5 110.3 120.7
Lincoln UK 153.8 221.0 68.9 108.2
Other Operations (includes consolidating adjustments) 26.8 77.7 3.3 31.9
-------- -------- -------- --------
Total $3,297.8 $3,361.9 $1,599.0 $1,692.7

Net Income (Loss) before Federal Income Taxes:
Annuities $197.9 $221.2 $102.6 $105.2
Life Insurance 190.0 185.0 90.9 93.6
Reinsurance 112.6 82.4 49.0 36.6
Investment Management 8.1 32.5 4.6 13.2
Lincoln UK 40.8 46.0 21.2 26.0
Other Operations (includes interest expense) (124.6) (109.5) (64.6) (48.0)
-------- -------- -------- --------
Total $424.8 $457.6 $203.7 $226.6

Federal Income Taxes (Credits):
Annuities $34.1 $45.6 $19.0 $20.8
Life Insurance 68.0 68.5 32.1 35.2
Reinsurance 38.0 24.6 16.6 11.9
Investment Management 3.2 11.8 1.6 4.8
Lincoln UK 8.4 11.4 3.6 6.9
Other Operations (44.4) (38.1) (22.2) (16.8)
-------- -------- -------- --------
Total $107.3 $123.8 $50.7 $62.8

Net Income (Loss):
Annuities $163.8 $175.6 $83.6 $84.4
Life Insurance 122.0 116.5 58.8 58.4
Reinsurance 74.6 57.8 32.4 24.7
Investment Management 4.9 20.7 3.0 8.4
Lincoln UK 32.4 34.6 17.6 19.1
Other Operations (includes interest expense) (80.2) (71.4) (42.4) (31.2)
-------- -------- -------- --------
Income before Cumulative Effects of
Accounting Changes and Minority Interest in
Consolidated Subsidiary 317.5 333.8 153.0 163.8
Cumulative effect of
accounting changes (after-tax) (15.6) -- (11.3) --
Minority interest in consolidated subsidiary -- -- -- 0.2
-------- -------- -------- --------
Net Income $301.9 $333.8 $141.7 $163.6

<CAPTION>

June 30 December 31
(in millions) 2001 2000
------------- ---- ----
<S> <C> <C> <C>
Assets:
Annuities $57,852.4 $60,267.1
Life Insurance 18,128.6 17,939.1
Reinsurance 6,972.8 7,026.6
Investment Management 1,424.9 1,439.0
Lincoln UK 7,989.2 8,763.7
Other Operations 4,063.3 4,408.6
--------- ---------
Total $96,431.2 $99,844.1

</TABLE>


7. Earnings Per Share

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

<TABLE>
<CAPTION>

Six Months Ended Three Months Ended
June 30 June 30
Numerator: [in millions] 2001 2000 2001 2000
---- ---- ---- ----
<S> <C> <C> <C> <C>
Net income as used in basic calculation $301.9 $333.8 $141.7 $163.6
Dividends on convertible preferred stock * * * *
----------- ----------- ----------- -----------
Net income as used in diluted calculation $301.9 $333.8 $141.7 $163.6
* Less than $100,000.

Denominator: [number of shares]
Weighted average shares, as used
in basic calculation 188,075,417 192,236,322 187,028,174 190,655,096
Shares to cover conversion of
preferred stock 402,303 452,955 393,412 445,853
Shares to cover restricted stock 18,088 198,134 24,304 (34,813)
Average stock options outstanding
during the period 16,335,752 8,991,887 17,454,248 12,683,912
Assumed acquisition of shares
with assumed proceeds and tax
benefits from exercising stock options
(at average market price during the period) (12,746,854) (7,430,510) (13,649,259) (10,336,620)
Average deferred compensation shares 742,048 136,641 756,370 629,985
----------- ----------- ----------- -----------
Weighted-average shares, as
used in diluted calculation 192,826,754 194,585,429 192,007,249 194,043,413

</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.

8. Comprehensive Income

<TABLE>
<CAPTION>

Six Months Ended Three Months Ended
June 30 June 30
[in millions] 2001 2000 2001 2000
---- ---- ---- ----
<S> <C> <C> <C> <C> <C>
Net income $301.9 $333.8 $141.7 $163.6
Foreign currency translation (37.3) (8.2) (19.5) (1.0)
Net unrealized gain (loss) on securities 64.1 (90.8) (114.2) (145.3)
Net unrealized gain on derivatives 9.4 -- 3.7 --
Cumulative effect of accounting changes 17.6 -- -- --
----------- ----------- ----------- -----------
Comprehensive Income (Loss) $355.7 $(234.8) $11.7 $17.3

</TABLE>

9. Restructuring Charges

During 1998, LNC recorded a restructuring charge of $14.3 million
after-tax ($22 million pre-tax) relating to the streamlining of LNC's
corporate center operations. The restructuring plan was completed in
the fourth quarter of 2000 except for the on-going payments of rents on
abandoned facilities which are expected to continue until the end of
2004. During the fourth quarter of 2000, $0.5 million (pre-tax) of the
original charge was reversed as a reduction in restructuring costs, due
primarily to changes in severance and outplacement costs. More employees
whose positions were eliminated under the restructuring plan found
employment in other areas of LNC than had been originally anticipated;
therefore, actual severance and outplacement costs were less than
previously estimated. Actual pre-tax costs totaling $20.9 million have
been expended or written-off and 118 positions have been eliminated
under this plan through June 30, 2001. As of June 30, 2001, a balance of
$0.6 million remains in the restructuring reserve for this plan.

During 1999, LNC implemented restructuring plans relating to 1) the
downsizing and consolidation of the operations of Lynch & Mayer, Inc.
("Lynch & Mayer"), 2) the discontinuance of HMO excess-of-loss
reinsurance programs and 3) the streamlining of Lincoln UK's operations.
The aggregate charges associated with these three unrelated
restructuring plans totaled $21.8 million after-tax ($31.8 million
pre-tax). These aggregate pre-tax costs include $8.3 million for
employee severance and termination benefits, $9.8 million for asset
impairments and $13.7 million for costs relating to exiting business
activities. During the fourth quarter of 1999, $3.0 million (pre-tax) of
the original charge recorded for the Lynch & Mayer restructuring plan
was reversed as a reduction of restructuring costs due primarily to a
change in estimate for costs associated with abandoned leased office
space. In addition, during the fourth quarter of 1999, $1.5 million
(pre-tax) associated with lease terminations was released into income.
During the fourth quarter of 2000, the Lynch & Mayer restructuring plan
was completed and $0.3 million (pre-tax) of the original charge was
reversed as Lynch & Mayer was able to successfully exit certain
contracts without any further obligations or penalties. Also, during
the fourth quarter of 2000, $1.0 million (pre-tax) of the original
charge for the discontinuance of HMO excess-of-loss reinsurance programs
was reversed due primarily to changes in severance and outplacement
costs. More employees whose positions were eliminated under the
restructuring plan found employment in other areas of LNC than had been
originally anticipated; therefore, actual severance and outplacement
costs were less than previously estimated. Actual pre-tax costs totaling
$13.6 million were expended or written-off and 34 positions were
eliminated under the Lynch & Mayer restructuring plan. Actual pre-tax
costs totaling $9.9 million have been expended or written-off for the
HMO excess-of-loss and Lincoln UK restructuring plans and 160 positions
have been eliminated under these plans through June 30, 2001. As of June
30, 2001, a balance of $4.0 million remains in the restructuring
reserves for these two plans.

During 2000, LNC implemented restructuring plans relating to 1) the
downsizing and consolidation of the operations of Vantage Global
Advisors, Inc. ("Vantage"); 2) the exit of all direct sales and sales
support operations of Lincoln UK and the consolidation of its Uxbridge
home office with its Barnwood home office; 3) the downsizing and
consolidation of the investment management operations of Lincoln
Investment Management. The Vantage restructuring charge was recorded in
the second quarter, the Lincoln UK restructuring charge was recorded in
the third and fourth quarters, and the Lincoln Investment Management
restructuring charge was recorded in the fourth quarter of 2000. The
aggregate charges associated with all restructuring plans entered into
during 2000 totaled $81.8 million after-tax ($107.4 million pre-tax).
The component elements of these aggregate pre-tax costs include employee
severance and termination benefits of $33.8 million, write-off of
impaired assets of $40.9 million and other exit costs of $32.7 million.
During the fourth quarter of 2000, $0.6 million (pre-tax) of the
original charge recorded for the Vantage restructuring plan was reversed
as a reduction of restructuring costs due primarily to changes in
estimates associated with severance and abandoned office space
costs. Actual pre-tax costs totaling $87.2 million have been expended
or written-off for these plans and 676 positions have been eliminated
under these plans through June 30, 2001. As of June 30, 2001, a balance
of $19.6 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. Actual
pre-tax costs totaling $0.2 million have been expended or written-off
and 30 positions have been eliminated under this plan through June 30,
2001. As of June 30, 2001, a balance of $0.8 million remains in the
restructuring reserve for this plan. Expenditures under this
restructuring plan are expected to be completed in the fourth quarter of
2001.

During the second quarter of 2001, LNC recorded restructuring charges in
its Annuities and Life Insurance segments of $0.63 million ($0.97
million pre-tax) and $2.03 million ($3.12 million pre-tax),
respectively, related to a restructuring plan for First Penn-Pacific.
The objective of this plan is to eliminate duplicative functions in
Schaumburg, Illinois by transitioning them into the Annuities and Life
Insurance segments operations in Fort Wayne, Indiana and Hartford,
Connecticut, respectively, in order to reduce on-going operating costs.
This charge was included in Underwriting, Acquisition, Insurance and
Other Expenses on the Consolidated Statement of Income for the quarter
ended June 30, 2001. The restructuring plan identified the following
activities and associated costs to achieve the objectives of the plan:
(1) severance and termination benefits of $3.19 million related to the
elimination of 27 positions and (2) other costs of $0.9 million. Actual
pre-tax costs totaling $1.22 million have been expended or written-off
and 9 positions have been eliminated under this plan through June 30,
2001. As of June 30, 2001, a balance of $2.87 million remains in the
restructuring reserve for this plan. Expenditures under this plan are
expected to be completed in the fourth quarter of 2001.

During the second quarter of 2001, LNC recorded a restructuring charge
for Lincoln Financial Distributors in "Other Operations" of $1.2 million
($1.8 million pre-tax). The objectives of this restructuring plan are
to reorganize the life wholesaling function within the independent
planner distribution channel, consolidate retirement wholesaling
territories, and streamline the marketing and communications functions.
This charge was included in Underwriting, Acquisition, Insurance and
Other Expenses on the Consolidated Statement of Income for the quarter
ended June 30, 2001. The restructuring plan identified severance and
termination benefits of $1.8 million related to the elimination of 33
positions. Actual pre-tax costs totaling $0.1 million have been
expended or written-off and 7 positions have been eliminated under this
plan through June 30, 2001. As of June 30, 2001, a balance of $1.7
million remains in the restructuring reserve for this plan.
Expenditures under this restructuring plan are expected to be completed
in the second quarter of 2002.

10. Subsequent Event

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

As the gain on the transaction relates to the indemnity reinsurance
agreements, the estimated gain of approximately $800 million ($1.3
billion pre-tax) will be deferred and recorded as a liability on LNC's
balance sheet at the time of closing in accordance with the requirements
of Financial Accounting Standard No. 113. The deferred gain will be
amortized at the rate that earnings on the reinsured business are expected
to emerge, over seven to 15 years on a declining basis. Closing is
anticipated to be in the fourth quarter of 2001 and is subject to
regulatory approvals. LNC expects to invest the proceeds from the
transaction to expand its other businesses and to repurchase LNC
securities. As of July 29, 2001, LNC may repurchase up to $866.5
million of LNC securities which is the combined amount available for
repurchase under two repurchase authorizations approved by the Board
of Directors in November 2000 and July 2001.

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

Earnings from LNC's reinsurance operation were as follows:

<TABLE>
<CAPTION>

Six Months Ended Three Months Ended
June 30 June 30
[in millions] 2001 2000 2001 2000
---- ---- ---- ----
<S> <C> <C> <C> <C> <C>
Revenue $956.8 $851.6 $448.7 $457.2
Benefits and Expenses 844.2 769.2 399.7 420.6
----------- ----------- ----------- -----------
Income before Federal Income Taxes and
Cumulative Effect of Accounting Changes 112.6 82.4 49.0 36.6
Federal Income Taxes 38.0 24.6 16.6 11.9
----------- ----------- ----------- -----------
Income before Cumulative Effect of
Accounting Changes 74.6 57.8 32.4 24.7
Cumulative Effect of Accounting Changes (after-tax) (2.4) -- (2.2) --
----------- ----------- ----------- -----------
Net Income $72.2 $57.8 $30.2 $24.7

</TABLE>

Item 2 Management's Discussion and Analysis of Financial Information

Forward Looking Statements - Cautionary Language

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

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

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

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

RESULTS OF CONSOLIDATED OPERATIONS

Summary Financial Results

<TABLE>
<CAPTION>

Six Months Ended Three Months Ended
June 30 June 30
[in millions] 2001 2000 2001 2000
---- ---- ---- ----
<S> <C> <C> <C> <C> <C>
Operating Revenue (1) $3,336.0 $3,373.2 $1,616.5 $1,703.0
Expenses (including taxes) (2) 2,989.3 3,029.6 1,448.4 1,529.8
----------- ----------- ----------- -----------
Income from Operations before Minority Interest
in Consolidated Subsidiary 346.7 343.6 168.1 173.2
Minority Interest in Consolidated Subsidiary -- -- -- 0.2
----------- ----------- ----------- -----------
Income from Operations 346.7 343.6 168.1 173.0
Realized Loss on Investments and
Derivative Instruments (after-tax) (24.7) (7.1) (11.2) (6.7)
Restructuring Charges (after-tax) (4.5) (2.7) (3.9) (2.7)
----------- ----------- ----------- -----------
Income before Cumulative Effect of
Accounting Changes 317.5 333.8 153.0 163.6
Cumulative Effect of Accounting Changes (after-tax) (15.6) -- (11.3) --
----------- ----------- ----------- -----------
Net Income $301.9 $333.8 $141.7 $163.6

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

(2) Expenses exclude restructuring charges.

</TABLE>

LNC has the following business segments: Annuities, Life Insurance,
Reinsurance, Investment Management and Lincoln UK. LNC reports
operations not directly related to the business segments and unallocated
corporate items (i.e., corporate investment income, interest expense on
corporate debt, 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 six months of 2001 and the second quarter of
2001 decreased 10% and 13%, respectively, compared to the same periods
in 2000. Income from operations for the first six months of 2001
increased 1% and income from operations for the second quarter of 2001
decreased 3%, compared to the same periods in 2000. The decreases in
net income for the six months and quarter ended June 30, 2001 were
primarily the result of decreased earnings in the Annuities, Investment
Management and Lincoln UK segments along with increased losses from
LFA and LFD in "Other Operations." The decrease in net income for the
Annuities segment was primarily due to increased realized losses on
investments and realized losses associated with the adoption of FAS 133
and EITF 99-20 which were recorded as the Cumulative Effect of
Accounting Changes. The Life Insurance segment's net income for the six
months was unchanged, but net income was down for the second quarter as
a result of increased realized losses on investments and realized losses
associated with the adoption of EITF 99-20. The Reinsurance segment
experienced increased earnings for both the six months and second quarter.

Consolidated operating revenues decreased $37.2 million or 1% for the
first six months of 2001 compared to the same period in 2000 and
decreased $86.5 million or 5% for the second quarter of 2001 compared to
the same quarter in 2000. These decreases were primarily related to
lower fee income in the Annuities segment and lower investment advisory
fees in the Investment Management segment resulting from the depressed
equity markets over the last three quarters along with net cash outflows
from annuities and investment products over the last year. In
addition, Lincoln UK had a decrease in operating revenue due to lower
business volume along with lower fee income resulting from a downturn in
the United Kingdom equity markets over the last two quarters. Finally,
LFA and LFD included in "Other Operations" had lower sales revenue
largely attributable to the volatile equity markets over the last six
months. Partially offsetting these negative variances were increased
life premiums in the Reinsurance segment resulting from the growth in
business over the last two years and the change in accounting estimate
that increased segment revenue by $39.3 million in the first quarter of
2001. For the second quarter, the Reinsurance segment experienced a
decrease in operating revenue due to lower health premiums from the
prior year quarter. This was due largely to a reduction in premium from
the HMO excess-of-loss line of business which is in run-off. The Life
Insurance segment also had increased operating revenue due to growth in
in-force.

Consolidated operating expenses decreased slightly by $40.3 million or
1% for the first six months of 2001 compared to the same period in 2000
and decreased $81.4 million or 5% for the second quarter of 2001
compared to the same quarter in 2000. These decreases were due
primarily to decreased expenses in the Annuities segment resulting from
lower amortization of deferred acquisition costs and reduced benefits
and reserve requirements for guaranteed minimum death benefits. Also,
Lincoln UK had lower expenses as a result of the decrease in business
volume along with effective expense management. Partially offsetting
these positive variances were increases in expenses in the Life
Insurance and Investment Management segments. Benefits and expenses
increased in the Life Insurance segment primarily as a result of the
growth in in-force, which drove interest credited to policyholders and
benefits higher. Expenses were slightly higher in the Investment
Management segment largely due to annual salary increases. The
Reinsurance segment had increased expenses for the first six months of
2001 due primarily to the growth in business, but expenses for the
second quarter of 2001 were lower due to decreased health policy
benefits related to the run-off of the HMO excess-of-loss business as
well as improved mortality.

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.

Recognition of Interest Income and Impairment on Purchased and Retained
Beneficial Interests in Securitized Financial Assets. On April 1, 2001,
LNC adopted Emerging Issues Task Force 99-20: Recognition of Interest
Income and Impairment on Purchased and Retained Beneficial Interests in
Securitized Financial Assets ("EITF 99-20"). EITF 99-20 is effective for
fiscal quarters beginning after March 15, 2001. EITF 99-20 changed the
manner in which LNC determined the fair value of investments in
collateralized bond obligations. In accordance with EITF 99-20, the
write down resulting from the adoption of this new approach has been
reported as a cumulative effect of a change in accounting principle.
The cumulative effect adjustment that LNC recorded in connection with
the adoption of EITF 99-20 was a net realized loss on investments of
$11.3 million after-tax ($17.3 million pre-tax). In arriving at this
amount, deferred acquisition costs of $12.2 million were restored and
netted against net realized loss on investments.

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 9 to the consolidated financial statements.

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

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

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

Subsequent Event

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

As the gain on the transaction relates to the indemnity reinsurance
agreements, the estimated gain of approximately $800 million ($1.3
billion pre-tax) will be deferred and recorded as a liability on LNC's
balance sheet at the time of closing in accordance with the requirements
of Financial Accounting Standard No. 113. The deferred gain will be
amortized at the rate that earnings on the reinsured business are
expected to emerge, over seven to 15 years on a declining basis. Closing
is anticipated to be in the fourth quarter of 2001 and is subject to
regulatory approvals. LNC expects to invest the proceeds from the
transaction to expand its other businesses and to repurchase LNC
securities. As of July 29, 2001, LNC may repurchase up to $866.5
million of LNC securities which is the combined amount available for
repurchase under two repurchase authorizations approved by the Board
of Directors in November 2000 and July 2001.

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

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


RESULTS OF OPERATIONS BY SEGMENT

Annuities

<TABLE>
<CAPTION>

Results of Operations (1) Six Months Ended Three Months Ended
June 30 June 30
(in millions) 2001 2000 2001 2000
- ------------- ---- ---- ---- ----
<S> <C> <C> <C> <C>
Income from Operations $173.1 $172.6 $90.8 $84.1
Realized Gain (Loss) (after-tax) (8.0) 3.0 (6.6) 0.3
Restructuring Charge (after-tax) (1.3) -- (0.6) --
----------- ----------- ----------- -----------
Income before Cumulative Effect of Accounting Change 163.8 175.6 83.6 84.4
Cumulative Effect of Accounting Changes (2) (7.3) -- (3.7) --
----------- ----------- ----------- -----------
Net Income $156.5 $175.6 $79.9 $84.4

<CAPTION>

June 30 (in billions) 2001 2000
- ---------------------- ---- ----
<S> <C> <C>
Account Values (3)

Variable Annuities $37.0 $43.1

Fixed Annuities 16.7 17.2
Reinsurance Ceded (1.1) (1.3)
----------- -----------
Total Fixed Annuities 15.6 15.9

Total Account Values $52.6 $59.0

</TABLE>

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

(2) Cumulative Effect of Accounting Changes relates to the transition
adjustment of $(3.6) million recorded in the first quarter of 2001 upon
adoption of Financial Accounting Statement No. 133 and the adjustment of
$(3.7) million recorded in the second quarter of 2001 upon adoption of
Emerging Issues Task Force Bulletin 99-20. (Refer to page 19 for further
discussion of these items.)

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

The Annuities segment reported a decrease in net income of $19.1 million
or 11% for the first six months of 2001 compared to the same period in
2000 and a decrease of $4.5 million or 5% for the second quarter of 2001
compared to the same quarter in 2000. Income from operations for the
first six months of 2001 increased $0.5 million or 0.3% compared to the
same period in 2000 and increased $6.7 million or 8% for the second
quarter of 2001 compared to the same quarter in 2000. The increase in
income from operations for the second quarter was driven primarily by
the improved equity markets. Favorable market movement during the
quarter resulted in changes in the amortization of deferred amortization
costs on the variable annuity block of business which resulted in less
expense compared to the same quarter in 2000. In addition, the improved
equity markets resulted in both reduced benefits and reserve
requirements for guaranteed minimum death benefits. Also contributing
to increased earnings was a favorable variance in investment income
earned. This positive variance was due to the poor performance of
investment partnerships in the second quarter of 2000. Partially
offsetting these earnings increases was a decrease in fee income
associated with a $6.1 billion decrease in average variable annuity
account values from the prior year quarter. The decrease in account
values was primarily due to market depreciation, and to a lesser
extent, net cash outflows over the last year (see below for further
discussion of cash flows).

The growth in income from operations for the six months ended June 30,
2001 over the same period in 2000 was not as strong as the growth in
earnings experienced in the second quarter of 2001. This was due
primarily to the poor performance of the equity markets in the first
quarter of 2001. Fee income earned on variable annuity accounts,
amortization of deferred acquisition costs, and benefits paid/reserves
for guaranteed minimum death benefits on individual annuity contracts
all had negative variances in the first quarter of 2001 when compared to
the first quarter of 2000.

Cash Flows (1)

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

<TABLE>
<CAPTION>

Six Months Ended Three Months Ended
June 30 June 30
(in billions) 2001 2000 2001 2000
- ------------- ---- ---- ---- ----
<S> <C> <C> <C> <C>
Variable Annuity Deposits $1.6 $1.6 $0.7 $0.8
Variable Annuity Withdrawals (2.3) (2.4) (1.0) (1.2)
----------- ----------- ----------- -----------
Variable Annuity Net Flows (0.7) (0.8) (0.3) (0.4)

Fixed Annuity Deposits 1.2 1.1 0.7 0.5
Fixed Annuity Withdrawals (1.3) (1.7) (0.6) (0.8)
----------- ----------- ----------- -----------
Fixed Annuity Net Flows (0.1) (0.6) 0.1 (0.3)

Total Annuity Net Flows $(0.8) $(1.4) $(0.2) $(0.7)

Incremental Deposits (2) $2.4 $2.4 $1.2 $1.1

</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 six months of 2001, the Annuities segment experienced
significant improvement in cash flows compared to the same period in
2000. For the first six months of 2001, total annuity deposits were
$2.8 billion and withdrawals were $3.6 billion, resulting in net cash
outflow of $0.8 billion. For the first six months of 2000, total
annuity deposits were $2.7 billion and withdrawals were $4.1 billion,
resulting in net cash outflow of $1.4 billion. Incremental deposits,
which represent gross deposits reduced by transfers from other Lincoln
Annuity products, were flat between periods. For the six-month period,
the overall improvement in net cash outflow was $0.6 billion. In
addition, quarterly net cash outflow has improved incrementally every
quarter since the third quarter of 2000. Net cash outflow for the
second quarter of 2001 was $0.2 billion, a $0.5 billion improvement over
the second quarter of 2000 and a $0.4 billion improvement over the first
quarter of 2001.

The overall improvement in cash flows is due to increased fixed annuity
deposits along with increased retention of both variable and fixed
annuity accounts. The overall lapse rate in the second quarter of 2001
was below 10%, the Annuities segment's lowest rate since the third
quarter of 1999. Fixed annuity deposits have been bolstered by two new
product introductions that occurred in the first quarter of 2001. In
addition, fixed annuity withdrawals have been stemmed by a conservation
plan focused on key accounts. The improvement in variable annuity
retention in the second quarter of 2001 was due primarily to
conservation efforts targeted at the ACCRU variable annuity product
line. This product line was included in the block of business acquired
from CIGNA in January 1998. A targeted conservation program implemented
in the second quarter of 2001 helped reduce the annualized lapse rates
on this product line from 60% in the first quarter of 2001 to 25% in the
second quarter of 2001.

The positive variances noted above were partially offset by reduced
individual variable annuity deposits over the first six months of 2001.
Variable annuity deposits in the first quarter of 2001 were bolstered by
strong activity in employer-sponsored markets including large case
rollovers and higher regular cash flows in the Alliance program. This
growth, however, was offset by lower sales of the American Legacy and
ChoicePlus(SM) individual variable annuity product lines during the
first six months of 2001. Sales of individual variable annuities have
suffered largely as a result of the volatile equity markets experienced
over the last three quarters.

Barring a major downturn in the equity markets over the next two
quarters, it is LNC's goal to achieve net positive cash flows for total
annuities for the fourth quarter of 2001. Progress towards that goal
will be further bolstered by third quarter activities planned under
LNC's overall initiative to improve retention and grow new deposits.
LNC's innovative Income4Life(SM) solution, a revolutionary way of
distributing income from a deferred annuity, was officially launched
with the American Legacy product line in the third quarter as part of an
American Funds Distributors sales campaign. In August, LFD will launch
their Income4Life roll out with the ChoicePlus product line. With
regards to LNC's application with the SEC for exemptive relief on the
American Legacy I and II product lines, approval was received to upgrade
out-of-surrender contracts of existing American Legacy contractholders.
The approved upgrade options include a tax benefit rider, a bonus and an
enhanced guaranteed minimum death benefit rider. The roll out of the
programs authorized under exemptive relief is slated for the third
quarter. LNC is still awaiting approval of exchange options included in
its exemptive relief filing for American Legacy and hopes to have the
SEC's final decision in the third quarter. Exemptive relief on certain
Multi-Fund(R) variable annuity products will be filed in September 2001.

Life Insurance

<TABLE>
<CAPTION>

Results of Operations (1) Six Months Ended Three Months Ended
June 30 June 30
(in millions) 2001 2000 2001 2000
- ------------- ---- ---- ---- ----
<S> <C> <C> <C> <C>
Income from Operations $135.7 $122.9 $67.1 $62.4
Realized Loss (11.7) (6.4) (6.3) (4.0)
Restructuring Charge (after-tax) (2.0) -- (2.0) --
----------- ----------- ----------- -----------
Income before Cumulative Effect of Accounting Change 122.0 116.5 58.8 58.4
Cumulative Effect of Accounting Changes (2) (5.5) -- (5.3) --
----------- ----------- ----------- -----------
Net Income $116.5 $116.5 $53.5 $58.4

First Year Premiums (by Product):
Universal Life $125.1 $133.4 $68.7 $62.3
Variable Universal Life 103.7 84.5 50.3 42.6
Whole Life 9.2 8.5 5.1 4.5
Term 16.3 27.8 8.5 13.5
Corporate Owned Life Insurance ("COLI") 28.0 32.2 21.0 19.5
----------- ----------- ----------- -----------
Total First Year Premiums $282.3 $286.4 $153.6 $142.4

<CAPTION>

June 30 (in billions) 2001 2000
- ---------------------- ---- ----
<S> <C> <C>
Account Values

Universal Life $7.2 $6.7
Variable Universal Life 1.8 1.8
Interest-Sensitive Whole Life 2.1 2.0
----------- -----------
Total Life Insurance Account Values $11.1 $10.5

In-Force - Face Amount

Universal Life and Other $118.0 $110.5
Term Insurance 105.3 97.0
----------- -----------
Total In-Force $223.3 $207.5

</TABLE>

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

(2) Cumulative Effect of Accounting Changes relates to the transition
adjustment of $(0.2) million recorded in the first quarter of 2001 upon
adoption of Financial Accounting Statement No. 133 and the adjustment of
$(5.3) million recorded in the second quarter of 2001 upon adoption of
Emerging Issues Task Force Bulletin 99-20. (Refer to page 19 for further
discussion of these items.)

The Life Insurance segment reported no change in net income for the
first six months of 2001 compared to the same period in 2000 and a
decrease of $4.9 million or 8% for the second quarter of 2001 compared
to the same quarter in 2000. Income from operations for the first six
months of 2001 increased $12.8 million or 10% compared to the same
period in 2000 and increased $4.7 million or 8% for the second quarter
of 2001 compared to the same quarter in 2000. The increase in income
from operations for the first six months of 2001 as compared to same
period in 2000 was primarily attributable to growth in life insurance
in-force partially offset by unfavorable mortality. The increase in
income from operations for the second quarter of 2001 as compared to the
same quarter in 2000 was attributable to favorable investment results in
addition to the items noted for the first six months of 2001. Life
insurance in-force grew to $223.3 billion at the end of the second
quarter of 2001, a $15.8 billion or 8% increase over the prior year
quarter. The increase was due to strong sales growth over the last
year.

After a challenging first quarter, sales rebounded in the second quarter
as first year premiums increased by $11.2 million or 8% over the prior
year quarter and 19% over first quarter of 2001. This improvement was
largely attributable to increases across all products except term life.
Sales were especially strong in the second quarter of 2001 for UL and
variable universal life ("VUL") products which experienced 10% and 18%
increases from the prior year quarter, respectively. Within the VUL
line, survivorship VUL sales were the driver of the growth. These
results were achieved despite the uncertainty surrounding the new estate
tax legislation. The new tax act calls for a very gradual decline in
the maximum estate tax rate until 2010 and then ultimate repeal of the
tax for one year before a sunset provision takes it back to the 55% rate
that is in effect currently.

Term life sales have lagged the strong sales levels experienced in the
first half of 2000. The levels in 2000 were bolstered by sale of
policies underwritten before the implementation of the Valuation of Life
Insurance Model Regulation ("Regulation XXX") in the first quarter of
2000. 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 term business before any price increases
went into effect.

Account values increased $0.6 billion or 6% to $11.1 billion at June 30,
2001 from $10.5 billion at June 30, 2000. Positive cash flows
partially offset by market depreciation on VUL accounts accounted for
the increase. VUL account values represent 16% of total life insurance
account values.

Reinsurance

<TABLE>
<CAPTION>

Results of Operations (1) Six Months Ended Three Months Ended
June 30 June 30
(in millions) 2001 2000 2001 2000
- ------------- ---- ---- ---- ----
<S> <C> <C> <C> <C>
Financial Results by Source

Individual Markets $64.3 $41.8 $24.8 $22.6
Group Markets 5.6 2.2 3.2 1.2
Financial Reinsurance 10.5 11.2 6.8 4.0
Other (2.4) (3.3) (1.4) (1.5)
----------- ----------- ----------- -----------
Income from Operations, excluding Exited Businesses 78.0 51.9 33.4 26.3
Exited Businesses 2.9 5.8 0.7 (0.5)
----------- ----------- ----------- -----------
Income from Operations $80.9 $57.7 $34.1 $25.8
Realized Gains/Losses (after-tax) (6.3) 0.1 (1.7) (1.1)
----------- ----------- ----------- -----------
Income before Cumulative Effect of Accounting Changes 74.6 57.8 32.4 24.7
Cumulative Effect of Accounting Changes (2) (2.4) -- (2.2) --
----------- ----------- ----------- -----------
Net Income $72.2 $57.8 $30.2 $24.7

Risk Premium (3) $423.3 $311.4 $194.3 $158.5

Individual Life Sales - Face Amount (in billions) $59.2 $67.2 $28.3 $37.2

<CAPTION>

June 30 (in billions) 2001 2000
- ---------------------- ---- ----
<S> <C> <C>
Individual and Group Life Insurance In-Force
Face Amount $475.7 $384.4

</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) Cumulative Effect of Accounting Changes relates to the transition
adjustment of $(0.2) million recorded in the first quarter of 2001 upon
adoption of Financial Accounting Statement No. 133 and the adjustment of
$(2.2) million recorded in the second quarter of 2001 upon adoption of
Emerging Issues Task Force Bulletin 99-20. (Refer to page 19 for further
discussion of these items.)

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

The Reinsurance segment ("Lincoln Re") reported an increase in net
income of $14.4 million or 25% for the first six months of 2001 compared
to the same period in 2000 and an increase of $5.5 million or 22% for
the second quarter of 2001 compared to the same quarter in 2000. Income
from operations for the first six months of 2001 increased by $23.2
million or 40% compared to the same period in 2000 and increased $8.3
million or 32% for the second quarter of 2001 compared to the same
quarter in 2000. The increase in net income and income from operations
for the first six months of 2001 as compared to the first six months of
2000 was primarily attributable to a change in accounting estimate
recorded in the individual markets line of business in the first quarter
of 2001. Lincoln Re refined its estimate of due and unpaid premiums on
its client-administered individual life reinsurance business. As a
result of the significant growth in the individual life reinsurance
business generated in recent years, Lincoln Re initiated a review of the
block of business in the last half of 2000. An outgrowth of that
analysis resulted in a review of the estimation of premiums receivable
for due and unpaid premiums on client-administered business. During the
first quarter of 2001, Lincoln Re completed the review of this matter,
and concluded that enhanced information flows and refined actuarial
techniques provided a basis for a more precise estimate of premium
receivables on this business. As a result Lincoln Re recorded income of
$25.5 million ($39.3 million pre-tax) related to periods prior to 2001.
Earnings also improved between periods in the group markets line of
business as a result of premium growth along with higher investment
income and lower loss ratios in the employer stop-loss business.

Partially offsetting these improved results between periods were
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 102.6% for the first six months of
2001 compared to 98.2% for the same period in 2000. This deterioration
in mortality was primarily attributable to a higher than normal number
of large claims on seasoned business in the first quarter of 2001.
Mortality in the second quarter of 2001 compared to the second quarter
of 2000 was relatively consistent, however, contributing little to the
variance between quarters. The loss ratios for the second quarter of
2001 and 2000 were 97.4% and 96.9%, respectively.

The financial reinsurance line of business experienced an overall
decrease in earnings for the six-month period, but an improvement for
the quarter. The negative variance for the first six months of 2001
compared to the same period in 2000 was due to the non-renewal of two
large reinsurance deals in Japan during the first quarter of 2001
partially offset by positive earnings in the second quarter of 2001 due
to the renewal of existing programs and new deals.

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

On July 29, 2001, LNC and Swiss Re announced that Swiss Re will acquire
LNC's reinsurance operation (see page 20 in the MD&A for further discussion).
This transaction is expected to close in the fourth quarter of 2001.
After closing, the results for the "Reinsurance Segment" will no
longer be reported as a segment, but will be reported as part of
"Other Operations."

Investment Management

<TABLE>
<CAPTION>

Results of Operations (1) Six Months Ended Three Months Ended
June 30 June 30
(in millions) 2001 2000 2001 2000
- ------------- ---- ---- ---- ----
<S> <C> <C> <C> <C>
Total Investment Advisory Fees $145.2 $161.2 $72.7 $80.2

Income from Operations 6.1 25.5 3.7 13.1
Realized Loss on Investments (after-tax) (1.2) (2.1) (0.7) (2.0)
Restructuring Charge (after-tax) -- (2.7) -- (2.7)
----------- ----------- ----------- -----------
Income before Cumulative Effect of Accounting Change 4.9 20.7 3.0 8.4
Cumulative Effect of Accounting Change (after-tax) (2) (0.1) -- (0.1) --
----------- ----------- ----------- -----------
Net Income $4.8 $20.7 $2.9 $8.4

<CAPTION>

June 30 (in billions) 2001 2000
- ---------------------- ---- ----
<S> <C> <C>
Assets Under Management:

Retail - Equity $19.4 $23.1
Retail - Fixed 6.7 6.7
----------- -----------
Total Retail $26.1 $29.8

Institutional - Equity 18.4 20.2
Institutional - Fixed 5.8 6.5
----------- -----------
Total Institutional $24.2 $26.7

Insurance Assets $36.0 $34.9
----------- -----------
Total Assets Under Management $86.3 $91.4

</TABLE>

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

(2) Cumulative Effect of Accounting Change relates to the second quarter
2001 adoption of Emerging Issues Task Force Bulletin 99-20. (Refer to
page 19 for further discussion of this item.)

The Investment Management segment reported a decrease in net income of
$15.9 million or 77% for the first six months of 2001 compared to the
same period in 2000 and a decrease of $5.5 million or 65% for the second
quarter of 2001 compared to the same quarter in 2000. Income from
operations for the first six months of 2001 decreased $19.4 million or
76% compared to the same period in 2000 and decreased $9.4 million or
72% for the second quarter of 2001 compared to the same quarter in 2000.
The decrease in net income and income from operations for the first six
months of 2001 as compared to the first six months of 2000 was
attributable to lower investment advisory fees and to a lesser extent
reduced other revenue and increased expenses.

Investment advisory fees relating to external assets under management
decreased $18.9 million (pre-tax) for the first six months of 2001
compared to the same period in 2000 due to a decrease in both retail and
institutional assets under management. Retail assets under management
were $26.1 billion at the end of the second quarter of 2001 as compared
to $29.8 billion at the end of second quarter of 2000. The decrease in
retail assets under management was primarily the result of market
depreciation along with net cash outflows. Institutional assets under
management were $24.2 billion at the end of the second quarter of 2001
as compared to $26.7 billion at the end of the second quarter of 2000.
The decrease in institutional assets under management was primarily the
result of net cash outflows in the first three quarters of the rolling
one year basis along with market depreciation. This decease was
partially offset by positive flows in the second quarter of 2001.

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

Expenses increased 2% during the first six months of 2001 compared to
the same period in 2000. This increase was primarily the result of
year-end 2000 salary increases. In addition, the segment had higher
amortization of deferred broker commissions and incurred costs to close
and merge a number of mutual funds. Partially offsetting the above
negative variances was the absence of significant severance expenses
that were incurred during the first six months of 2000. 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.

Client Cash Flows

<TABLE>
<CAPTION>

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

Six Months Ended Three Months Ended
June 30 June 30
(in billions) 2001 2000 2001 2000
- ------------- ---- ---- ---- ----
<S> <C> <C> <C> <C>
Retail:

Equity Sales $1.6 $2.1 $0.7 $0.9
Equity Redemptions and Transfers (1.7) (2.6) (0.7) (1.0)
----------- ----------- ----------- -----------
Net Flows (0.1) (0.5) -- (0.1)

Fixed Sales 0.4 0.3 0.2 0.2
Fixed Redemptions and Transfers (0.5) (1.0) (0.3) (0.5)
----------- ----------- ----------- -----------
Net Flows (0.1) (0.7) (0.1) (0.3)

Total Retail Net Flows $(0.2) $(1.2) $(0.1) $(0.4)
----------- ----------- ----------- -----------

Institutional:

Equity Inflows $1.7 $1.6 0.8 $0.7
Equity Withdrawals and Transfers (1.7) (4.7) (0.5) (1.4)
----------- ----------- ----------- -----------
Net Flows -- (3.1) 0.3 (0.7)

Fixed Inflows 0.5 0.3 0.2 0.2
Fixed Withdrawals and Transfers (0.5) (0.9) (0.1) (0.5)
----------- ----------- ----------- -----------
Net Flows -- (0.6) 0.1 (0.3)

Total Institutional Net Flows $-- $(3.7) $0.4 $(1.0)

Total Retail and Institutional Net Flows $(0.2) $(4.9) $0.3 $(1.4)

</TABLE>

In the first six months of 2001, the Investment Management segment
gained momentum in its on-going initiative to increase asset retention
and attract new asset flows. Total net cash outflows were $0.2 billion
for the first six months of 2001 compared to $4.9 billion for the first
six months of 2000, a $4.7 billion improvement. The second quarter of
2001 was especially encouraging, because overall net cash flows were
positive for the first time since the third quarter of 1999. Net cash
inflows were $0.3 billion for the second quarter of 2001 compared to net
cash outflows of $1.4 billion for the same period in 2000. The
improvement in net flows in the first six months and second quarter of
2001 was the result of significant improvement in retention on the
institutional side, as well as, improved institutional inflows and
improved retention on the retail side.

Management believes that the turnaround in institutional inflows and
overall retention is attributable to improved investment performance
along with increased customer confidence in management's ability to
sustain positive change. On the institutional side, eight of 13
institutional asset classes managed exceeded their benchmarks for the
trailing 12 months ended June 30, 2001. These results were consistent
with those reported for the trailing 12 months ended March 31, 2001, but
were lower from those reported for the 12 months ended June 30, 2000
when 9 of 13 institutional asset classes exceeded their benchmarks.
Likewise, the relative performance of 16 of Delaware's 25 largest retail
funds were in the top half of their respective Lipper universes for the
12 months ended June 30, 2001, up from 14 for the 12 months ended March
31, 2001 and up from 7 for the 12 months ended June 30, 2000.

Decreased equity sales were the driver of the overall drop in retail
sales for the quarter and the six months ended June 30, 2001. The
volatile equity markets have created an uncertain environment for retail
investment products. If the equity markets continue to be volatile in
response to the overall economic outlook then this negative trend is
expected to continue in the future.

Lincoln UK

<TABLE>
<CAPTION>

Results of Operations Six Months Ended Three Months Ended
June 30 June 30
(in millions) 2001 2000 2001 2000
- ------------- ---- ---- ---- ----
<S> <C> <C> <C> <C>
Income from Operations $30.6 $35.0 $16.2 $19.3
Net Income $32.4 $34.6 $17.6 $19.1

June 30 (in billions) 2001 2000
- ------------- ---- ----
Unit-Linked Assets $5.8 $6.7

Individual Life Insurance In-Force $21.5 $25.2

</TABLE>

The Lincoln UK segment reported a decrease in net income of $2.2 million
or 6% for the first six months of 2001 compared to the same period in
2000 and a decrease of $1.5 million or 8% for the second quarter of 2001
compared to the same quarter in 2000. Income from operations for the
first six months of 2001 decreased $4.4 million or 13% compared to the
same period in 2000 and decreased $3.1 million or 16% for the second
quarter of 2001 compared to the same quarter in 2000. The decrease in
net income and income from operations for the first six months of 2001
compared to the same period in 2000 was primarily attributable to
reduced fee income on unit-linked assets which resulted from the
downturn in the United Kingdom ("UK") equity markets over the last six
months. In addition, changes to persistency assumptions governing the
amortization of deferred acquisition costs caused an increase in
amortization. The changes in assumptions were made in the fourth
quarter of 2000 after consideration of how lapse rates would be affected
by LNC's decisions to transfer the sales force and cease writing new
business in the UK through direct sales distribution. Over the last
six months, actual lapse rates have been in line with assumptions, but
Lincoln UK continues to evaluate the persistency assumptions on an
on-going basis. Partially offsetting the negative variances noted
above, Lincoln UK had favorable general and administrative expenses.
Lincoln UK continues to employ effective expense management.

Other Operations

<TABLE>
<CAPTION>

Results of Operations (1) Six Months Ended Three Months Ended
June 30 June 30
(in millions) 2001 2000 2001 2000
- ------------- ---- ---- ---- ----
<S> <C> <C> <C> <C>
Financial Results by Source
LFA $(19.1) $(10.3) $(12.3) $(2.9)
LFD (18.4) (8.5) (11.5) (5.2)
LNC Financing (43.7) (44.1) (22.0) (22.2)
Other Corporate 1.5 (7.2) 2.0 (1.4)
----------- ----------- ----------- -----------
Loss from Operations (79.7) (70.1) (43.8) (31.7)
Realized Gains/(Losses) (after-tax) 0.7 (1.3) 2.6 0.3
Restructuring Charge (1.2) -- (1.2) --
----------- ----------- ----------- -----------
Income before Cumulative Effect of Accounting Change (80.2) (71.4) (42.4) (31.4)
Cumulative Effect of Accounting Change (2) (0.3) -- -- --
----------- ----------- ----------- -----------
Net Loss $(80.5) $(71.4) $(42.4) $(31.4)

</TABLE>

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

(2) Cumulative Effect of Accounting Change relates to the transition
adjustment recorded in the first quarter of 2001 upon adoption of
Financial Accounting Statement No. 133. (Refer to page 19 for further
discussion of these items.)

Other Operations reported a negative variance in net loss of $9.1
million or 13% for the first six months of 2001 compared to the same
period in 2000 and a negative variance in net loss of $11.0 million or
35% for the second quarter of 2001 compared to the same quarter in 2000.
Loss from operations for the first six months of 2001 increased by $9.6
million or 14% compared to the same period in 2000 and increased $12.1
million or 38% for the second quarter of 2001 compared to the same
quarter in 2000. The negative variance in net loss and loss from
operations for the first six months of 2001 compared to the same period
in 2000 was primarily attributable to the results of LFA and LFD in
2001. For the first six months of 2001 compared to the same period in
2000, LFA and LFD had negative variances of $8.8 million and $9.9
million, respectively.

Sales revenue for LFA was significantly lower during the first six
months of 2001 as compared to the same period of 2000. In addition, LFA
had higher expenses. LFA, a fee-based investment planning firm and
broker dealer, experienced a decrease in sales of both annuities and
other investment products. The downturn in the equity markets over the
last three quarters has caused a difficult sales environment for broker
dealers. LFA had an increase in expenses as a result of increased
salaries and other general and administrative expenses.

LFD, LNC's wholesale distribution organization, experienced relatively
flat sales over the first six months of 2001 compared to the same period
in 2000, however, revenue decreased as a result of changes in the mix of
business. Sales of money market funds increased 158% in the first six
months of 2001 compared to the prior year period. This increase,
resulting from the uncertain equity markets and the downturn in the
economy, generates no revenue, because LFD does not receive transfer
pricing for such sales. LFD had higher expenses primarily as a result
of its investment in new wholesalers during the first six months of
2001. LFD started with 221 wholesalers at the beginning of 2001 and had
271 at June 30. LFD's on-going strategy is to target key accounts
across all distribution channels. LNC expects sales to increase during
the second half of 2001 as the new wholesalers get established and LFD
gains additional shelf space for LNC's products.

Partially offsetting the negative variances of LFA and LFD, Other
Corporate had a positive variance of $8.7 million for the first six
months of 2001 compared to the same period in 2000. In the first
quarter of 2000, there were offsetting litigation items that created a
loss of $2.6 million. In addition, there was a $3.4 million loss
related to AnnuityNet in the first six months of 2000. AnnuityNet is
accounted for using the equity method of accounting. In 2000, LNC
recognized losses for AnnuityNet up to the amount of its investment.
Therefore, no further activity is expected to be recorded for
AnnuityNet until it has earnings. The remaining improvement in
Other Corporate is related to timing differences between when
corporate overhead is incurred and allocated.

CONSOLIDATED INVESTMENTS

<TABLE>
<CAPTION>

June 30 (in billions) 2001 2000
- ---------------------- ---- ----
<S> <C> <C>
Total Assets Managed $128.5 $137.5

<CAPTION>

Six Months Ended Three Months Ended
June 30 June 30
2001 2000 2001 2000
---- ---- ---- ----
<S> <C> <C> <C> <C>
Mean Invested Assets (cost basis) (in billions) $37.17 $37.77 $37.09 $37.31

Adjusted Net Investment Income (1) (in millions) $1,350.3 $1,388.7 $676.1 $676.1

Investment Yield (ratio of net investment
income to mean invested assets) 7.27% 7.35% 7.29% 7.25%

(1) Includes tax-exempt income.

</TABLE>

The total investment portfolio increased $427.4 million in the first six
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 June 30,
2001 was as follows:

Treasuries and AAA 19.3% BBB 34.2%
AA 6.7% BB 4.7%
A 32.0% Less than BB 3.1%

As of June 30, 2001, $2.2 billion or 7.8% of fixed maturity securities
was invested in below investment grade securities (less than BBB). This
represents 6.1% 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 six months ended June 30, 2001, the aggregate cost
of such investments purchased was $165.9 million. Aggregate proceeds
from such investments sold were $131.8 million, resulting in a net
realized pre-tax loss at the time of sale of $1.7 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 June 30, 2001, mortgage loans on real estate and real estate
represented 13% and 1% of LNC's total investment portfolio,
respectively. As of June 30, 2001, the underlying properties supporting
the mortgage loans on real estate consisted of 33.8% in commercial
office buildings, 28.6% in retail stores, 14.0% in industrial buildings,
12.3% in apartments, 6.8% in hotels/motels and 4.5% in other. In
addition to the dispersion by property type, the mortgage loan portfolio
is geographically diversified throughout the United States.

The following summarizes key information on mortgage loans:

June 30 December 31
(in millions) 2001 2000
------------- ---- ----
Total Portfolio (net of reserves) $4,652.7 $4,663.0

Mortgage loans two or more payments delinquent
(including in process of foreclosure) 5.1 7.6
Restructured loans in good standing 3.9 4.1
Reserve for mortgage loans 4.1 4.9

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

Net Investment Income
Net investment income decreased $38.2 million or 2.8% when compared with
the first six months of 2000. This decrease was the result of a 2%
decrease in mean invested assets (all calculations on a cost basis) and
a slight decrease in the overall yield on investments from 7.28%
(exclusive of interest income on Seguros Serfin Lincoln) to 7.27%. In
addition, in the first quarter of 2000, LNC recognized interest income
of $14.1 million (pre-tax) upon the transfer of Seguros Serfin Lincoln.

Realized Losses on Investments
The first six months of 2001 and 2000 had realized losses on investments
of $38.4 million and $11.4 million, respectively. These losses are net
of related deferred acquisition costs and expenses. Securities
available-for-sale that were deemed to have declines in fair value that
are other than temporary were written down. Also, when the underlying
value of the property is deemed to be less than the carrying value, LNC
records write-downs and allowances on select mortgage loans on real
estate, real estate and other investments. The increase in losses
between periods was due primarily to an increase in the write-down of
securities available-for-sale.

The pre-tax write-downs of securities available-for-sale for the first
six months of 2001 and 2000 were $74.5 million and $23.1 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 six 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 six months
of 2000. Net write-downs and reserve releases for all investments for
the six months ended June 30, 2001 and 2000 were $73.1 million and $22.6
million, respectively.

REVIEW OF CONSOLIDATED FINANCIAL CONDITION

Liquidity, Cash Flow and Capital Resources

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

The consolidated statement of cash flows on page 7 indicates that
operating activities provided cash of $227.8 million during the first
six 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 June 30, 2001, LNC has a
shelf registration with an unused balance of $825 million that would
allow LNC to issue a variety of securities, including debt, preferred
stock, common stock and hybrid securities. Finally, cash funds are
available from LNC's revolving credit agreements which provide for
borrowing up to $700 million.

Transactions such as those described in the preceding paragraph that
have occurred in the first six months of 2001 include the purchase and
retirement of 4,300,000 shares of common stock at a cost of $186.82
million. During the six months ended June 30, 2001, the remaining
amount ($53.36 million) of the May 1999 board authorization to
repurchase $500 million of LNC securities was used and $133.46 million
under the November 2000 board authorization to repurchase $500 million
was used. At June 30, 2001, the remaining amount under the November
2000 board authorization was $366.54 million. On July 26, 2001, the LNC
board authorized an additional $500 million to repurchase LNC
securities.

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

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

Both the substantive review process conducted by the Commissioner and
the financial standards that must be met are the same whether a dividend
payment is an ordinary dividend or extraordinary dividend. Only the
timing of the review is different. An ordinary dividend payment can be
made without prior approval, however, if the Commissioner subsequently
determines that the payment does not meet the financial standards, repayment
of the dividend could be ordered and future dividends could be limited
or prohibited. Assuming LNL continues to satisfy the financial
standards for making dividends to LNC, timely review as required of the
Commissioner by statute and approvals of extraordinary dividends are
expected to continue. During the six months ended June 30, 2001 and
during the year ended December 31, 2000, LNL received regulatory
approval and paid extraordinary dividends totaling $265 million
and $420 million, respectively, to LNC. In the event such approvals
are not obtained in the future, management believes that LNC
can obtain the funds required to satisfy its obligations from its
existing credit facilities and other sources.

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

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

Total shareholders' equity increased $101.9 million in the first six
months of 2001. Excluding the increase of $91.1 million related to an
increase in the unrealized gain on securities available-for-sale and
derivative instruments and the cumulative effect of accounting change
related to derivative instruments, shareholders' equity increased $10.8
million. This increase was the net result of increases of $301.9
million from net income and $47.1 million from the issuance of common
stock related to benefit plans partially offset by decreases of $186.8
million for the repurchase of common shares, $37.2 million for the
cumulative foreign currency translation adjustment and $114.2 million
for the declaration of dividends to shareholders.

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

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

As of June 30, 2001, Lincoln National (UK) PLC's commercial paper
ratings were Standard and Poor's at A-2 ("Satisfactory") and Moody's at
P-2 ("Strong"). In March of 2001, Standard and Poor's affirmed Lincoln
National (UK) PLC's commercial paper rating at A-2. In October of 2000,
Moody's downgraded Lincoln National (UK) PLC from P-1 ("Superior") to
P-2 ("Strong"). From late December 2000 through early January 2001,
Lincoln UK experienced periods of greater volatility in commercial paper
borrowing rates as an A-2/P-2 issuer. The markets have since normalized
to their historical spread above A-1/P-1 of 0.30%. During periods in
which it is difficult for A-2/P-2 issuers to issue commercial paper,
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 500 index. In addition, LNC is subject to
risks associated with changes in the value of its derivatives; however,
such changes in value are generally offset by changes in the value of
the items being hedged by such contracts. Modifications to LNC's
derivative strategy are initiated periodically upon review of the
Company's overall risk assessment. During the first six 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 50.2 million notional, resulting in a total notional of 346.6
million. These interest rate swap agreements convert floating rate bond
coupon payments into a fixed rate of return. Of the 50.2 million
notional decrease, 7.0 million notional was terminated resulting in a
recognized gain of $0.2 million and 43.2 million notional expired. No
gain or loss was recognized as a result of the expirations. LNC also
decreased its use of forward starting interest rate swaps to hedge the
forecasted purchase of assets by 311.5 million notional, resulting in no
remaining notional. These terminations resulted in a $36.0 million gain
recorded in Other Comprehensive Income under FAS 133. The gain will be
recognized in income over the life of the purchased assets. These swap
agreements protect LNC from falling interest rates.

3. Increased its use of foreign currency swaps from 37.5 million
notional to 114.9 million notional. New swaps in the amount of 80.9
million notional were entered into during the first six months of 2001.
A total of 3.5 million notional was terminated, resulting in a $0.6
million gain. These foreign currency swap agreements are part of a
hedging strategy. LNC owns various foreign issue securities. Interest
payments from these securities are received in a foreign currency and
then swapped into U.S. dollars.

4. Entered into foreign exchange forward contracts in the amount of
237.7 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 254.5 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 198.1 million notional. New options in the amount of 61.8
million notional were entered into during the first six months of 2001.
A total of 47.0 million notional was terminated, resulting in a $2.6
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 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 4 Submission of Matters to a Vote of Security Holders

(a) The matters discussed below were submitted to and voted on by
Shareholders of the Registrant at the Annual Meeting of Shareholders of
the Registrant on May 10, 2001.

1. To elect four directors for three year terms and one director for two
year term (term distinction noted next to nominee)

Jon A. Boscia Jenne K. Britell (two year term)
Votes cast for = 157,342,499 Votes cast for = 157,702,132
Votes withheld = 2,524,744 Votes withheld = 2,165,111

Eric G. Johnson John M. Pietruski.
Votes cast for = 157,723,225 Votes cast for = 157,487,269
Votes withheld = 2,144,018 Votes withheld = 2,379,974

Gilbert R. Whitaker, Jr.
Votes cast for = 157,550,150
Votes withheld = 2,317,093

2. To approve Amended and Restated Incentive Compensation Plan

Votes cast for = 125,691,654
Votes cast against = 29,378,624
Number of abstentions = 4,796,965
Number of non-votes = 0

3. To approve Shareholder Proposal relating to Tobacco Investments

Votes cast for = 12,772,752
Votes cast against = 120,930,562
Number of abstentions = 8,334,196
Number of non-votes = 17,829,733

Item 6 Exhibits and Reports on Form 8-K

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

12 Historical Ratio of Earnings to Fixed Charges

21 Subsidiaries of the Registrant

(b) Financial Report for the quarter ended March 31, 2001, as filed with
the Securities and Exchange Commission on Form 8-K on May 17, 2001.
Financial Report for the quarter ended March 31, 2001, as filed with the
Securities and Exchange Commission on Form 8-K on May 1, 2001. Financial
Report for the year ended December 31, 2000, as filed with the
Securities and Exchange Commission on Form 8-K on April 6, 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 August 3, 2001
--------------


LINCOLN NATIONAL CORPORATION

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

Exhibit Number Description Page Number
- -------------- ----------- -----------
12 Historical Ratio of Earnings to
Fixed Charges 40

21 Subsidiaries of the Registrant 41


LINCOLN NATIONAL CORPORATION AND SUBSIDIARIES

EXHIBIT 12 - HISTORICAL RATIO OF EARNINGS TO FIXED CHARGES


<TABLE>
<CAPTION>


Six Months
Ended June 30 Year Ended December 31,
---------------------- -------------------------------------------------------
(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 $424.8 $457.6 $836.3 $570.0 $697.4 $1,427.1 $692.7
Equity Loss (Earnings) in
Unconsolidated Affiliates (0.9) 2.6 0.4 (5.8) (3.3) (2.1) (1.4)
Sub-total of Fixed Charges 81.2 85.3 168.9 160.9 144.1 113.3 108.6
--------- --------- --------- --------- --------- --------- ---------
Sub-total of Adjusted
Net Income 505.1 545.5 1,005.6 725.1 838.2 1,538.3 799.9
Interest on Annuities &
Financial Products 736.7 740.7 1,474.2 1,510.4 1,446.2 1,253.5 1,185.6
--------- --------- --------- --------- --------- --------- ---------
Adjusted Income Base 1,241.8 1,286.2 2,479.8 2,235.5 2,284.4 2,791.8 1,985.5

Rent Expense 44.2 40.7 88.4 81.5 81.3 62.5 71.6

Fixed Charges:

Interest and Debt Expense 66.5 71.7 139.5 133.7 117.1 92.5 84.7
Rent (Pro-rated) 14.7 13.6 29.4 27.2 27.0 20.8 23.9
--------- --------- --------- --------- --------- --------- ---------
Sub-total of Fixed Charges 81.2 85.3 168.9 160.9 144.1 113.3 108.6
Interest on Annuities &
Financial Products 736.7 740.7 1,474.2 1,510.4 1,446.2 1,253.5 1,185.6
--------- --------- --------- --------- --------- --------- ---------
Sub-total of Fixed Charges $817.9 $826.0 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 $817.9 $826.0 $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) 6.22 6.40 5.95 4.51 5.82 13.57 7.37
Including Interest on
Annuities and Financial
Products (2) 1.52 1.56 1.51 1.34 1.44 2.04 1.53
Ratio of Earnings to
Combined Fixed Charges
and Preferred Stock
Dividends (3) 1.52 1.56 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.